{ "ticker": { "uuid": "24c272a5-6db9-45fe-b85c-e77c7f4cf69e", "symbol": "PECO", "name": "Phillips Edison & Co Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/24c272a5-6db9-45fe-b85c-e77c7f4cf69e/", "api_url": "https://sharemaestro.com/factors/api/tickers/24c272a5-6db9-45fe-b85c-e77c7f4cf69e/" }, "ticker_metadata": { "id": 7644, "uuid": "24c272a5-6db9-45fe-b85c-e77c7f4cf69e", "symbol": "PECO", "name": "Phillips Edison & Co Inc", "asset_type": "equity", "market_cap": 5642843000, "stock_exchange_id": 2, "industry": "Reit - Retail", "sector": "Real Estate", "description": "Phillips Edison & Company, Inc. (PECO) is a leading real estate investment trust (REIT) focused on the ownership, operation, and development of grocery-anchored shopping centers across the United States. With a diverse portfolio of over 300 strategically positioned properties, PECO leverages demographic trends and consumer behavior shifts to maximize asset performance and value creation. By cultivating strong partnerships with both national and regional retailers, the company ensures tenant stability and enhances sustainable cash flow growth. PECO is dedicated to delivering long-term shareholder value through prudent capital management and a commitment to sustainability within its operational practices.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "24c272a5-6db9-45fe-b85c-e77c7f4cf69e", "symbol": "PECO", "name": "Phillips Edison & Co Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/24c272a5-6db9-45fe-b85c-e77c7f4cf69e/", "api_url": "https://sharemaestro.com/factors/api/tickers/24c272a5-6db9-45fe-b85c-e77c7f4cf69e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.32, "value": 0.11, "quality": 0.72, "momentum": 0.67, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 40.31, "market_cap": 5038750000, "pe_ratio": 43.6834, "earnings_yield": 0.0229, "ebitda_to_ev": 0.0692, "shareholder_yield": 0.0318, "roe": 0.0506, "piotroski_f_score": 5, "momentum_12_1": 0.1488, "volatility_252d": 0.1424 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:52.609604+00:00", "batch_id": "" }, "size": { "price_close": 40.31, "market_cap": 5038750000, "market_cap_usd": 5038750000, "enterprise_value": 7343540000, "shares_outstanding": 125000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 43.6834, "pb_ratio": 2.2112, "ptbv_ratio": 2.269, "ps_ratio": 6.8075, "pcf_ratio": 14.6833, "pfcf_ratio": 10.5105, "ev_ebitda": 14.4409, "ev_ebit": 30.0939, "ev_sales": 9.9214, "ev_fcf": 15.3181, "earnings_yield": 0.0229, "fcf_yield": 0.0653, "price_to_sales": 6.8075, "price_to_book": 2.2112, "price_to_cashflow": 14.6833, "ebitda_to_ev": 0.0692, "sales_yield": 0.1008 }, "yield": { "dividend_yield": 0.0318, "buyback_yield": 0, "shareholder_yield": 0.0318, "debt_paydown_yield": null, "total_yield": 0.0318 }, "quality": { "gross_margin": 0.5341, "operating_margin": 0.3297, "net_margin": 0.1558, "ebitda_margin": 0.687, "fcf_margin": 0.6477, "roe": 0.0506, "roa": 0.0216, "roic": 0.0527, "roc_greenblatt": null, "asset_turnover": 0.1383, "cash_conversion": 4.1562, "accruals_ratio": -0.0426, "sbc_to_revenue": 0.0158, "piotroski_f_score": 5, "altman_z_score": 0.9857, "earnings_stability_5y": 0.5084, "revenue_stability_5y": 0.1387, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0739, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.216, "net_debt_to_ebitda": 4.5323, "debt_to_assets": 0.4313, "interest_coverage": 2.114, "current_ratio": 0.141, "quick_ratio": 0.0921, "net_debt": 2304790000, "local_beta": 0.0005, "volatility_252d": 0.1424, "volatility_60d": 0.3171, "max_drawdown_12m": -0.0774, "risk_adjusted_momentum": 1.0451 }, "growth": { "revenue_growth_1y": 0.0911, "revenue_growth_3y_cagr": 0.0837, "revenue_growth_5y_cagr": 0.0802, "eps_growth_1y": 0.6172, "eps_growth_3y_cagr": 0.3206, "eps_growth_5y_cagr": 0.8774, "fcf_growth_1y": 0.088, "book_value_growth_1y": -0.0291, "revenue_growth": 0.0911, "earnings_growth": 0.6172 }, "momentum": { "price_return_1m": 0.0177, "price_return_3m": 0.0501, "price_return_6m": 0.1758, "price_return_9m": 0.1452, "price_return_12m": 0.1691, "price_return_12m_ex1m": 0.1488, "momentum_6m": 0.1758, "momentum_12m": 0.1691, "momentum_12_1": 0.1488, "distance_from_52w_high": 0, "distance_from_52w_low": 0.2568, "relative_strength": 0.0112 }, "raw_ttm": { "revenue_ttm": 740175000, "gross_profit_ttm": 395335000, "ebit_ttm": 244020999, "ebitda_ttm": 508523999, "net_income_ttm": 115347000, "eps_diluted_ttm": 0.9228, "operating_cash_flow_ttm": 343163000, "capital_expenditure_ttm": 136239000, "fcf_ttm": 479402000, "dividends_paid_ttm": 160458000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115429000, "cash_and_equivalents": 3141000, "total_current_assets": 22359000, "total_current_liabilities": 158539000, "net_ppe": null, "total_assets": 5350984000, "total_debt": 2307931000, "total_equity": 2278776000, "net_working_capital": -47321000, "book_value_per_share": 18.2302, "retained_earnings": -1389918000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2220644000, "tangible_book_per_share": 17.7652 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 82, "rank_pb": 53, "rank_ptbv": 46, "rank_ps": 85, "rank_pcf": 64, "rank_ev_ebitda": 62, "rank_ev_ebit": 83, "rank_earnings_yield": 82, "rank_fcf_yield": 59, "rank_dividend_yield": 24, "rank_shareholder_yield": 24, "rank_total_yield": 24, "rank_roe": 60, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 41, "rank_fcf_margin": 10, "rank_piotroski": 54, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 4, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 51 }, "composites": { "value_composite": 89, "quality_composite": 28, "momentum_composite": 33, "growth_composite": 4, "yield_composite": 17, "svqf_composite": 91, "vc1_composite": 88, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 68, "quality_value_composite": 0.2814, "os_score": 0.32, "value_percentile": 0.11, "quality_percentile": 0.72, "momentum_percentile": 0.67, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 80, "small_cap_core_rank": 80, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2350, "ticker_id": 7644, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:52.609604+00:00", "batch_id": "", "os_score_delta": null, "price_close": 40.31, "market_cap": 5038750000, "market_cap_usd": 5038750000, "enterprise_value": 7343540000, "shares_outstanding": 125000000, "fx_rate_to_usd": null, "pe_ratio": 43.68340746, "pb_ratio": 2.21116512, "ptbv_ratio": 2.26904898, "ps_ratio": 6.80751174, "pcf_ratio": 14.68325548, "pfcf_ratio": 10.51049015, "ev_ebitda": 14.44089171, "ev_ebit": 30.09388549, "ev_sales": 9.92135644, "ev_fcf": 15.3181255, "earnings_yield": 0.02289199, "fcf_yield": 0.06528214, "dividend_yield": 0.0318448, "buyback_yield": 0, "shareholder_yield": 0.0318448, "debt_paydown_yield": null, "total_yield": 0.0318448, "gross_margin": 0.53411018, "operating_margin": 0.32968014, "net_margin": 0.15583747, "ebitda_margin": 0.68703212, "fcf_margin": 0.64768737, "roe": 0.05061796, "roa": 0.02155622, "roic": 0.05269365, "roc_greenblatt": null, "asset_turnover": 0.13832503, "cash_conversion": 4.15617225, "accruals_ratio": -0.0425746, "sbc_to_revenue": 0.01579491, "debt_to_equity": 1.21601202, "net_debt_to_ebitda": 4.53231313, "debt_to_assets": 0.43130964, "interest_coverage": 2.11403546, "current_ratio": 0.14103154, "quick_ratio": 0.09210983, "net_debt": 2304790000, "revenue_growth_1y": 0.09105824, "revenue_growth_3y_cagr": 0.0837104, "revenue_growth_5y_cagr": 0.0801619, "eps_growth_1y": 0.61722562, "eps_growth_3y_cagr": 0.32063964, "eps_growth_5y_cagr": 0.87741934, "fcf_growth_1y": 0.08798232, "book_value_growth_1y": -0.0291222, "piotroski_f_score": 5, "altman_z_score": 0.9856502, "earnings_stability_5y": 0.508424, "revenue_stability_5y": 0.138676, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01765175, "price_return_3m": 0.05008414, "price_return_6m": 0.17583572, "price_return_9m": 0.14524203, "price_return_12m": 0.16911404, "price_return_12m_ex1m": 0.14883509, "distance_from_52w_high": 0, "distance_from_52w_low": 0.25683997, "relative_strength": 0.01117299, "local_beta": 0.0005, "volatility_252d": 0.142415, "volatility_60d": 0.317064, "max_drawdown_12m": -0.07741677, "revenue_ttm": 740175000, "gross_profit_ttm": 395335000, "ebit_ttm": 244020999, "ebitda_ttm": 508523999, "net_income_ttm": 115347000, "eps_diluted_ttm": 0.922776, "operating_cash_flow_ttm": 343163000, "capital_expenditure_ttm": 136239000, "fcf_ttm": 479402000, "dividends_paid_ttm": 160458000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115429000, "cash_and_equivalents": 3141000, "total_current_assets": 22359000, "total_current_liabilities": 158539000, "net_ppe": null, "total_assets": 5350984000, "total_debt": 2307931000, "total_equity": 2278776000, "net_working_capital": -47321000, "book_value_per_share": 18.230208, "retained_earnings": -1389918000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2220644000, "tangible_book_per_share": 17.765152, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 82, "rank_pb": 53, "rank_ptbv": 46, "rank_ps": 85, "rank_pcf": 64, "rank_ev_ebitda": 62, "rank_ev_ebit": 83, "rank_earnings_yield": 82, "rank_fcf_yield": 59, "rank_dividend_yield": 24, "rank_shareholder_yield": 24, "rank_total_yield": 24, "rank_roe": 60, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 41, "rank_fcf_margin": 10, "rank_piotroski": 54, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 4, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 51, "value_composite": 89, "quality_composite": 28, "momentum_composite": 33, "growth_composite": 4, "yield_composite": 17, "svqf_composite": 91, "vc1_composite": 88, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 80, "small_cap_core_rank": 80, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 40.31, "os": 0.32, "value": 0.11, "quality": 0.72, "momentum": 0.67, "confidence": 1, "coverage": 1, "pe_ratio": 43.6834, "earnings_yield": 0.0229, "shareholder_yield": 0.0318, "roe": 0.0506, "momentum_12_1": 0.1488, "complete_fields": { "id": 2350, "ticker_id": 7644, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:52.609604+00:00", "batch_id": "", "os_score_delta": null, "price_close": 40.31, "market_cap": 5038750000, "market_cap_usd": 5038750000, "enterprise_value": 7343540000, "shares_outstanding": 125000000, "fx_rate_to_usd": null, "pe_ratio": 43.68340746, "pb_ratio": 2.21116512, "ptbv_ratio": 2.26904898, "ps_ratio": 6.80751174, "pcf_ratio": 14.68325548, "pfcf_ratio": 10.51049015, "ev_ebitda": 14.44089171, "ev_ebit": 30.09388549, "ev_sales": 9.92135644, "ev_fcf": 15.3181255, "earnings_yield": 0.02289199, "fcf_yield": 0.06528214, "dividend_yield": 0.0318448, "buyback_yield": 0, "shareholder_yield": 0.0318448, "debt_paydown_yield": null, "total_yield": 0.0318448, "gross_margin": 0.53411018, "operating_margin": 0.32968014, "net_margin": 0.15583747, "ebitda_margin": 0.68703212, "fcf_margin": 0.64768737, "roe": 0.05061796, "roa": 0.02155622, "roic": 0.05269365, "roc_greenblatt": null, "asset_turnover": 0.13832503, "cash_conversion": 4.15617225, "accruals_ratio": -0.0425746, "sbc_to_revenue": 0.01579491, "debt_to_equity": 1.21601202, "net_debt_to_ebitda": 4.53231313, "debt_to_assets": 0.43130964, "interest_coverage": 2.11403546, "current_ratio": 0.14103154, "quick_ratio": 0.09210983, "net_debt": 2304790000, "revenue_growth_1y": 0.09105824, "revenue_growth_3y_cagr": 0.0837104, "revenue_growth_5y_cagr": 0.0801619, "eps_growth_1y": 0.61722562, "eps_growth_3y_cagr": 0.32063964, "eps_growth_5y_cagr": 0.87741934, "fcf_growth_1y": 0.08798232, "book_value_growth_1y": -0.0291222, "piotroski_f_score": 5, "altman_z_score": 0.9856502, "earnings_stability_5y": 0.508424, "revenue_stability_5y": 0.138676, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01765175, "price_return_3m": 0.05008414, "price_return_6m": 0.17583572, "price_return_9m": 0.14524203, "price_return_12m": 0.16911404, "price_return_12m_ex1m": 0.14883509, "distance_from_52w_high": 0, "distance_from_52w_low": 0.25683997, "relative_strength": 0.01117299, "local_beta": 0.0005, "volatility_252d": 0.142415, "volatility_60d": 0.317064, "max_drawdown_12m": -0.07741677, "revenue_ttm": 740175000, "gross_profit_ttm": 395335000, "ebit_ttm": 244020999, "ebitda_ttm": 508523999, "net_income_ttm": 115347000, "eps_diluted_ttm": 0.922776, "operating_cash_flow_ttm": 343163000, "capital_expenditure_ttm": 136239000, "fcf_ttm": 479402000, "dividends_paid_ttm": 160458000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115429000, "cash_and_equivalents": 3141000, "total_current_assets": 22359000, "total_current_liabilities": 158539000, "net_ppe": null, "total_assets": 5350984000, "total_debt": 2307931000, "total_equity": 2278776000, "net_working_capital": -47321000, "book_value_per_share": 18.230208, "retained_earnings": -1389918000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2220644000, "tangible_book_per_share": 17.765152, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 82, "rank_pb": 53, "rank_ptbv": 46, "rank_ps": 85, "rank_pcf": 64, "rank_ev_ebitda": 62, "rank_ev_ebit": 83, "rank_earnings_yield": 82, "rank_fcf_yield": 59, "rank_dividend_yield": 24, "rank_shareholder_yield": 24, "rank_total_yield": 24, "rank_roe": 60, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 41, "rank_fcf_margin": 10, "rank_piotroski": 54, "rank_accruals": 49, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 4, "rank_revenue_growth_1y": 44, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 51, "value_composite": 89, "quality_composite": 28, "momentum_composite": 33, "growth_composite": 4, "yield_composite": 17, "svqf_composite": 91, "vc1_composite": 88, "vc2_composite": 80, "vc3_composite": 80, "trending_value_composite": null, "overall_composite": 68, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 80, "small_cap_core_rank": 80, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "income_statement": { "revenue": 732299000, "cost_of_revenue": 742484000, "gross_profit": -10185000, "ebit": 239372000, "ebitda": 505746000, "pretax_income": 124275000, "tax_provision": 1307000, "net_income": 111303000, "net_income_to_common": 111303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3544000, "total_current_assets": 193893000, "total_assets": 5286438000, "short_term_debt": 92000000, "long_term_debt": 2282848000, "total_debt": 2374848000, "total_liabilities": 2697060000, "total_equity": 2286569000, "shares_outstanding": 138899000, "goodwill_and_intangibles": 35769000 }, "cash_flow": { "operating_cash_flow": 348149000, "capital_expenditure": 136144000, "free_cash_flow": 484293000, "dividends_paid": 157275000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145137, "ticker_id": 7644, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "239372000", "ebitda": "505746000", "netIncome": "111303000", "grossProfit": "-10185000", "depreciation": "None", "totalRevenue": "732299000", "costOfRevenue": "742484000", "interestIncome": "None", "incomeBeforeTax": "124275000", "interestExpense": "110248000", "operatingIncome": "198846000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1307000", "reportedCurrency": "USD", "netInterestIncome": "-110248000", "nonInterestIncome": "None", "operatingExpenses": "-209031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "742484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266374000", "sellingGeneralAndAdministrative": "51638000", "netIncomeFromContinuingOperations": "122968000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1258000", "currentDebt": "None", "investments": "None", "totalAssets": "5286438000", "longTermDebt": "2282848000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6703000", "reportedCurrency": "USD", "retainedEarnings": "-1379252000", "totalLiabilities": "2697060000", "otherCurrentAssets": "39768000", "totalCurrentAssets": "193893000", "currentLongTermDebt": "92000000", "longTermInvestments": "49437000", "shortTermInvestments": "16355000", "currentNetReceivables": "134226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5092545000", "currentAccountsPayable": "180332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2493684000", "totalShareholderEquity": "2286569000", "capitalLeaseObligations": "118836000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "295376000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2401684000", "cashAndShortTermInvestments": "3544000", "commonStockSharesOutstanding": "138899000", "intangibleAssetsExcludingGoodwill": "6703000", "cashAndCashEquivalentsAtCarryingValue": "3544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122968000", "profitLoss": "None", "dividendPayout": "157275000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "348149000", "capitalExpenditures": "136144000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78804000", "cashflowFromInvestment": "-392290000", "stockBasedCompensation": "11681000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157275000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "257731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 732299000, "cost_of_revenue": 742484000, "gross_profit": -10185000, "research_and_development": null, "selling_general_admin": 51638000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 239372000, "depreciation_amortisation": 266374000, "ebitda": 505746000, "interest_expense": 110248000, "interest_income": null, "other_non_operating": null, "pretax_income": 124275000, "tax_provision": 1307000, "effective_tax_rate": null, "net_income": 111303000, "net_income_continuing_ops": 122968000, "net_income_to_common": 111303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3544000, "short_term_investments": 16355000, "net_receivables": 134226000, "inventory": null, "other_current_assets": null, "total_current_assets": 193893000, "net_ppe": null, "goodwill": 29066000, "intangible_assets": 6703000, "goodwill_and_intangibles": 35769000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5092545000, "total_assets": 5286438000, "short_term_debt": 92000000, "accounts_payable": 180332000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 295376000, "long_term_debt": 2282848000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2401684000, "total_liabilities": 2697060000, "total_debt": 2374848000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1379252000, "total_equity": 2286569000, "shares_outstanding": 138899000, "operating_cash_flow": 348149000, "stock_based_compensation": 11681000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136144000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -392290000, "dividends_paid": 157275000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 78804000, "free_cash_flow": 484293000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "239372000", "ebitda": "505746000", "netIncome": "111303000", "grossProfit": "-10185000", "depreciation": "None", "totalRevenue": "732299000", "costOfRevenue": "742484000", "interestIncome": "None", "incomeBeforeTax": "124275000", "interestExpense": "110248000", "operatingIncome": "198846000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1307000", "reportedCurrency": "USD", "netInterestIncome": "-110248000", "nonInterestIncome": "None", "operatingExpenses": "-209031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "742484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266374000", "sellingGeneralAndAdministrative": "51638000", "netIncomeFromContinuingOperations": "122968000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1258000", "currentDebt": "None", "investments": "None", "totalAssets": "5286438000", "longTermDebt": "2282848000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6703000", "reportedCurrency": "USD", "retainedEarnings": "-1379252000", "totalLiabilities": "2697060000", "otherCurrentAssets": "39768000", "totalCurrentAssets": "193893000", "currentLongTermDebt": "92000000", "longTermInvestments": "49437000", "shortTermInvestments": "16355000", "currentNetReceivables": "134226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5092545000", "currentAccountsPayable": "180332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2493684000", "totalShareholderEquity": "2286569000", "capitalLeaseObligations": "118836000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "295376000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2401684000", "cashAndShortTermInvestments": "3544000", "commonStockSharesOutstanding": "138899000", "intangibleAssetsExcludingGoodwill": "6703000", "cashAndCashEquivalentsAtCarryingValue": "3544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122968000", "profitLoss": "None", "dividendPayout": "157275000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "348149000", "capitalExpenditures": "136144000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78804000", "cashflowFromInvestment": "-392290000", "stockBasedCompensation": "11681000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157275000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "257731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "income_statement": { "revenue": 661392000, "cost_of_revenue": 190317000, "gross_profit": 471075000, "ebit": 172448000, "ebitda": 410970000, "pretax_income": 71517000, "tax_provision": 1821000, "net_income": 62685000, "net_income_to_common": 62685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4881000, "total_current_assets": 145593000, "total_assets": 5046223000, "short_term_debt": 38097000, "long_term_debt": 2069512000, "total_debt": 2107609000, "total_liabilities": 2412238000, "total_equity": 2319922000, "shares_outstanding": 136821000, "goodwill_and_intangibles": 235714000 }, "cash_flow": { "operating_cash_flow": 334710000, "capital_expenditure": 95084000, "free_cash_flow": 429794000, "dividends_paid": 134018000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145142, "ticker_id": 7644, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "172448000", "ebitda": "410970000", "netIncome": "62685000", "grossProfit": "471075000", "depreciation": "None", "totalRevenue": "661392000", "costOfRevenue": "190317000", "interestIncome": "None", "incomeBeforeTax": "71517000", "interestExpense": "95700000", "operatingIncome": "425464000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1821000", "reportedCurrency": "USD", "netInterestIncome": "-95700000", "nonInterestIncome": "None", "operatingExpenses": "45611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238522000", "sellingGeneralAndAdministrative": "45611000", "netIncomeFromContinuingOperations": "69696000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1251000", "currentDebt": "None", "investments": "None", "totalAssets": "5046223000", "longTermDebt": "2069512000", "shortTermDebt": "38097000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "206648000", "reportedCurrency": "USD", "retainedEarnings": "-1332435000", "totalLiabilities": "2412238000", "otherCurrentAssets": "21349000", "totalCurrentAssets": "145593000", "currentLongTermDebt": "40000000", "longTermInvestments": "38455000", "shortTermInvestments": "7420000", "currentNetReceivables": "119363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4900630000", "currentAccountsPayable": "145382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2114257000", "totalShareholderEquity": "2319922000", "capitalLeaseObligations": "116127000", "otherCurrentLiabilities": "-10745000", "totalCurrentLiabilities": "195641000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2216597000", "cashAndShortTermInvestments": "4881000", "commonStockSharesOutstanding": "136821000", "intangibleAssetsExcludingGoodwill": "206648000", "cashAndCashEquivalentsAtCarryingValue": "4881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62685000", "profitLoss": "None", "dividendPayout": "134018000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "334710000", "capitalExpenditures": "95084000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58005000", "cashflowFromInvestment": "-392944000", "stockBasedCompensation": "9697000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134018000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "253016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 661392000, "cost_of_revenue": 190317000, "gross_profit": 471075000, "research_and_development": null, "selling_general_admin": 45611000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 172448000, "depreciation_amortisation": 238522000, "ebitda": 410970000, "interest_expense": 95700000, "interest_income": null, "other_non_operating": null, "pretax_income": 71517000, "tax_provision": 1821000, "effective_tax_rate": null, "net_income": 62685000, "net_income_continuing_ops": 69696000, "net_income_to_common": 62685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4881000, "short_term_investments": 7420000, "net_receivables": 119363000, "inventory": null, "other_current_assets": null, "total_current_assets": 145593000, "net_ppe": null, "goodwill": 29066000, "intangible_assets": 206648000, "goodwill_and_intangibles": 235714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4900630000, "total_assets": 5046223000, "short_term_debt": 38097000, "accounts_payable": 145382000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 195641000, "long_term_debt": 2069512000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2216597000, "total_liabilities": 2412238000, "total_debt": 2107609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1332435000, "total_equity": 2319922000, "shares_outstanding": 136821000, "operating_cash_flow": 334710000, "stock_based_compensation": 9697000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95084000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -392944000, "dividends_paid": 134018000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 58005000, "free_cash_flow": 429794000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "172448000", "ebitda": "410970000", "netIncome": "62685000", "grossProfit": "471075000", "depreciation": "None", "totalRevenue": "661392000", "costOfRevenue": "190317000", "interestIncome": "None", "incomeBeforeTax": "71517000", "interestExpense": "95700000", "operatingIncome": "425464000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1821000", "reportedCurrency": "USD", "netInterestIncome": "-95700000", "nonInterestIncome": "None", "operatingExpenses": "45611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238522000", "sellingGeneralAndAdministrative": "45611000", "netIncomeFromContinuingOperations": "69696000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1251000", "currentDebt": "None", "investments": "None", "totalAssets": "5046223000", "longTermDebt": "2069512000", "shortTermDebt": "38097000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "206648000", "reportedCurrency": "USD", "retainedEarnings": "-1332435000", "totalLiabilities": "2412238000", "otherCurrentAssets": "21349000", "totalCurrentAssets": "145593000", "currentLongTermDebt": "40000000", "longTermInvestments": "38455000", "shortTermInvestments": "7420000", "currentNetReceivables": "119363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4900630000", "currentAccountsPayable": "145382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2114257000", "totalShareholderEquity": "2319922000", "capitalLeaseObligations": "116127000", "otherCurrentLiabilities": "-10745000", "totalCurrentLiabilities": "195641000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2216597000", "cashAndShortTermInvestments": "4881000", "commonStockSharesOutstanding": "136821000", "intangibleAssetsExcludingGoodwill": "206648000", "cashAndCashEquivalentsAtCarryingValue": "4881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62685000", "profitLoss": "None", "dividendPayout": "134018000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "334710000", "capitalExpenditures": "95084000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "58005000", "cashflowFromInvestment": "-392944000", "stockBasedCompensation": "9697000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134018000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "253016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "income_statement": { "revenue": 610124000, "cost_of_revenue": 175119000, "gross_profit": 435005000, "ebit": 154196000, "ebitda": 380335000, "pretax_income": 64200000, "tax_provision": 438000, "net_income": 56848000, "net_income_to_common": 56848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4872000, "total_current_assets": 125083000, "total_assets": 4865666000, "short_term_debt": 181000000, "long_term_debt": 1787964000, "total_debt": 1968964000, "total_liabilities": 2212315000, "total_equity": 2310308000, "shares_outstanding": 132970000, "goodwill_and_intangibles": 35752000 }, "cash_flow": { "operating_cash_flow": 290968000, "capital_expenditure": 95262000, "free_cash_flow": 386230000, "dividends_paid": 135749000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145147, "ticker_id": 7644, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "154196000", "ebitda": "380335000", "netIncome": "56848000", "grossProfit": "435005000", "depreciation": "None", "totalRevenue": "610124000", "costOfRevenue": "175119000", "interestIncome": "None", "incomeBeforeTax": "64200000", "interestExpense": "83864000", "operatingIncome": "390639000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "438000", "reportedCurrency": "USD", "netInterestIncome": "-79598000", "nonInterestIncome": "None", "operatingExpenses": "44366000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175119000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226139000", "sellingGeneralAndAdministrative": "44366000", "netIncomeFromContinuingOperations": "64277000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1220000", "currentDebt": "None", "investments": "None", "totalAssets": "4865666000", "longTermDebt": "1787964000", "shortTermDebt": "181000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6686000", "reportedCurrency": "USD", "retainedEarnings": "-1248273000", "totalLiabilities": "2212315000", "otherCurrentAssets": "4006000", "totalCurrentAssets": "125083000", "currentLongTermDebt": "181000000", "longTermInvestments": "32095000", "shortTermInvestments": "8566000", "currentNetReceivables": "107639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4740583000", "currentAccountsPayable": "116461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2077495000", "totalShareholderEquity": "2310308000", "capitalLeaseObligations": "108531000", "otherCurrentLiabilities": "151932000", "totalCurrentLiabilities": "315820000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1896495000", "cashAndShortTermInvestments": "4872000", "commonStockSharesOutstanding": "132970000", "intangibleAssetsExcludingGoodwill": "6686000", "cashAndCashEquivalentsAtCarryingValue": "4872000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56848000", "profitLoss": "None", "dividendPayout": "135749000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "290968000", "capitalExpenditures": "95262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53947000", "cashflowFromInvestment": "-353386000", "stockBasedCompensation": "9400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135749000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "561000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236443000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 610124000, "cost_of_revenue": 175119000, "gross_profit": 435005000, "research_and_development": 0.1, "selling_general_admin": 44366000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 154196000, "depreciation_amortisation": 226139000, "ebitda": 380335000, "interest_expense": 83864000, "interest_income": null, "other_non_operating": null, "pretax_income": 64200000, "tax_provision": 438000, "effective_tax_rate": null, "net_income": 56848000, "net_income_continuing_ops": 64277000, "net_income_to_common": 56848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4872000, "short_term_investments": 8566000, "net_receivables": 107639000, "inventory": null, "other_current_assets": null, "total_current_assets": 125083000, "net_ppe": null, "goodwill": 29066000, "intangible_assets": 6686000, "goodwill_and_intangibles": 35752000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4740583000, "total_assets": 4865666000, "short_term_debt": 181000000, "accounts_payable": 116461000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 315820000, "long_term_debt": 1787964000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1896495000, "total_liabilities": 2212315000, "total_debt": 1968964000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1248273000, "total_equity": 2310308000, "shares_outstanding": 132970000, "operating_cash_flow": 290968000, "stock_based_compensation": 9400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95262000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -353386000, "dividends_paid": 135749000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53947000, "free_cash_flow": 386230000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "154196000", "ebitda": "380335000", "netIncome": "56848000", "grossProfit": "435005000", "depreciation": "None", "totalRevenue": "610124000", "costOfRevenue": "175119000", "interestIncome": "None", "incomeBeforeTax": "64200000", "interestExpense": "83864000", "operatingIncome": "390639000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "438000", "reportedCurrency": "USD", "netInterestIncome": "-79598000", "nonInterestIncome": "None", "operatingExpenses": "44366000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175119000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226139000", "sellingGeneralAndAdministrative": "44366000", "netIncomeFromContinuingOperations": "64277000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1220000", "currentDebt": "None", "investments": "None", "totalAssets": "4865666000", "longTermDebt": "1787964000", "shortTermDebt": "181000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6686000", "reportedCurrency": "USD", "retainedEarnings": "-1248273000", "totalLiabilities": "2212315000", "otherCurrentAssets": "4006000", "totalCurrentAssets": "125083000", "currentLongTermDebt": "181000000", "longTermInvestments": "32095000", "shortTermInvestments": "8566000", "currentNetReceivables": "107639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4740583000", "currentAccountsPayable": "116461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2077495000", "totalShareholderEquity": "2310308000", "capitalLeaseObligations": "108531000", "otherCurrentLiabilities": "151932000", "totalCurrentLiabilities": "315820000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1896495000", "cashAndShortTermInvestments": "4872000", "commonStockSharesOutstanding": "132970000", "intangibleAssetsExcludingGoodwill": "6686000", "cashAndCashEquivalentsAtCarryingValue": "4872000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56848000", "profitLoss": "None", "dividendPayout": "135749000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "290968000", "capitalExpenditures": "95262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53947000", "cashflowFromInvestment": "-353386000", "stockBasedCompensation": "9400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "135749000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "561000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236443000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "income_statement": { "revenue": 575372000, "cost_of_revenue": 163223000, "gross_profit": 412149000, "ebit": 130690000, "ebitda": 355624000, "pretax_income": 54529000, "tax_provision": 806000, "net_income": 48323000, "net_income_to_common": 48323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5478000, "total_current_assets": 115069000, "total_assets": 4735492000, "short_term_debt": 79000000, "long_term_debt": 1896594000, "total_debt": 1975594000, "total_liabilities": 2138059000, "total_equity": 2236487000, "shares_outstanding": 130332000, "goodwill_and_intangibles": 35758000 }, "cash_flow": { "operating_cash_flow": 290890000, "capital_expenditure": 104495000, "free_cash_flow": 395385000, "dividends_paid": 127083000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145152, "ticker_id": 7644, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130690000", "ebitda": "355624000", "netIncome": "48323000", "grossProfit": "412149000", "depreciation": "None", "totalRevenue": "575372000", "costOfRevenue": "163223000", "interestIncome": "None", "incomeBeforeTax": "54529000", "interestExpense": "71196000", "operatingIncome": "366914000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "806000", "reportedCurrency": "USD", "netInterestIncome": "-71196000", "nonInterestIncome": "None", "operatingExpenses": "45235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "-4643000", "costofGoodsAndServicesSold": "163223000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224934000", "sellingGeneralAndAdministrative": "45235000", "netIncomeFromContinuingOperations": "54529000" }, "balance": { "goodwill": "29066000", "inventory": "29220000", "commonStock": "1171000", "currentDebt": "None", "investments": "None", "totalAssets": "4735492000", "longTermDebt": "1896594000", "shortTermDebt": "79000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "6692000", "reportedCurrency": "USD", "retainedEarnings": "-1169665000", "totalLiabilities": "2138059000", "otherCurrentAssets": "11871000", "totalCurrentAssets": "115069000", "currentLongTermDebt": "79000000", "longTermInvestments": "27201000", "shortTermInvestments": "7792000", "currentNetReceivables": "89928000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4620423000", "currentAccountsPayable": "113185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4244416000", "shortLongTermDebtTotal": "2006393000", "totalShareholderEquity": "2236487000", "capitalLeaseObligations": "585000", "otherCurrentLiabilities": "-79000000", "totalCurrentLiabilities": "210666000", "otherNonCurrentLiabilities": "109799000", "totalNonCurrentLiabilities": "1927393000", "cashAndShortTermInvestments": "5478000", "commonStockSharesOutstanding": "130332000", "intangibleAssetsExcludingGoodwill": "6692000", "cashAndCashEquivalentsAtCarryingValue": "5478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54529000", "profitLoss": "None", "dividendPayout": "127083000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "290890000", "capitalExpenditures": "104495000", "changeInReceivables": "-10147000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57825000", "cashflowFromInvestment": "-331245000", "stockBasedCompensation": "15406000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127083000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-98180000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "89034000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "231900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 575372000, "cost_of_revenue": 163223000, "gross_profit": 412149000, "research_and_development": 0.1, "selling_general_admin": 45235000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130690000, "depreciation_amortisation": 224934000, "ebitda": 355624000, "interest_expense": 71196000, "interest_income": null, "other_non_operating": null, "pretax_income": 54529000, "tax_provision": 806000, "effective_tax_rate": null, "net_income": 48323000, "net_income_continuing_ops": 54529000, "net_income_to_common": 48323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5478000, "short_term_investments": 7792000, "net_receivables": 89928000, "inventory": 29220000, "other_current_assets": null, "total_current_assets": 115069000, "net_ppe": null, "goodwill": 29066000, "intangible_assets": 6692000, "goodwill_and_intangibles": 35758000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4620423000, "total_assets": 4735492000, "short_term_debt": 79000000, "accounts_payable": 113185000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210666000, "long_term_debt": 1896594000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1927393000, "total_liabilities": 2138059000, "total_debt": 1975594000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1169665000, "total_equity": 2236487000, "shares_outstanding": 130332000, "operating_cash_flow": 290890000, "stock_based_compensation": 15406000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104495000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -331245000, "dividends_paid": 127083000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57825000, "free_cash_flow": 395385000, "net_change_in_cash": -98180000 }, "raw_data": { "income": { "ebit": "130690000", "ebitda": "355624000", "netIncome": "48323000", "grossProfit": "412149000", "depreciation": "None", "totalRevenue": "575372000", "costOfRevenue": "163223000", "interestIncome": "None", "incomeBeforeTax": "54529000", "interestExpense": "71196000", "operatingIncome": "366914000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "806000", "reportedCurrency": "USD", "netInterestIncome": "-71196000", "nonInterestIncome": "None", "operatingExpenses": "45235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "-4643000", "costofGoodsAndServicesSold": "163223000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224934000", "sellingGeneralAndAdministrative": "45235000", "netIncomeFromContinuingOperations": "54529000" }, "balance": { "goodwill": "29066000", "inventory": "29220000", "commonStock": "1171000", "currentDebt": "None", "investments": "None", "totalAssets": "4735492000", "longTermDebt": "1896594000", "shortTermDebt": "79000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "6692000", "reportedCurrency": "USD", "retainedEarnings": "-1169665000", "totalLiabilities": "2138059000", "otherCurrentAssets": "11871000", "totalCurrentAssets": "115069000", "currentLongTermDebt": "79000000", "longTermInvestments": "27201000", "shortTermInvestments": "7792000", "currentNetReceivables": "89928000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4620423000", "currentAccountsPayable": "113185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4244416000", "shortLongTermDebtTotal": "2006393000", "totalShareholderEquity": "2236487000", "capitalLeaseObligations": "585000", "otherCurrentLiabilities": "-79000000", "totalCurrentLiabilities": "210666000", "otherNonCurrentLiabilities": "109799000", "totalNonCurrentLiabilities": "1927393000", "cashAndShortTermInvestments": "5478000", "commonStockSharesOutstanding": "130332000", "intangibleAssetsExcludingGoodwill": "6692000", "cashAndCashEquivalentsAtCarryingValue": "5478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54529000", "profitLoss": "None", "dividendPayout": "127083000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "290890000", "capitalExpenditures": "104495000", "changeInReceivables": "-10147000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57825000", "cashflowFromInvestment": "-331245000", "stockBasedCompensation": "15406000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127083000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-98180000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "89034000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "231900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "income_statement": { "revenue": 532846000, "cost_of_revenue": 158295000, "gross_profit": 374551000, "ebit": 104298000, "ebitda": 322150000, "pretax_income": 17233000, "tax_provision": 327000, "net_income": 15121000, "net_income_to_common": 15121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92585000, "total_current_assets": 200322000, "total_assets": 4668768000, "short_term_debt": 60983000, "long_term_debt": 1891722000, "total_debt": 1952705000, "total_liabilities": 2192442000, "total_equity": 2149514000, "shares_outstanding": 116672000, "goodwill_and_intangibles": 35772000 }, "cash_flow": { "operating_cash_flow": 262902000, "capital_expenditure": 75035000, "free_cash_flow": 337937000, "dividends_paid": 106699000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145157, "ticker_id": 7644, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104298000", "ebitda": "322150000", "netIncome": "15121000", "grossProfit": "374551000", "depreciation": "None", "totalRevenue": "532846000", "costOfRevenue": "158295000", "interestIncome": "None", "incomeBeforeTax": "17233000", "interestExpense": "76371000", "operatingIncome": "325731000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "327000", "reportedCurrency": "USD", "netInterestIncome": "-76371000", "nonInterestIncome": "None", "operatingExpenses": "48820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "-3940000", "costofGoodsAndServicesSold": "158295000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217852000", "sellingGeneralAndAdministrative": "48820000", "netIncomeFromContinuingOperations": "17233000" }, "balance": { "goodwill": "29066000", "inventory": "1557000", "commonStock": "1132000", "currentDebt": "None", "investments": "None", "totalAssets": "4668768000", "longTermDebt": "1891722000", "shortTermDebt": "60983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6706000", "reportedCurrency": "USD", "retainedEarnings": "-1090837000", "totalLiabilities": "2192442000", "otherCurrentAssets": "22944000", "totalCurrentAssets": "200322000", "currentLongTermDebt": "None", "longTermInvestments": "31326000", "shortTermInvestments": "5551000", "currentNetReceivables": "77685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4468446000", "currentAccountsPayable": "97229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4353240000", "shortLongTermDebtTotal": "1999248000", "totalShareholderEquity": "2149514000", "capitalLeaseObligations": "766000", "otherCurrentLiabilities": "288000", "totalCurrentLiabilities": "116662000", "otherNonCurrentLiabilities": "159962000", "totalNonCurrentLiabilities": "2075780000", "cashAndShortTermInvestments": "92585000", "commonStockSharesOutstanding": "116672000", "intangibleAssetsExcludingGoodwill": "6706000", "cashAndCashEquivalentsAtCarryingValue": "92585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17233000", "profitLoss": "None", "dividendPayout": "106699000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "262902000", "capitalExpenditures": "75035000", "changeInReceivables": "-4498000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98819000", "cashflowFromInvestment": "-180491000", "stockBasedCompensation": "16394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106699000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16408000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77765000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 532846000, "cost_of_revenue": 158295000, "gross_profit": 374551000, "research_and_development": 0.03, "selling_general_admin": 48820000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104298000, "depreciation_amortisation": 217852000, "ebitda": 322150000, "interest_expense": 76371000, "interest_income": null, "other_non_operating": null, "pretax_income": 17233000, "tax_provision": 327000, "effective_tax_rate": null, "net_income": 15121000, "net_income_continuing_ops": 17233000, "net_income_to_common": 15121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92585000, "short_term_investments": 5551000, "net_receivables": 77685000, "inventory": 1557000, "other_current_assets": null, "total_current_assets": 200322000, "net_ppe": null, "goodwill": 29066000, "intangible_assets": 6706000, "goodwill_and_intangibles": 35772000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4468446000, "total_assets": 4668768000, "short_term_debt": 60983000, "accounts_payable": 97229000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116662000, "long_term_debt": 1891722000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2075780000, "total_liabilities": 2192442000, "total_debt": 1952705000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1090837000, "total_equity": 2149514000, "shares_outstanding": 116672000, "operating_cash_flow": 262902000, "stock_based_compensation": 16394000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75035000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180491000, "dividends_paid": 106699000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98819000, "free_cash_flow": 337937000, "net_change_in_cash": -16408000 }, "raw_data": { "income": { "ebit": "104298000", "ebitda": "322150000", "netIncome": "15121000", "grossProfit": "374551000", "depreciation": "None", "totalRevenue": "532846000", "costOfRevenue": "158295000", "interestIncome": "None", "incomeBeforeTax": "17233000", "interestExpense": "76371000", "operatingIncome": "325731000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "327000", "reportedCurrency": "USD", "netInterestIncome": "-76371000", "nonInterestIncome": "None", "operatingExpenses": "48820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "-3940000", "costofGoodsAndServicesSold": "158295000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217852000", "sellingGeneralAndAdministrative": "48820000", "netIncomeFromContinuingOperations": "17233000" }, "balance": { "goodwill": "29066000", "inventory": "1557000", "commonStock": "1132000", "currentDebt": "None", "investments": "None", "totalAssets": "4668768000", "longTermDebt": "1891722000", "shortTermDebt": "60983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6706000", "reportedCurrency": "USD", "retainedEarnings": "-1090837000", "totalLiabilities": "2192442000", "otherCurrentAssets": "22944000", "totalCurrentAssets": "200322000", "currentLongTermDebt": "None", "longTermInvestments": "31326000", "shortTermInvestments": "5551000", "currentNetReceivables": "77685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4468446000", "currentAccountsPayable": "97229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4353240000", "shortLongTermDebtTotal": "1999248000", "totalShareholderEquity": "2149514000", "capitalLeaseObligations": "766000", "otherCurrentLiabilities": "288000", "totalCurrentLiabilities": "116662000", "otherNonCurrentLiabilities": "159962000", "totalNonCurrentLiabilities": "2075780000", "cashAndShortTermInvestments": "92585000", "commonStockSharesOutstanding": "116672000", "intangibleAssetsExcludingGoodwill": "6706000", "cashAndCashEquivalentsAtCarryingValue": "92585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17233000", "profitLoss": "None", "dividendPayout": "106699000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "262902000", "capitalExpenditures": "75035000", "changeInReceivables": "-4498000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98819000", "cashflowFromInvestment": "-180491000", "stockBasedCompensation": "16394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106699000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16408000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77765000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "217852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "income_statement": { "revenue": 498017000, "cost_of_revenue": 154506000, "gross_profit": 343511000, "ebit": 77449000, "ebitda": 298955000, "pretax_income": 5462000, "tax_provision": 491000, "net_income": 4772000, "net_income_to_common": 4772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104296000, "total_current_assets": 211671000, "total_assets": 4678563000, "short_term_debt": 62691000, "long_term_debt": 2292605000, "total_debt": 2355296000, "total_liabilities": 2662634000, "total_equity": 1690359000, "shares_outstanding": 111156000, "goodwill_and_intangibles": 35870000 }, "cash_flow": { "operating_cash_flow": 210576000, "capital_expenditure": 63965000, "free_cash_flow": 274541000, "dividends_paid": 49331000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145162, "ticker_id": 7644, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77449000", "ebitda": "298955000", "netIncome": "4772000", "grossProfit": "343511000", "depreciation": "None", "totalRevenue": "498017000", "costOfRevenue": "154506000", "interestIncome": "None", "incomeBeforeTax": "5462000", "interestExpense": "85299000", "operatingIncome": "302128000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "491000", "reportedCurrency": "USD", "netInterestIncome": "-85299000", "nonInterestIncome": "None", "operatingExpenses": "41383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "15739000", "costofGoodsAndServicesSold": "154506000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221506000", "sellingGeneralAndAdministrative": "41383000", "netIncomeFromContinuingOperations": "5462000" }, "balance": { "goodwill": "29066000", "inventory": "159578000", "commonStock": "2798000", "currentDebt": "None", "investments": "None", "totalAssets": "4678563000", "longTermDebt": "2292605000", "shortTermDebt": "62691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "6804000", "reportedCurrency": "USD", "retainedEarnings": "-999491000", "totalLiabilities": "2662634000", "otherCurrentAssets": "27641000", "totalCurrentAssets": "211671000", "currentLongTermDebt": "None", "longTermInvestments": "4391090000", "shortTermInvestments": "0", "currentNetReceivables": "79734000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4466892000", "currentAccountsPayable": "176943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4093196000", "shortLongTermDebtTotal": "2394351000", "totalShareholderEquity": "1690359000", "capitalLeaseObligations": "164000", "otherCurrentLiabilities": "-62691000", "totalCurrentLiabilities": "191524000", "otherNonCurrentLiabilities": "101746000", "totalNonCurrentLiabilities": "2471110000", "cashAndShortTermInvestments": "104296000", "commonStockSharesOutstanding": "111156000", "intangibleAssetsExcludingGoodwill": "6804000", "cashAndCashEquivalentsAtCarryingValue": "104296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5462000", "profitLoss": "None", "dividendPayout": "49331000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "210576000", "capitalExpenditures": "63965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129655000", "cashflowFromInvestment": "-44092000", "stockBasedCompensation": "5861000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49331000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "36829000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5267000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221506000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 498017000, "cost_of_revenue": 154506000, "gross_profit": 343511000, "research_and_development": 0.01, "selling_general_admin": 41383000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77449000, "depreciation_amortisation": 221506000, "ebitda": 298955000, "interest_expense": 85299000, "interest_income": null, "other_non_operating": null, "pretax_income": 5462000, "tax_provision": 491000, "effective_tax_rate": null, "net_income": 4772000, "net_income_continuing_ops": 5462000, "net_income_to_common": 4772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104296000, "short_term_investments": 0, "net_receivables": 79734000, "inventory": 159578000, "other_current_assets": null, "total_current_assets": 211671000, "net_ppe": null, "goodwill": 29066000, "intangible_assets": 6804000, "goodwill_and_intangibles": 35870000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4466892000, "total_assets": 4678563000, "short_term_debt": 62691000, "accounts_payable": 176943000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 191524000, "long_term_debt": 2292605000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2471110000, "total_liabilities": 2662634000, "total_debt": 2355296000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -999491000, "total_equity": 1690359000, "shares_outstanding": 111156000, "operating_cash_flow": 210576000, "stock_based_compensation": 5861000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63965000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44092000, "dividends_paid": 49331000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129655000, "free_cash_flow": 274541000, "net_change_in_cash": 36829000 }, "raw_data": { "income": { "ebit": "77449000", "ebitda": "298955000", "netIncome": "4772000", "grossProfit": "343511000", "depreciation": "None", "totalRevenue": "498017000", "costOfRevenue": "154506000", "interestIncome": "None", "incomeBeforeTax": "5462000", "interestExpense": "85299000", "operatingIncome": "302128000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "491000", "reportedCurrency": "USD", "netInterestIncome": "-85299000", "nonInterestIncome": "None", "operatingExpenses": "41383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "15739000", "costofGoodsAndServicesSold": "154506000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221506000", "sellingGeneralAndAdministrative": "41383000", "netIncomeFromContinuingOperations": "5462000" }, "balance": { "goodwill": "29066000", "inventory": "159578000", "commonStock": "2798000", "currentDebt": "None", "investments": "None", "totalAssets": "4678563000", "longTermDebt": "2292605000", "shortTermDebt": "62691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "6804000", "reportedCurrency": "USD", "retainedEarnings": "-999491000", "totalLiabilities": "2662634000", "otherCurrentAssets": "27641000", "totalCurrentAssets": "211671000", "currentLongTermDebt": "None", "longTermInvestments": "4391090000", "shortTermInvestments": "0", "currentNetReceivables": "79734000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4466892000", "currentAccountsPayable": "176943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4093196000", "shortLongTermDebtTotal": "2394351000", "totalShareholderEquity": "1690359000", "capitalLeaseObligations": "164000", "otherCurrentLiabilities": "-62691000", "totalCurrentLiabilities": "191524000", "otherNonCurrentLiabilities": "101746000", "totalNonCurrentLiabilities": "2471110000", "cashAndShortTermInvestments": "104296000", "commonStockSharesOutstanding": "111156000", "intangibleAssetsExcludingGoodwill": "6804000", "cashAndCashEquivalentsAtCarryingValue": "104296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5462000", "profitLoss": "None", "dividendPayout": "49331000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "210576000", "capitalExpenditures": "63965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129655000", "cashflowFromInvestment": "-44092000", "stockBasedCompensation": "5861000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49331000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "36829000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5267000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221506000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "income_statement": { "revenue": 536706000, "cost_of_revenue": 161064000, "gross_profit": 375642000, "ebit": 90247000, "ebitda": 322932000, "pretax_income": -72826000, "tax_provision": 93204000, "net_income": -63532000, "net_income_to_common": -63532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17820000, "total_current_assets": 101146000, "total_assets": 4828195000, "short_term_debt": 10292000, "long_term_debt": 2353656000, "total_debt": 2363948000, "total_liabilities": 2659401000, "total_equity": 1814006000, "shares_outstanding": 109039000, "goodwill_and_intangibles": 31505000 }, "cash_flow": { "operating_cash_flow": 226875000, "capital_expenditure": 75492000, "free_cash_flow": 302367000, "dividends_paid": 123135000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145167, "ticker_id": 7644, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90247000", "ebitda": "322932000", "netIncome": "-63532000", "grossProfit": "375642000", "depreciation": "None", "totalRevenue": "536706000", "costOfRevenue": "161064000", "interestIncome": "None", "incomeBeforeTax": "-72826000", "interestExpense": "103174000", "operatingIncome": "327117000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "93204000", "reportedCurrency": "USD", "netInterestIncome": "-100936000", "nonInterestIncome": "None", "operatingExpenses": "48525000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161064000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232685000", "sellingGeneralAndAdministrative": "48525000", "netIncomeFromContinuingOperations": "-72826000" }, "balance": { "goodwill": "29066000", "inventory": "6038000", "commonStock": "2890000", "currentDebt": "None", "investments": "None", "totalAssets": "4828195000", "longTermDebt": "2353656000", "shortTermDebt": "10292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2439000", "reportedCurrency": "USD", "retainedEarnings": "-947252000", "totalLiabilities": "2659401000", "otherCurrentAssets": "1144000", "totalCurrentAssets": "101146000", "currentLongTermDebt": "None", "longTermInvestments": "42854000", "shortTermInvestments": "2728000", "currentNetReceivables": "76144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4727049000", "currentAccountsPayable": "124054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4224716000", "shortLongTermDebtTotal": "2466418000", "totalShareholderEquity": "1814006000", "capitalLeaseObligations": "443000", "otherCurrentLiabilities": "-10292000", "totalCurrentLiabilities": "140009000", "otherNonCurrentLiabilities": "144319000", "totalNonCurrentLiabilities": "2519392000", "cashAndShortTermInvestments": "17820000", "commonStockSharesOutstanding": "109039000", "intangibleAssetsExcludingGoodwill": "2439000", "cashAndCashEquivalentsAtCarryingValue": "17820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72826000", "profitLoss": "None", "dividendPayout": "123135000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "226875000", "capitalExpenditures": "75492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-280254000", "cashflowFromInvestment": "64183000", "stockBasedCompensation": "7716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123135000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34675000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "232685000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 536706000, "cost_of_revenue": 161064000, "gross_profit": 375642000, "research_and_development": 0.14, "selling_general_admin": 48525000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90247000, "depreciation_amortisation": 232685000, "ebitda": 322932000, "interest_expense": 103174000, "interest_income": null, "other_non_operating": null, "pretax_income": -72826000, "tax_provision": 93204000, "effective_tax_rate": null, "net_income": -63532000, "net_income_continuing_ops": -72826000, "net_income_to_common": -63532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17820000, "short_term_investments": 2728000, "net_receivables": 76144000, "inventory": 6038000, "other_current_assets": null, "total_current_assets": 101146000, "net_ppe": null, "goodwill": 29066000, "intangible_assets": 2439000, "goodwill_and_intangibles": 31505000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4727049000, "total_assets": 4828195000, "short_term_debt": 10292000, "accounts_payable": 124054000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140009000, "long_term_debt": 2353656000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2519392000, "total_liabilities": 2659401000, "total_debt": 2363948000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -947252000, "total_equity": 1814006000, "shares_outstanding": 109039000, "operating_cash_flow": 226875000, "stock_based_compensation": 7716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75492000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 64183000, "dividends_paid": 123135000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -280254000, "free_cash_flow": 302367000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90247000", "ebitda": "322932000", "netIncome": "-63532000", "grossProfit": "375642000", "depreciation": "None", "totalRevenue": "536706000", "costOfRevenue": "161064000", "interestIncome": "None", "incomeBeforeTax": "-72826000", "interestExpense": "103174000", "operatingIncome": "327117000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "93204000", "reportedCurrency": "USD", "netInterestIncome": "-100936000", "nonInterestIncome": "None", "operatingExpenses": "48525000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161064000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232685000", "sellingGeneralAndAdministrative": "48525000", "netIncomeFromContinuingOperations": "-72826000" }, "balance": { "goodwill": "29066000", "inventory": "6038000", "commonStock": "2890000", "currentDebt": "None", "investments": "None", "totalAssets": "4828195000", "longTermDebt": "2353656000", "shortTermDebt": "10292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2439000", "reportedCurrency": "USD", "retainedEarnings": "-947252000", "totalLiabilities": "2659401000", "otherCurrentAssets": "1144000", "totalCurrentAssets": "101146000", "currentLongTermDebt": "None", "longTermInvestments": "42854000", "shortTermInvestments": "2728000", "currentNetReceivables": "76144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4727049000", "currentAccountsPayable": "124054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4224716000", "shortLongTermDebtTotal": "2466418000", "totalShareholderEquity": "1814006000", "capitalLeaseObligations": "443000", "otherCurrentLiabilities": "-10292000", "totalCurrentLiabilities": "140009000", "otherNonCurrentLiabilities": "144319000", "totalNonCurrentLiabilities": "2519392000", "cashAndShortTermInvestments": "17820000", "commonStockSharesOutstanding": "109039000", "intangibleAssetsExcludingGoodwill": "2439000", "cashAndCashEquivalentsAtCarryingValue": "17820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-72826000", "profitLoss": "None", "dividendPayout": "123135000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "226875000", "capitalExpenditures": "75492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-280254000", "cashflowFromInvestment": "64183000", "stockBasedCompensation": "7716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123135000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34675000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "232685000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "income_statement": { "revenue": 430392000, "cost_of_revenue": 132544000, "gross_profit": 297848000, "ebit": 56153000, "ebitda": 243487000, "pretax_income": 46975000, "tax_provision": -60681000, "net_income": 39138000, "net_income_to_common": 39138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16791000, "total_current_assets": 106793000, "total_assets": 5163477000, "short_term_debt": 73359000, "long_term_debt": 2438826000, "total_debt": 2512185000, "total_liabilities": 2750580000, "total_equity": 1997986000, "shares_outstanding": 80455659, "goodwill_and_intangibles": 43120000 }, "cash_flow": { "operating_cash_flow": 153291000, "capital_expenditure": 48980000, "free_cash_flow": 202271000, "dividends_paid": 80728000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145172, "ticker_id": 7644, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56153000", "ebitda": "243487000", "netIncome": "39138000", "grossProfit": "297848000", "depreciation": "None", "totalRevenue": "430392000", "costOfRevenue": "132544000", "interestIncome": "None", "incomeBeforeTax": "46975000", "interestExpense": "72642000", "operatingIncome": "247436000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-60681000", "reportedCurrency": "USD", "netInterestIncome": "-72642000", "nonInterestIncome": "None", "operatingExpenses": "50412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187334000", "sellingGeneralAndAdministrative": "50412000", "netIncomeFromContinuingOperations": "46975000" }, "balance": { "goodwill": "29066000", "inventory": "17364000", "commonStock": "2798000", "currentDebt": "None", "investments": "None", "totalAssets": "5163477000", "longTermDebt": "2438826000", "shortTermDebt": "73359000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "14054000", "reportedCurrency": "USD", "retainedEarnings": "-692045000", "totalLiabilities": "2750580000", "otherCurrentAssets": "67513000", "totalCurrentAssets": "106793000", "currentLongTermDebt": "73359000", "longTermInvestments": "46351000", "shortTermInvestments": "29708000", "currentNetReceivables": "5125000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5056684000", "currentAccountsPayable": "123037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4454480000", "shortLongTermDebtTotal": "2512185000", "totalShareholderEquity": "1997986000", "capitalLeaseObligations": "131559000", "otherCurrentLiabilities": "-83751000", "totalCurrentLiabilities": "126670000", "otherNonCurrentLiabilities": "171059000", "totalNonCurrentLiabilities": "2623910000", "cashAndShortTermInvestments": "16791000", "commonStockSharesOutstanding": "80455659", "intangibleAssetsExcludingGoodwill": "14054000", "cashAndCashEquivalentsAtCarryingValue": "16791000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46975000", "profitLoss": "None", "dividendPayout": "80728000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "153291000", "capitalExpenditures": "48980000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "162435000", "cashflowFromInvestment": "-258867000", "stockBasedCompensation": "5098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80728000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53153000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 430392000, "cost_of_revenue": 132544000, "gross_profit": 297848000, "research_and_development": 0.11, "selling_general_admin": 50412000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56153000, "depreciation_amortisation": 187334000, "ebitda": 243487000, "interest_expense": 72642000, "interest_income": null, "other_non_operating": null, "pretax_income": 46975000, "tax_provision": -60681000, "effective_tax_rate": null, "net_income": 39138000, "net_income_continuing_ops": 46975000, "net_income_to_common": 39138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16791000, "short_term_investments": 29708000, "net_receivables": 5125000, "inventory": 17364000, "other_current_assets": null, "total_current_assets": 106793000, "net_ppe": null, "goodwill": 29066000, "intangible_assets": 14054000, "goodwill_and_intangibles": 43120000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5056684000, "total_assets": 5163477000, "short_term_debt": 73359000, "accounts_payable": 123037000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126670000, "long_term_debt": 2438826000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2623910000, "total_liabilities": 2750580000, "total_debt": 2512185000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -692045000, "total_equity": 1997986000, "shares_outstanding": 80455659, "operating_cash_flow": 153291000, "stock_based_compensation": 5098000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48980000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -258867000, "dividends_paid": 80728000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 162435000, "free_cash_flow": 202271000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56153000", "ebitda": "243487000", "netIncome": "39138000", "grossProfit": "297848000", "depreciation": "None", "totalRevenue": "430392000", "costOfRevenue": "132544000", "interestIncome": "None", "incomeBeforeTax": "46975000", "interestExpense": "72642000", "operatingIncome": "247436000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-60681000", "reportedCurrency": "USD", "netInterestIncome": "-72642000", "nonInterestIncome": "None", "operatingExpenses": "50412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187334000", "sellingGeneralAndAdministrative": "50412000", "netIncomeFromContinuingOperations": "46975000" }, "balance": { "goodwill": "29066000", "inventory": "17364000", "commonStock": "2798000", "currentDebt": "None", "investments": "None", "totalAssets": "5163477000", "longTermDebt": "2438826000", "shortTermDebt": "73359000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "14054000", "reportedCurrency": "USD", "retainedEarnings": "-692045000", "totalLiabilities": "2750580000", "otherCurrentAssets": "67513000", "totalCurrentAssets": "106793000", "currentLongTermDebt": "73359000", "longTermInvestments": "46351000", "shortTermInvestments": "29708000", "currentNetReceivables": "5125000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5056684000", "currentAccountsPayable": "123037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4454480000", "shortLongTermDebtTotal": "2512185000", "totalShareholderEquity": "1997986000", "capitalLeaseObligations": "131559000", "otherCurrentLiabilities": "-83751000", "totalCurrentLiabilities": "126670000", "otherNonCurrentLiabilities": "171059000", "totalNonCurrentLiabilities": "2623910000", "cashAndShortTermInvestments": "16791000", "commonStockSharesOutstanding": "80455659", "intangibleAssetsExcludingGoodwill": "14054000", "cashAndCashEquivalentsAtCarryingValue": "16791000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46975000", "profitLoss": "None", "dividendPayout": "80728000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "153291000", "capitalExpenditures": "48980000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "162435000", "cashflowFromInvestment": "-258867000", "stockBasedCompensation": "5098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80728000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53153000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "income_statement": { "revenue": 191892000, "cost_of_revenue": 186119000, "gross_profit": 5773000, "ebit": 64093999, "ebitda": 129624999, "pretax_income": 33241999, "tax_provision": null, "net_income": 30378000, "net_income_to_common": 30378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3141000, "total_current_assets": 22359000, "total_assets": 5350984000, "short_term_debt": null, "long_term_debt": 2307931000, "total_debt": 2307931000, "total_liabilities": 2771019000, "total_equity": 2278776000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 58132000 }, "cash_flow": { "operating_cash_flow": 55556000, "capital_expenditure": 26462000, "free_cash_flow": 82018000, "dividends_paid": 54732000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145135, "ticker_id": 7644, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64093999", "ebitda": "129624999", "netIncome": "30378000", "grossProfit": "5773000", "depreciation": "None", "totalRevenue": "191892000", "costOfRevenue": "186119000", "interestIncome": "None", "incomeBeforeTax": "33241999", "interestExpense": "30852000", "operatingIncome": "58210000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-28692000", "nonInterestIncome": "None", "operatingExpenses": "-52437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186119000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65531000", "sellingGeneralAndAdministrative": "11943000", "netIncomeFromContinuingOperations": "33242000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1259000", "currentDebt": "None", "investments": "None", "totalAssets": "5350984000", "longTermDebt": "2307931000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "29066000", "reportedCurrency": "USD", "retainedEarnings": "-1389918000", "totalLiabilities": "2771019000", "otherCurrentAssets": "-116076000", "totalCurrentAssets": "22359000", "currentLongTermDebt": "181000000", "longTermInvestments": "49864000", "shortTermInvestments": "15327000", "currentNetReceivables": "135294000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5328625000", "currentAccountsPayable": "135294000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2612480000", "totalShareholderEquity": "2278776000", "capitalLeaseObligations": "123549000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "158539000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2612480000", "cashAndShortTermInvestments": "3141000", "commonStockSharesOutstanding": "125000000", "intangibleAssetsExcludingGoodwill": "29066000", "cashAndCashEquivalentsAtCarryingValue": "3141000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30378000", "profitLoss": "None", "dividendPayout": "54732000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55556000", "capitalExpenditures": "26462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51336000", "cashflowFromInvestment": "-127845000", "stockBasedCompensation": "2218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54732000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65531000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 191892000, "cost_of_revenue": 186119000, "gross_profit": 5773000, "research_and_development": null, "selling_general_admin": 11943000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64093999, "depreciation_amortisation": 65531000, "ebitda": 129624999, "interest_expense": 30852000, "interest_income": null, "other_non_operating": null, "pretax_income": 33241999, "tax_provision": null, "effective_tax_rate": null, "net_income": 30378000, "net_income_continuing_ops": 33242000, "net_income_to_common": 30378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3141000, "short_term_investments": 15327000, "net_receivables": 135294000, "inventory": null, "other_current_assets": null, "total_current_assets": 22359000, "net_ppe": null, "goodwill": 29066000, "intangible_assets": 29066000, "goodwill_and_intangibles": 58132000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5328625000, "total_assets": 5350984000, "short_term_debt": null, "accounts_payable": 135294000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158539000, "long_term_debt": 2307931000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2612480000, "total_liabilities": 2771019000, "total_debt": 2307931000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1389918000, "total_equity": 2278776000, "shares_outstanding": 125000000, "operating_cash_flow": 55556000, "stock_based_compensation": 2218000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26462000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127845000, "dividends_paid": 54732000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51336000, "free_cash_flow": 82018000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64093999", "ebitda": "129624999", "netIncome": "30378000", "grossProfit": "5773000", "depreciation": "None", "totalRevenue": "191892000", "costOfRevenue": "186119000", "interestIncome": "None", "incomeBeforeTax": "33241999", "interestExpense": "30852000", "operatingIncome": "58210000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-28692000", "nonInterestIncome": "None", "operatingExpenses": "-52437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186119000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65531000", "sellingGeneralAndAdministrative": "11943000", "netIncomeFromContinuingOperations": "33242000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1259000", "currentDebt": "None", "investments": "None", "totalAssets": "5350984000", "longTermDebt": "2307931000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "29066000", "reportedCurrency": "USD", "retainedEarnings": "-1389918000", "totalLiabilities": "2771019000", "otherCurrentAssets": "-116076000", "totalCurrentAssets": "22359000", "currentLongTermDebt": "181000000", "longTermInvestments": "49864000", "shortTermInvestments": "15327000", "currentNetReceivables": "135294000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5328625000", "currentAccountsPayable": "135294000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2612480000", "totalShareholderEquity": "2278776000", "capitalLeaseObligations": "123549000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "158539000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2612480000", "cashAndShortTermInvestments": "3141000", "commonStockSharesOutstanding": "125000000", "intangibleAssetsExcludingGoodwill": "29066000", "cashAndCashEquivalentsAtCarryingValue": "3141000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30378000", "profitLoss": "None", "dividendPayout": "54732000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55556000", "capitalExpenditures": "26462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51336000", "cashflowFromInvestment": "-127845000", "stockBasedCompensation": "2218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54732000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65531000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "income_statement": { "revenue": 187861000, "cost_of_revenue": 55697000, "gross_profit": 132164000, "ebit": 80909000, "ebitda": 145203000, "pretax_income": 52595000, "tax_provision": 100000, "net_income": 47500000, "net_income_to_common": 47500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3544000, "total_current_assets": 193893000, "total_assets": 5286438000, "short_term_debt": 92000000, "long_term_debt": 2282848000, "total_debt": 2374848000, "total_liabilities": 2697060000, "total_equity": 2286569000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 35769000 }, "cash_flow": { "operating_cash_flow": 96064000, "capital_expenditure": 40432000, "free_cash_flow": 136496000, "dividends_paid": 27415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145136, "ticker_id": 7644, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80909000", "ebitda": "145203000", "netIncome": "47500000", "grossProfit": "132164000", "depreciation": "None", "totalRevenue": "187861000", "costOfRevenue": "55697000", "interestIncome": "None", "incomeBeforeTax": "52595000", "interestExpense": "28314000", "operatingIncome": "53284000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "-28314000", "nonInterestIncome": "None", "operatingExpenses": "78880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64294000", "sellingGeneralAndAdministrative": "13878000", "netIncomeFromContinuingOperations": "52595000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1258000", "currentDebt": "None", "investments": "None", "totalAssets": "5286438000", "longTermDebt": "2282848000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6703000", "reportedCurrency": "USD", "retainedEarnings": "-1379252000", "totalLiabilities": "2697060000", "otherCurrentAssets": "39768000", "totalCurrentAssets": "193893000", "currentLongTermDebt": "92000000", "longTermInvestments": "49437000", "shortTermInvestments": "16355000", "currentNetReceivables": "134226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5092545000", "currentAccountsPayable": "180332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2493684000", "totalShareholderEquity": "2286569000", "capitalLeaseObligations": "118836000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "295376000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2401684000", "cashAndShortTermInvestments": "3544000", "commonStockSharesOutstanding": "125000000", "intangibleAssetsExcludingGoodwill": "6703000", "cashAndCashEquivalentsAtCarryingValue": "3544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52595000", "profitLoss": "None", "dividendPayout": "27415000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96064000", "capitalExpenditures": "40432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41583000", "cashflowFromInvestment": "-16980000", "stockBasedCompensation": "3147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187861000, "cost_of_revenue": 55697000, "gross_profit": 132164000, "research_and_development": null, "selling_general_admin": 13878000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80909000, "depreciation_amortisation": 64294000, "ebitda": 145203000, "interest_expense": 28314000, "interest_income": null, "other_non_operating": null, "pretax_income": 52595000, "tax_provision": 100000, "effective_tax_rate": null, "net_income": 47500000, "net_income_continuing_ops": 52595000, "net_income_to_common": 47500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3544000, "short_term_investments": 16355000, "net_receivables": 134226000, "inventory": null, "other_current_assets": null, "total_current_assets": 193893000, "net_ppe": null, "goodwill": 29066000, "intangible_assets": 6703000, "goodwill_and_intangibles": 35769000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5092545000, "total_assets": 5286438000, "short_term_debt": 92000000, "accounts_payable": 180332000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 295376000, "long_term_debt": 2282848000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2401684000, "total_liabilities": 2697060000, "total_debt": 2374848000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1379252000, "total_equity": 2286569000, "shares_outstanding": 125000000, "operating_cash_flow": 96064000, "stock_based_compensation": 3147000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40432000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16980000, "dividends_paid": 27415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41583000, "free_cash_flow": 136496000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80909000", "ebitda": "145203000", "netIncome": "47500000", "grossProfit": "132164000", "depreciation": "None", "totalRevenue": "187861000", "costOfRevenue": "55697000", "interestIncome": "None", "incomeBeforeTax": "52595000", "interestExpense": "28314000", "operatingIncome": "53284000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "100000", "reportedCurrency": "USD", "netInterestIncome": "-28314000", "nonInterestIncome": "None", "operatingExpenses": "78880000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64294000", "sellingGeneralAndAdministrative": "13878000", "netIncomeFromContinuingOperations": "52595000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1258000", "currentDebt": "None", "investments": "None", "totalAssets": "5286438000", "longTermDebt": "2282848000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "6703000", "reportedCurrency": "USD", "retainedEarnings": "-1379252000", "totalLiabilities": "2697060000", "otherCurrentAssets": "39768000", "totalCurrentAssets": "193893000", "currentLongTermDebt": "92000000", "longTermInvestments": "49437000", "shortTermInvestments": "16355000", "currentNetReceivables": "134226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5092545000", "currentAccountsPayable": "180332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2493684000", "totalShareholderEquity": "2286569000", "capitalLeaseObligations": "118836000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "295376000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2401684000", "cashAndShortTermInvestments": "3544000", "commonStockSharesOutstanding": "125000000", "intangibleAssetsExcludingGoodwill": "6703000", "cashAndCashEquivalentsAtCarryingValue": "3544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52595000", "profitLoss": "None", "dividendPayout": "27415000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96064000", "capitalExpenditures": "40432000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41583000", "cashflowFromInvestment": "-16980000", "stockBasedCompensation": "3147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "income_statement": { "revenue": 182669000, "cost_of_revenue": 52423000, "gross_profit": 130246000, "ebit": 55991000, "ebitda": 121594000, "pretax_income": 27447000, "tax_provision": 219000, "net_income": 24685000, "net_income_to_common": 24685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4076000, "total_current_assets": 163816000, "total_assets": 5262354000, "short_term_debt": 3000000, "long_term_debt": 2381800000, "total_debt": 2384800000, "total_liabilities": 2682630000, "total_equity": 2277793000, "shares_outstanding": 138860000, "goodwill_and_intangibles": 35769000 }, "cash_flow": { "operating_cash_flow": 95423000, "capital_expenditure": 36356000, "free_cash_flow": 131779000, "dividends_paid": 39548000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145138, "ticker_id": 7644, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55991000", "ebitda": "121594000", "netIncome": "24685000", "grossProfit": "130246000", "depreciation": "None", "totalRevenue": "182669000", "costOfRevenue": "52423000", "interestIncome": "None", "incomeBeforeTax": "27447000", "interestExpense": "28544000", "operatingIncome": "51891000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "219000", "reportedCurrency": "USD", "netInterestIncome": "-28544000", "nonInterestIncome": "None", "operatingExpenses": "78355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65603000", "sellingGeneralAndAdministrative": "12752000", "netIncomeFromContinuingOperations": "27228000" }, "balance": { "goodwill": "29066000", "inventory": "7756000", "commonStock": "1257000", "currentDebt": "None", "investments": "None", "totalAssets": "5262354000", "longTermDebt": "2381800000", "shortTermDebt": "3000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6703000", "reportedCurrency": "USD", "retainedEarnings": "-1385714000", "totalLiabilities": "2682630000", "otherCurrentAssets": "2229000", "totalCurrentAssets": "163816000", "currentLongTermDebt": "3000000", "longTermInvestments": "43401000", "shortTermInvestments": "16244000", "currentNetReceivables": "133511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5098538000", "currentAccountsPayable": "156805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2502642000", "totalShareholderEquity": "2277793000", "capitalLeaseObligations": "117842000", "otherCurrentLiabilities": "461000", "totalCurrentLiabilities": "182988000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2499642000", "cashAndShortTermInvestments": "4076000", "commonStockSharesOutstanding": "138860000", "intangibleAssetsExcludingGoodwill": "6703000", "cashAndCashEquivalentsAtCarryingValue": "4076000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27228000", "profitLoss": "None", "dividendPayout": "39548000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "95423000", "capitalExpenditures": "36356000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52600000", "cashflowFromInvestment": "-46188000", "stockBasedCompensation": "3167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39548000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63399000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 182669000, "cost_of_revenue": 52423000, "gross_profit": 130246000, "research_and_development": null, "selling_general_admin": 12752000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55991000, "depreciation_amortisation": 65603000, "ebitda": 121594000, "interest_expense": 28544000, "interest_income": null, "other_non_operating": null, "pretax_income": 27447000, "tax_provision": 219000, "effective_tax_rate": null, "net_income": 24685000, "net_income_continuing_ops": 27228000, "net_income_to_common": 24685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4076000, "short_term_investments": 16244000, "net_receivables": 133511000, "inventory": 7756000, "other_current_assets": null, "total_current_assets": 163816000, "net_ppe": null, "goodwill": 29066000, "intangible_assets": 6703000, "goodwill_and_intangibles": 35769000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5098538000, "total_assets": 5262354000, "short_term_debt": 3000000, "accounts_payable": 156805000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 182988000, "long_term_debt": 2381800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2499642000, "total_liabilities": 2682630000, "total_debt": 2384800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1385714000, "total_equity": 2277793000, "shares_outstanding": 138860000, "operating_cash_flow": 95423000, "stock_based_compensation": 3167000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36356000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46188000, "dividends_paid": 39548000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52600000, "free_cash_flow": 131779000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55991000", "ebitda": "121594000", "netIncome": "24685000", "grossProfit": "130246000", "depreciation": "None", "totalRevenue": "182669000", "costOfRevenue": "52423000", "interestIncome": "None", "incomeBeforeTax": "27447000", "interestExpense": "28544000", "operatingIncome": "51891000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "219000", "reportedCurrency": "USD", "netInterestIncome": "-28544000", "nonInterestIncome": "None", "operatingExpenses": "78355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65603000", "sellingGeneralAndAdministrative": "12752000", "netIncomeFromContinuingOperations": "27228000" }, "balance": { "goodwill": "29066000", "inventory": "7756000", "commonStock": "1257000", "currentDebt": "None", "investments": "None", "totalAssets": "5262354000", "longTermDebt": "2381800000", "shortTermDebt": "3000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6703000", "reportedCurrency": "USD", "retainedEarnings": "-1385714000", "totalLiabilities": "2682630000", "otherCurrentAssets": "2229000", "totalCurrentAssets": "163816000", "currentLongTermDebt": "3000000", "longTermInvestments": "43401000", "shortTermInvestments": "16244000", "currentNetReceivables": "133511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5098538000", "currentAccountsPayable": "156805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2502642000", "totalShareholderEquity": "2277793000", "capitalLeaseObligations": "117842000", "otherCurrentLiabilities": "461000", "totalCurrentLiabilities": "182988000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2499642000", "cashAndShortTermInvestments": "4076000", "commonStockSharesOutstanding": "138860000", "intangibleAssetsExcludingGoodwill": "6703000", "cashAndCashEquivalentsAtCarryingValue": "4076000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27228000", "profitLoss": "None", "dividendPayout": "39548000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "95423000", "capitalExpenditures": "36356000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52600000", "cashflowFromInvestment": "-46188000", "stockBasedCompensation": "3167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39548000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63399000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "income_statement": { "revenue": 177753000, "cost_of_revenue": 50601000, "gross_profit": 127152000, "ebit": 43027000, "ebitda": 112102000, "pretax_income": 14486000, "tax_provision": 234000, "net_income": 12784000, "net_income_to_common": 12784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5591000, "total_current_assets": 151362000, "total_assets": 5269448000, "short_term_debt": 11000000, "long_term_debt": 2381557000, "total_debt": 2392557000, "total_liabilities": 2675226000, "total_equity": 2290139000, "shares_outstanding": 138910000, "goodwill_and_intangibles": 35769000 }, "cash_flow": { "operating_cash_flow": 96120000, "capital_expenditure": 32989000, "free_cash_flow": 129109000, "dividends_paid": 38763000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145139, "ticker_id": 7644, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43027000", "ebitda": "112102000", "netIncome": "12784000", "grossProfit": "127152000", "depreciation": "None", "totalRevenue": "177753000", "costOfRevenue": "50601000", "interestIncome": "None", "incomeBeforeTax": "14486000", "interestExpense": "27719000", "operatingIncome": "114230000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "234000", "reportedCurrency": "USD", "netInterestIncome": "-27719000", "nonInterestIncome": "None", "operatingExpenses": "12922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50601000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69075000", "sellingGeneralAndAdministrative": "12922000", "netIncomeFromContinuingOperations": "14252000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1256000", "currentDebt": "None", "investments": "None", "totalAssets": "5269448000", "longTermDebt": "2381557000", "shortTermDebt": "11000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6703000", "reportedCurrency": "USD", "retainedEarnings": "-1370828000", "totalLiabilities": "2675226000", "otherCurrentAssets": "3585000", "totalCurrentAssets": "151362000", "currentLongTermDebt": "11000000", "longTermInvestments": "40600000", "shortTermInvestments": "13797000", "currentNetReceivables": "128389000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5118086000", "currentAccountsPayable": "136024000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2514254000", "totalShareholderEquity": "2290139000", "capitalLeaseObligations": "121697000", "otherCurrentLiabilities": "-136024000", "totalCurrentLiabilities": "171972000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2503254000", "cashAndShortTermInvestments": "5591000", "commonStockSharesOutstanding": "138910000", "intangibleAssetsExcludingGoodwill": "6703000", "cashAndCashEquivalentsAtCarryingValue": "5591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14252000", "profitLoss": "None", "dividendPayout": "38763000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96120000", "capitalExpenditures": "32989000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70769000", "cashflowFromInvestment": "-165566000", "stockBasedCompensation": "3159000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38763000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69075000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 177753000, "cost_of_revenue": 50601000, "gross_profit": 127152000, "research_and_development": null, "selling_general_admin": 12922000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43027000, "depreciation_amortisation": 69075000, "ebitda": 112102000, "interest_expense": 27719000, "interest_income": null, "other_non_operating": null, "pretax_income": 14486000, "tax_provision": 234000, "effective_tax_rate": null, "net_income": 12784000, "net_income_continuing_ops": 14252000, "net_income_to_common": 12784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5591000, "short_term_investments": 13797000, "net_receivables": 128389000, "inventory": null, "other_current_assets": null, "total_current_assets": 151362000, "net_ppe": null, "goodwill": 29066000, "intangible_assets": 6703000, "goodwill_and_intangibles": 35769000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5118086000, "total_assets": 5269448000, "short_term_debt": 11000000, "accounts_payable": 136024000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171972000, "long_term_debt": 2381557000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2503254000, "total_liabilities": 2675226000, "total_debt": 2392557000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1370828000, "total_equity": 2290139000, "shares_outstanding": 138910000, "operating_cash_flow": 96120000, "stock_based_compensation": 3159000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32989000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165566000, "dividends_paid": 38763000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 70769000, "free_cash_flow": 129109000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43027000", "ebitda": "112102000", "netIncome": "12784000", "grossProfit": "127152000", "depreciation": "None", "totalRevenue": "177753000", "costOfRevenue": "50601000", "interestIncome": "None", "incomeBeforeTax": "14486000", "interestExpense": "27719000", "operatingIncome": "114230000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "234000", "reportedCurrency": "USD", "netInterestIncome": "-27719000", "nonInterestIncome": "None", "operatingExpenses": "12922000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50601000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69075000", "sellingGeneralAndAdministrative": "12922000", "netIncomeFromContinuingOperations": "14252000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1256000", "currentDebt": "None", "investments": "None", "totalAssets": "5269448000", "longTermDebt": "2381557000", "shortTermDebt": "11000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6703000", "reportedCurrency": "USD", "retainedEarnings": "-1370828000", "totalLiabilities": "2675226000", "otherCurrentAssets": "3585000", "totalCurrentAssets": "151362000", "currentLongTermDebt": "11000000", "longTermInvestments": "40600000", "shortTermInvestments": "13797000", "currentNetReceivables": "128389000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5118086000", "currentAccountsPayable": "136024000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2514254000", "totalShareholderEquity": "2290139000", "capitalLeaseObligations": "121697000", "otherCurrentLiabilities": "-136024000", "totalCurrentLiabilities": "171972000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2503254000", "cashAndShortTermInvestments": "5591000", "commonStockSharesOutstanding": "138910000", "intangibleAssetsExcludingGoodwill": "6703000", "cashAndCashEquivalentsAtCarryingValue": "5591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14252000", "profitLoss": "None", "dividendPayout": "38763000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96120000", "capitalExpenditures": "32989000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70769000", "cashflowFromInvestment": "-165566000", "stockBasedCompensation": "3159000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38763000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69075000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "income_statement": { "revenue": 178311000, "cost_of_revenue": 51015000, "gross_profit": 127296000, "ebit": 49936000, "ebitda": 113266000, "pretax_income": 29039000, "tax_provision": 146000, "net_income": 26309000, "net_income_to_common": 26309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5458000, "total_current_assets": 143789000, "total_assets": 5161739000, "short_term_debt": 222000000, "long_term_debt": 2055709000, "total_debt": 2277709000, "total_liabilities": 2541164000, "total_equity": 2311427000, "shares_outstanding": 138640000, "goodwill_and_intangibles": 35769000 }, "cash_flow": { "operating_cash_flow": 60542000, "capital_expenditure": 26367000, "free_cash_flow": 86909000, "dividends_paid": 51549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145140, "ticker_id": 7644, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49936000", "ebitda": "113266000", "netIncome": "26309000", "grossProfit": "127296000", "depreciation": "None", "totalRevenue": "178311000", "costOfRevenue": "51015000", "interestIncome": "None", "incomeBeforeTax": "29039000", "interestExpense": "25671000", "operatingIncome": "115210000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "146000", "reportedCurrency": "USD", "netInterestIncome": "-25671000", "nonInterestIncome": "None", "operatingExpenses": "12086000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51015000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63330000", "sellingGeneralAndAdministrative": "12086000", "netIncomeFromContinuingOperations": "28894000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1254000", "currentDebt": "None", "investments": "None", "totalAssets": "5161739000", "longTermDebt": "2055709000", "shortTermDebt": "222000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6703000", "reportedCurrency": "USD", "retainedEarnings": "-1344819000", "totalLiabilities": "2541164000", "otherCurrentAssets": "2395000", "totalCurrentAssets": "143789000", "currentLongTermDebt": "222000000", "longTermInvestments": "41552000", "shortTermInvestments": "8939000", "currentNetReceivables": "126997000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5017950000", "currentAccountsPayable": "123557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2395988000", "totalShareholderEquity": "2311427000", "capitalLeaseObligations": "118279000", "otherCurrentLiabilities": "-123557000", "totalCurrentLiabilities": "367176000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2173988000", "cashAndShortTermInvestments": "5458000", "commonStockSharesOutstanding": "138640000", "intangibleAssetsExcludingGoodwill": "6703000", "cashAndCashEquivalentsAtCarryingValue": "5458000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28893000", "profitLoss": "None", "dividendPayout": "51549000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60542000", "capitalExpenditures": "26367000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "102218000", "cashflowFromInvestment": "-163556000", "stockBasedCompensation": "2208000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63330000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 178311000, "cost_of_revenue": 51015000, "gross_profit": 127296000, "research_and_development": null, "selling_general_admin": 12086000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49936000, "depreciation_amortisation": 63330000, "ebitda": 113266000, "interest_expense": 25671000, "interest_income": null, "other_non_operating": null, "pretax_income": 29039000, "tax_provision": 146000, "effective_tax_rate": null, "net_income": 26309000, "net_income_continuing_ops": 28894000, "net_income_to_common": 26309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5458000, "short_term_investments": 8939000, "net_receivables": 126997000, "inventory": null, "other_current_assets": null, "total_current_assets": 143789000, "net_ppe": null, "goodwill": 29066000, "intangible_assets": 6703000, "goodwill_and_intangibles": 35769000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5017950000, "total_assets": 5161739000, "short_term_debt": 222000000, "accounts_payable": 123557000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 367176000, "long_term_debt": 2055709000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2173988000, "total_liabilities": 2541164000, "total_debt": 2277709000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1344819000, "total_equity": 2311427000, "shares_outstanding": 138640000, "operating_cash_flow": 60542000, "stock_based_compensation": 2208000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26367000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -163556000, "dividends_paid": 51549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 102218000, "free_cash_flow": 86909000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49936000", "ebitda": "113266000", "netIncome": "26309000", "grossProfit": "127296000", "depreciation": "None", "totalRevenue": "178311000", "costOfRevenue": "51015000", "interestIncome": "None", "incomeBeforeTax": "29039000", "interestExpense": "25671000", "operatingIncome": "115210000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "146000", "reportedCurrency": "USD", "netInterestIncome": "-25671000", "nonInterestIncome": "None", "operatingExpenses": "12086000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51015000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63330000", "sellingGeneralAndAdministrative": "12086000", "netIncomeFromContinuingOperations": "28894000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1254000", "currentDebt": "None", "investments": "None", "totalAssets": "5161739000", "longTermDebt": "2055709000", "shortTermDebt": "222000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6703000", "reportedCurrency": "USD", "retainedEarnings": "-1344819000", "totalLiabilities": "2541164000", "otherCurrentAssets": "2395000", "totalCurrentAssets": "143789000", "currentLongTermDebt": "222000000", "longTermInvestments": "41552000", "shortTermInvestments": "8939000", "currentNetReceivables": "126997000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5017950000", "currentAccountsPayable": "123557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2395988000", "totalShareholderEquity": "2311427000", "capitalLeaseObligations": "118279000", "otherCurrentLiabilities": "-123557000", "totalCurrentLiabilities": "367176000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2173988000", "cashAndShortTermInvestments": "5458000", "commonStockSharesOutstanding": "138640000", "intangibleAssetsExcludingGoodwill": "6703000", "cashAndCashEquivalentsAtCarryingValue": "5458000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28893000", "profitLoss": "None", "dividendPayout": "51549000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60542000", "capitalExpenditures": "26367000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "102218000", "cashflowFromInvestment": "-163556000", "stockBasedCompensation": "2208000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63330000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "income_statement": { "revenue": 173048000, "cost_of_revenue": 50959000, "gross_profit": 122089000, "ebit": 47228000, "ebitda": 100776000, "pretax_income": 20955000, "tax_provision": 774000, "net_income": 18142000, "net_income_to_common": 18142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4881000, "total_current_assets": 135432000, "total_assets": 5046223000, "short_term_debt": 38097000, "long_term_debt": 2069512000, "total_debt": 2107609000, "total_liabilities": 2412238000, "total_equity": 2319922000, "shares_outstanding": 120946666, "goodwill_and_intangibles": 235714000 }, "cash_flow": { "operating_cash_flow": 84003000, "capital_expenditure": 39444000, "free_cash_flow": 123447000, "dividends_paid": 25433000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145141, "ticker_id": 7644, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47228000", "ebitda": "100776000", "netIncome": "18142000", "grossProfit": "122089000", "depreciation": "None", "totalRevenue": "173048000", "costOfRevenue": "50959000", "interestIncome": "None", "incomeBeforeTax": "20955000", "interestExpense": "24976000", "operatingIncome": "110538000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "774000", "reportedCurrency": "USD", "netInterestIncome": "-24976000", "nonInterestIncome": "None", "operatingExpenses": "11551000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53548000", "sellingGeneralAndAdministrative": "11551000", "netIncomeFromContinuingOperations": "20181000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1251000", "currentDebt": "None", "investments": "None", "totalAssets": "5046223000", "longTermDebt": "2069512000", "shortTermDebt": "38097000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "206648000", "reportedCurrency": "USD", "retainedEarnings": "-1332435000", "totalLiabilities": "2412238000", "otherCurrentAssets": "3768000", "totalCurrentAssets": "135432000", "currentLongTermDebt": "40000000", "longTermInvestments": "38455000", "shortTermInvestments": "7420000", "currentNetReceivables": "119363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4900630000", "currentAccountsPayable": "145382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2114257000", "totalShareholderEquity": "2319922000", "capitalLeaseObligations": "116127000", "otherCurrentLiabilities": "-10745000", "totalCurrentLiabilities": "195641000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2216597000", "cashAndShortTermInvestments": "4881000", "commonStockSharesOutstanding": "120946666", "intangibleAssetsExcludingGoodwill": "206648000", "cashAndCashEquivalentsAtCarryingValue": "4881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20181000", "profitLoss": "None", "dividendPayout": "25433000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84003000", "capitalExpenditures": "39444000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48636000", "cashflowFromInvestment": "-133323000", "stockBasedCompensation": "2716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25433000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61455000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 173048000, "cost_of_revenue": 50959000, "gross_profit": 122089000, "research_and_development": null, "selling_general_admin": 11551000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47228000, "depreciation_amortisation": 53548000, "ebitda": 100776000, "interest_expense": 24976000, "interest_income": null, "other_non_operating": null, "pretax_income": 20955000, "tax_provision": 774000, "effective_tax_rate": null, "net_income": 18142000, "net_income_continuing_ops": 20181000, "net_income_to_common": 18142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4881000, "short_term_investments": 7420000, "net_receivables": 119363000, "inventory": null, "other_current_assets": null, "total_current_assets": 135432000, "net_ppe": null, "goodwill": 29066000, "intangible_assets": 206648000, "goodwill_and_intangibles": 235714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4900630000, "total_assets": 5046223000, "short_term_debt": 38097000, "accounts_payable": 145382000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 195641000, "long_term_debt": 2069512000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2216597000, "total_liabilities": 2412238000, "total_debt": 2107609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1332435000, "total_equity": 2319922000, "shares_outstanding": 120946666, "operating_cash_flow": 84003000, "stock_based_compensation": 2716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39444000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -133323000, "dividends_paid": 25433000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48636000, "free_cash_flow": 123447000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47228000", "ebitda": "100776000", "netIncome": "18142000", "grossProfit": "122089000", "depreciation": "None", "totalRevenue": "173048000", "costOfRevenue": "50959000", "interestIncome": "None", "incomeBeforeTax": "20955000", "interestExpense": "24976000", "operatingIncome": "110538000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "774000", "reportedCurrency": "USD", "netInterestIncome": "-24976000", "nonInterestIncome": "None", "operatingExpenses": "11551000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53548000", "sellingGeneralAndAdministrative": "11551000", "netIncomeFromContinuingOperations": "20181000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1251000", "currentDebt": "None", "investments": "None", "totalAssets": "5046223000", "longTermDebt": "2069512000", "shortTermDebt": "38097000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "206648000", "reportedCurrency": "USD", "retainedEarnings": "-1332435000", "totalLiabilities": "2412238000", "otherCurrentAssets": "3768000", "totalCurrentAssets": "135432000", "currentLongTermDebt": "40000000", "longTermInvestments": "38455000", "shortTermInvestments": "7420000", "currentNetReceivables": "119363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4900630000", "currentAccountsPayable": "145382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2114257000", "totalShareholderEquity": "2319922000", "capitalLeaseObligations": "116127000", "otherCurrentLiabilities": "-10745000", "totalCurrentLiabilities": "195641000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2216597000", "cashAndShortTermInvestments": "4881000", "commonStockSharesOutstanding": "120946666", "intangibleAssetsExcludingGoodwill": "206648000", "cashAndCashEquivalentsAtCarryingValue": "4881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20181000", "profitLoss": "None", "dividendPayout": "25433000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84003000", "capitalExpenditures": "39444000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48636000", "cashflowFromInvestment": "-133323000", "stockBasedCompensation": "2716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25433000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61455000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "income_statement": { "revenue": 165527000, "cost_of_revenue": 47097000, "gross_profit": 118430000, "ebit": 38988000, "ebitda": 105573000, "pretax_income": 13349000, "tax_provision": 446000, "net_income": 11602000, "net_income_to_common": 11602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6446000, "total_current_assets": 129549000, "total_assets": 4950258000, "short_term_debt": 36000000, "long_term_debt": 2068690000, "total_debt": 2104690000, "total_liabilities": 2371200000, "total_equity": 2249237000, "shares_outstanding": 136578000, "goodwill_and_intangibles": 35752000 }, "cash_flow": { "operating_cash_flow": 109108000, "capital_expenditure": 24754000, "free_cash_flow": 133862000, "dividends_paid": 48570000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145143, "ticker_id": 7644, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38988000", "ebitda": "105573000", "netIncome": "11602000", "grossProfit": "118430000", "depreciation": "None", "totalRevenue": "165527000", "costOfRevenue": "47097000", "interestIncome": "None", "incomeBeforeTax": "13349000", "interestExpense": "23767000", "operatingIncome": "107316000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "446000", "reportedCurrency": "USD", "netInterestIncome": "-23767000", "nonInterestIncome": "None", "operatingExpenses": "11114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66585000", "sellingGeneralAndAdministrative": "11114000", "netIncomeFromContinuingOperations": "12903000" }, "balance": { "goodwill": "29066000", "inventory": "9333000", "commonStock": "1226000", "currentDebt": "None", "investments": "None", "totalAssets": "4950258000", "longTermDebt": "2068690000", "shortTermDebt": "36000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6686000", "reportedCurrency": "USD", "retainedEarnings": "-1312303000", "totalLiabilities": "2371200000", "otherCurrentAssets": "2887000", "totalCurrentAssets": "129549000", "currentLongTermDebt": "36000000", "longTermInvestments": "34036000", "shortTermInvestments": "9299000", "currentNetReceivables": "110917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4820709000", "currentAccountsPayable": "129517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2219584000", "totalShareholderEquity": "2249237000", "capitalLeaseObligations": "114894000", "otherCurrentLiabilities": "-129517000", "totalCurrentLiabilities": "187616000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2349101000", "cashAndShortTermInvestments": "6446000", "commonStockSharesOutstanding": "136578000", "intangibleAssetsExcludingGoodwill": "6686000", "cashAndCashEquivalentsAtCarryingValue": "6446000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11602000", "profitLoss": "None", "dividendPayout": "48570000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109108000", "capitalExpenditures": "24754000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5662000", "cashflowFromInvestment": "-116385000", "stockBasedCompensation": "2159000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48570000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68328000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 165527000, "cost_of_revenue": 47097000, "gross_profit": 118430000, "research_and_development": null, "selling_general_admin": 11114000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38988000, "depreciation_amortisation": 66585000, "ebitda": 105573000, "interest_expense": 23767000, "interest_income": null, "other_non_operating": null, "pretax_income": 13349000, "tax_provision": 446000, "effective_tax_rate": null, "net_income": 11602000, "net_income_continuing_ops": 12903000, "net_income_to_common": 11602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6446000, "short_term_investments": 9299000, "net_receivables": 110917000, "inventory": 9333000, "other_current_assets": null, "total_current_assets": 129549000, "net_ppe": null, "goodwill": 29066000, "intangible_assets": 6686000, "goodwill_and_intangibles": 35752000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4820709000, "total_assets": 4950258000, "short_term_debt": 36000000, "accounts_payable": 129517000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187616000, "long_term_debt": 2068690000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2349101000, "total_liabilities": 2371200000, "total_debt": 2104690000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1312303000, "total_equity": 2249237000, "shares_outstanding": 136578000, "operating_cash_flow": 109108000, "stock_based_compensation": 2159000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24754000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116385000, "dividends_paid": 48570000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5662000, "free_cash_flow": 133862000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38988000", "ebitda": "105573000", "netIncome": "11602000", "grossProfit": "118430000", "depreciation": "None", "totalRevenue": "165527000", "costOfRevenue": "47097000", "interestIncome": "None", "incomeBeforeTax": "13349000", "interestExpense": "23767000", "operatingIncome": "107316000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "446000", "reportedCurrency": "USD", "netInterestIncome": "-23767000", "nonInterestIncome": "None", "operatingExpenses": "11114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66585000", "sellingGeneralAndAdministrative": "11114000", "netIncomeFromContinuingOperations": "12903000" }, "balance": { "goodwill": "29066000", "inventory": "9333000", "commonStock": "1226000", "currentDebt": "None", "investments": "None", "totalAssets": "4950258000", "longTermDebt": "2068690000", "shortTermDebt": "36000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6686000", "reportedCurrency": "USD", "retainedEarnings": "-1312303000", "totalLiabilities": "2371200000", "otherCurrentAssets": "2887000", "totalCurrentAssets": "129549000", "currentLongTermDebt": "36000000", "longTermInvestments": "34036000", "shortTermInvestments": "9299000", "currentNetReceivables": "110917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4820709000", "currentAccountsPayable": "129517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2219584000", "totalShareholderEquity": "2249237000", "capitalLeaseObligations": "114894000", "otherCurrentLiabilities": "-129517000", "totalCurrentLiabilities": "187616000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2349101000", "cashAndShortTermInvestments": "6446000", "commonStockSharesOutstanding": "136578000", "intangibleAssetsExcludingGoodwill": "6686000", "cashAndCashEquivalentsAtCarryingValue": "6446000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11602000", "profitLoss": "None", "dividendPayout": "48570000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109108000", "capitalExpenditures": "24754000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5662000", "cashflowFromInvestment": "-116385000", "stockBasedCompensation": "2159000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48570000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68328000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "income_statement": { "revenue": 161515000, "cost_of_revenue": 46873000, "gross_profit": 114642000, "ebit": 42337000, "ebitda": 101939000, "pretax_income": 17450000, "tax_provision": 464000, "net_income": 15271000, "net_income_to_common": 15271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7058000, "total_current_assets": 130362000, "total_assets": 4906931000, "short_term_debt": 47000000, "long_term_debt": 1995312000, "total_debt": 2042312000, "total_liabilities": 2291531000, "total_equity": 2279618000, "shares_outstanding": 136439000, "goodwill_and_intangibles": 35752000 }, "cash_flow": { "operating_cash_flow": 78461000, "capital_expenditure": 17955000, "free_cash_flow": 96416000, "dividends_paid": 24039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145144, "ticker_id": 7644, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42337000", "ebitda": "101939000", "netIncome": "15271000", "grossProfit": "114642000", "depreciation": "None", "totalRevenue": "161515000", "costOfRevenue": "46873000", "interestIncome": "None", "incomeBeforeTax": "17450000", "interestExpense": "23622000", "operatingIncome": "103509000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "464000", "reportedCurrency": "USD", "netInterestIncome": "-23622000", "nonInterestIncome": "None", "operatingExpenses": "11133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46873000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59602000", "sellingGeneralAndAdministrative": "11133000", "netIncomeFromContinuingOperations": "16986000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1224000", "currentDebt": "None", "investments": "None", "totalAssets": "4906931000", "longTermDebt": "1995312000", "shortTermDebt": "47000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6686000", "reportedCurrency": "USD", "retainedEarnings": "-1287271000", "totalLiabilities": "2291531000", "otherCurrentAssets": "3890000", "totalCurrentAssets": "130362000", "currentLongTermDebt": "47000000", "longTermInvestments": "30923000", "shortTermInvestments": "8847000", "currentNetReceivables": "110567000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4776569000", "currentAccountsPayable": "118120000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2155253000", "totalShareholderEquity": "2279618000", "capitalLeaseObligations": "112941000", "otherCurrentLiabilities": "-118120000", "totalCurrentLiabilities": "183278000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2108253000", "cashAndShortTermInvestments": "7058000", "commonStockSharesOutstanding": "136439000", "intangibleAssetsExcludingGoodwill": "6686000", "cashAndCashEquivalentsAtCarryingValue": "7058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16986000", "profitLoss": "None", "dividendPayout": "24039000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "78461000", "capitalExpenditures": "17955000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1011000", "cashflowFromInvestment": "-76599000", "stockBasedCompensation": "3225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24039000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161515000, "cost_of_revenue": 46873000, "gross_profit": 114642000, "research_and_development": null, "selling_general_admin": 11133000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42337000, "depreciation_amortisation": 59602000, "ebitda": 101939000, "interest_expense": 23622000, "interest_income": null, "other_non_operating": null, "pretax_income": 17450000, "tax_provision": 464000, "effective_tax_rate": null, "net_income": 15271000, "net_income_continuing_ops": 16986000, "net_income_to_common": 15271000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7058000, "short_term_investments": 8847000, "net_receivables": 110567000, "inventory": null, "other_current_assets": null, "total_current_assets": 130362000, "net_ppe": null, "goodwill": 29066000, "intangible_assets": 6686000, "goodwill_and_intangibles": 35752000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4776569000, "total_assets": 4906931000, "short_term_debt": 47000000, "accounts_payable": 118120000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183278000, "long_term_debt": 1995312000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2108253000, "total_liabilities": 2291531000, "total_debt": 2042312000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1287271000, "total_equity": 2279618000, "shares_outstanding": 136439000, "operating_cash_flow": 78461000, "stock_based_compensation": 3225000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17955000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76599000, "dividends_paid": 24039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1011000, "free_cash_flow": 96416000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42337000", "ebitda": "101939000", "netIncome": "15271000", "grossProfit": "114642000", "depreciation": "None", "totalRevenue": "161515000", "costOfRevenue": "46873000", "interestIncome": "None", "incomeBeforeTax": "17450000", "interestExpense": "23622000", "operatingIncome": "103509000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "464000", "reportedCurrency": "USD", "netInterestIncome": "-23622000", "nonInterestIncome": "None", "operatingExpenses": "11133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46873000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59602000", "sellingGeneralAndAdministrative": "11133000", "netIncomeFromContinuingOperations": "16986000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1224000", "currentDebt": "None", "investments": "None", "totalAssets": "4906931000", "longTermDebt": "1995312000", "shortTermDebt": "47000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "6686000", "reportedCurrency": "USD", "retainedEarnings": "-1287271000", "totalLiabilities": "2291531000", "otherCurrentAssets": "3890000", "totalCurrentAssets": "130362000", "currentLongTermDebt": "47000000", "longTermInvestments": "30923000", "shortTermInvestments": "8847000", "currentNetReceivables": "110567000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4776569000", "currentAccountsPayable": "118120000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2155253000", "totalShareholderEquity": "2279618000", "capitalLeaseObligations": "112941000", "otherCurrentLiabilities": "-118120000", "totalCurrentLiabilities": "183278000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2108253000", "cashAndShortTermInvestments": "7058000", "commonStockSharesOutstanding": "136439000", "intangibleAssetsExcludingGoodwill": "6686000", "cashAndCashEquivalentsAtCarryingValue": "7058000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16986000", "profitLoss": "None", "dividendPayout": "24039000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "78461000", "capitalExpenditures": "17955000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1011000", "cashflowFromInvestment": "-76599000", "stockBasedCompensation": "3225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24039000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "income_statement": { "revenue": 161302000, "cost_of_revenue": 45388000, "gross_profit": 115914000, "ebit": 43895000, "ebitda": 102682000, "pretax_income": 19763000, "tax_provision": 137000, "net_income": 17670000, "net_income_to_common": 17670000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5631000, "total_current_assets": 133811000, "total_assets": 4886509000, "short_term_debt": 227000000, "long_term_debt": 1788316000, "total_debt": 2015316000, "total_liabilities": 2249111000, "total_equity": 2299504000, "shares_outstanding": 136404000, "goodwill_and_intangibles": 35752000 }, "cash_flow": { "operating_cash_flow": 63138000, "capital_expenditure": 12931000, "free_cash_flow": 76069000, "dividends_paid": 35976000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145145, "ticker_id": 7644, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43895000", "ebitda": "102682000", "netIncome": "17670000", "grossProfit": "115914000", "depreciation": "None", "totalRevenue": "161302000", "costOfRevenue": "45388000", "interestIncome": "None", "incomeBeforeTax": "19763000", "interestExpense": "23335000", "operatingIncome": "104101000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "137000", "reportedCurrency": "USD", "netInterestIncome": "-23335000", "nonInterestIncome": "None", "operatingExpenses": "11813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58787000", "sellingGeneralAndAdministrative": "11813000", "netIncomeFromContinuingOperations": "19626000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1223000", "currentDebt": "None", "investments": "None", "totalAssets": "4886509000", "longTermDebt": "1788316000", "shortTermDebt": "227000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6686000", "reportedCurrency": "USD", "retainedEarnings": "-1266541000", "totalLiabilities": "2249111000", "otherCurrentAssets": "4466000", "totalCurrentAssets": "133811000", "currentLongTermDebt": "227000000", "longTermInvestments": "31544000", "shortTermInvestments": "8903000", "currentNetReceivables": "114811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4752698000", "currentAccountsPayable": "102162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2126328000", "totalShareholderEquity": "2299504000", "capitalLeaseObligations": "111012000", "otherCurrentLiabilities": "-102162000", "totalCurrentLiabilities": "349783000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1899328000", "cashAndShortTermInvestments": "5631000", "commonStockSharesOutstanding": "136404000", "intangibleAssetsExcludingGoodwill": "6686000", "cashAndCashEquivalentsAtCarryingValue": "5631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19626000", "profitLoss": "None", "dividendPayout": "35976000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63138000", "capitalExpenditures": "12931000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4718000", "cashflowFromInvestment": "-66637000", "stockBasedCompensation": "1597000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35976000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58787000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161302000, "cost_of_revenue": 45388000, "gross_profit": 115914000, "research_and_development": null, "selling_general_admin": 11813000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43895000, "depreciation_amortisation": 58787000, "ebitda": 102682000, "interest_expense": 23335000, "interest_income": null, "other_non_operating": null, "pretax_income": 19763000, "tax_provision": 137000, "effective_tax_rate": null, "net_income": 17670000, "net_income_continuing_ops": 19626000, "net_income_to_common": 17670000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5631000, "short_term_investments": 8903000, "net_receivables": 114811000, "inventory": null, "other_current_assets": null, "total_current_assets": 133811000, "net_ppe": null, "goodwill": 29066000, "intangible_assets": 6686000, "goodwill_and_intangibles": 35752000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4752698000, "total_assets": 4886509000, "short_term_debt": 227000000, "accounts_payable": 102162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 349783000, "long_term_debt": 1788316000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1899328000, "total_liabilities": 2249111000, "total_debt": 2015316000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1266541000, "total_equity": 2299504000, "shares_outstanding": 136404000, "operating_cash_flow": 63138000, "stock_based_compensation": 1597000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12931000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66637000, "dividends_paid": 35976000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4718000, "free_cash_flow": 76069000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43895000", "ebitda": "102682000", "netIncome": "17670000", "grossProfit": "115914000", "depreciation": "None", "totalRevenue": "161302000", "costOfRevenue": "45388000", "interestIncome": "None", "incomeBeforeTax": "19763000", "interestExpense": "23335000", "operatingIncome": "104101000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "137000", "reportedCurrency": "USD", "netInterestIncome": "-23335000", "nonInterestIncome": "None", "operatingExpenses": "11813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58787000", "sellingGeneralAndAdministrative": "11813000", "netIncomeFromContinuingOperations": "19626000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1223000", "currentDebt": "None", "investments": "None", "totalAssets": "4886509000", "longTermDebt": "1788316000", "shortTermDebt": "227000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6686000", "reportedCurrency": "USD", "retainedEarnings": "-1266541000", "totalLiabilities": "2249111000", "otherCurrentAssets": "4466000", "totalCurrentAssets": "133811000", "currentLongTermDebt": "227000000", "longTermInvestments": "31544000", "shortTermInvestments": "8903000", "currentNetReceivables": "114811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4752698000", "currentAccountsPayable": "102162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2126328000", "totalShareholderEquity": "2299504000", "capitalLeaseObligations": "111012000", "otherCurrentLiabilities": "-102162000", "totalCurrentLiabilities": "349783000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1899328000", "cashAndShortTermInvestments": "5631000", "commonStockSharesOutstanding": "136404000", "intangibleAssetsExcludingGoodwill": "6686000", "cashAndCashEquivalentsAtCarryingValue": "5631000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19626000", "profitLoss": "None", "dividendPayout": "35976000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63138000", "capitalExpenditures": "12931000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4718000", "cashflowFromInvestment": "-66637000", "stockBasedCompensation": "1597000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35976000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58787000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "income_statement": { "revenue": 154449000, "cost_of_revenue": 45628000, "gross_profit": 108821000, "ebit": 38487000, "ebitda": 91539000, "pretax_income": 15269000, "tax_provision": 81000, "net_income": 13533000, "net_income_to_common": 13533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4872000, "total_current_assets": 125083000, "total_assets": 4865666000, "short_term_debt": 28123000, "long_term_debt": 1787964000, "total_debt": 1816087000, "total_liabilities": 2212315000, "total_equity": 2310308000, "shares_outstanding": 123027272, "goodwill_and_intangibles": 245808000 }, "cash_flow": { "operating_cash_flow": 71980000, "capital_expenditure": 20945000, "free_cash_flow": 92925000, "dividends_paid": 35408000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145146, "ticker_id": 7644, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38487000", "ebitda": "91539000", "netIncome": "13533000", "grossProfit": "108821000", "depreciation": "None", "totalRevenue": "154449000", "costOfRevenue": "45628000", "interestIncome": "None", "incomeBeforeTax": "15269000", "interestExpense": "22569000", "operatingIncome": "98059000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "81000", "reportedCurrency": "USD", "netInterestIncome": "-22567000", "nonInterestIncome": "None", "operatingExpenses": "10762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45628000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53052000", "sellingGeneralAndAdministrative": "10762000", "netIncomeFromContinuingOperations": "15188000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1220000", "currentDebt": "None", "investments": "None", "totalAssets": "4865666000", "longTermDebt": "1787964000", "shortTermDebt": "28123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "216742000", "reportedCurrency": "USD", "retainedEarnings": "-1248273000", "totalLiabilities": "2212315000", "otherCurrentAssets": "4006000", "totalCurrentAssets": "125083000", "currentLongTermDebt": "181000000", "longTermInvestments": "32095000", "shortTermInvestments": "8566000", "currentNetReceivables": "107639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "384000", "currentAccountsPayable": "116461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2077495000", "totalShareholderEquity": "2310308000", "capitalLeaseObligations": "108531000", "otherCurrentLiabilities": "152877000", "totalCurrentLiabilities": "315820000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2193956000", "cashAndShortTermInvestments": "4872000", "commonStockSharesOutstanding": "123027272", "intangibleAssetsExcludingGoodwill": "216742000", "cashAndCashEquivalentsAtCarryingValue": "4872000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15188000", "profitLoss": "None", "dividendPayout": "35408000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71980000", "capitalExpenditures": "20945000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "135706000", "cashflowFromInvestment": "-207047000", "stockBasedCompensation": "1856000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35408000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "207000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 154449000, "cost_of_revenue": 45628000, "gross_profit": 108821000, "research_and_development": null, "selling_general_admin": 10762000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38487000, "depreciation_amortisation": 53052000, "ebitda": 91539000, "interest_expense": 22569000, "interest_income": null, "other_non_operating": null, "pretax_income": 15269000, "tax_provision": 81000, "effective_tax_rate": null, "net_income": 13533000, "net_income_continuing_ops": 15188000, "net_income_to_common": 13533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4872000, "short_term_investments": 8566000, "net_receivables": 107639000, "inventory": null, "other_current_assets": null, "total_current_assets": 125083000, "net_ppe": null, "goodwill": 29066000, "intangible_assets": 216742000, "goodwill_and_intangibles": 245808000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 384000, "total_assets": 4865666000, "short_term_debt": 28123000, "accounts_payable": 116461000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 315820000, "long_term_debt": 1787964000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2193956000, "total_liabilities": 2212315000, "total_debt": 1816087000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1248273000, "total_equity": 2310308000, "shares_outstanding": 123027272, "operating_cash_flow": 71980000, "stock_based_compensation": 1856000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20945000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -207047000, "dividends_paid": 35408000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 135706000, "free_cash_flow": 92925000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38487000", "ebitda": "91539000", "netIncome": "13533000", "grossProfit": "108821000", "depreciation": "None", "totalRevenue": "154449000", "costOfRevenue": "45628000", "interestIncome": "None", "incomeBeforeTax": "15269000", "interestExpense": "22569000", "operatingIncome": "98059000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "81000", "reportedCurrency": "USD", "netInterestIncome": "-22567000", "nonInterestIncome": "None", "operatingExpenses": "10762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45628000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53052000", "sellingGeneralAndAdministrative": "10762000", "netIncomeFromContinuingOperations": "15188000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1220000", "currentDebt": "None", "investments": "None", "totalAssets": "4865666000", "longTermDebt": "1787964000", "shortTermDebt": "28123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "216742000", "reportedCurrency": "USD", "retainedEarnings": "-1248273000", "totalLiabilities": "2212315000", "otherCurrentAssets": "4006000", "totalCurrentAssets": "125083000", "currentLongTermDebt": "181000000", "longTermInvestments": "32095000", "shortTermInvestments": "8566000", "currentNetReceivables": "107639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "384000", "currentAccountsPayable": "116461000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2077495000", "totalShareholderEquity": "2310308000", "capitalLeaseObligations": "108531000", "otherCurrentLiabilities": "152877000", "totalCurrentLiabilities": "315820000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2193956000", "cashAndShortTermInvestments": "4872000", "commonStockSharesOutstanding": "123027272", "intangibleAssetsExcludingGoodwill": "216742000", "cashAndCashEquivalentsAtCarryingValue": "4872000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15188000", "profitLoss": "None", "dividendPayout": "35408000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71980000", "capitalExpenditures": "20945000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "135706000", "cashflowFromInvestment": "-207047000", "stockBasedCompensation": "1856000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35408000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "207000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "income_statement": { "revenue": 152474000, "cost_of_revenue": 43302000, "gross_profit": 109172000, "ebit": 40081000, "ebitda": 97493000, "pretax_income": 13849000, "tax_provision": 120000, "net_income": 12245000, "net_income_to_common": 12245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3777000, "total_current_assets": 120079000, "total_assets": 4718461000, "short_term_debt": 82000000, "long_term_debt": 1869984000, "total_debt": 1951984000, "total_liabilities": 2110969000, "total_equity": 2256643000, "shares_outstanding": 132800000, "goodwill_and_intangibles": 35751000 }, "cash_flow": { "operating_cash_flow": 88598000, "capital_expenditure": 26700000, "free_cash_flow": 115298000, "dividends_paid": 34020000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145148, "ticker_id": 7644, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40081000", "ebitda": "97493000", "netIncome": "12245000", "grossProfit": "109172000", "depreciation": "None", "totalRevenue": "152474000", "costOfRevenue": "43302000", "interestIncome": "None", "incomeBeforeTax": "13849000", "interestExpense": "21147000", "operatingIncome": "98787000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "120000", "reportedCurrency": "USD", "netInterestIncome": "-21522000", "nonInterestIncome": "None", "operatingExpenses": "10385000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57412000", "sellingGeneralAndAdministrative": "10385000", "netIncomeFromContinuingOperations": "13729000" }, "balance": { "goodwill": "29066000", "inventory": "1", "commonStock": "1195000", "currentDebt": "None", "investments": "None", "totalAssets": "4718461000", "longTermDebt": "1869984000", "shortTermDebt": "82000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6685000", "reportedCurrency": "USD", "retainedEarnings": "-1226379000", "totalLiabilities": "2110969000", "otherCurrentAssets": "4462000", "totalCurrentAssets": "120079000", "currentLongTermDebt": "82000000", "longTermInvestments": "25609000", "shortTermInvestments": "8244000", "currentNetReceivables": "103596000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4598382000", "currentAccountsPayable": "117783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1975286000", "totalShareholderEquity": "2256643000", "capitalLeaseObligations": "105302000", "otherCurrentLiabilities": "82000000", "totalCurrentLiabilities": "217683000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1893286000", "cashAndShortTermInvestments": "3777000", "commonStockSharesOutstanding": "132800000", "intangibleAssetsExcludingGoodwill": "6685000", "cashAndCashEquivalentsAtCarryingValue": "3777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13729000", "profitLoss": "None", "dividendPayout": "34020000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88598000", "capitalExpenditures": "26700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50939000", "cashflowFromInvestment": "-39336000", "stockBasedCompensation": "1304000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34020000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57412000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 152474000, "cost_of_revenue": 43302000, "gross_profit": 109172000, "research_and_development": null, "selling_general_admin": 10385000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40081000, "depreciation_amortisation": 57412000, "ebitda": 97493000, "interest_expense": 21147000, "interest_income": null, "other_non_operating": null, "pretax_income": 13849000, "tax_provision": 120000, "effective_tax_rate": null, "net_income": 12245000, "net_income_continuing_ops": 13729000, "net_income_to_common": 12245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3777000, "short_term_investments": 8244000, "net_receivables": 103596000, "inventory": 1, "other_current_assets": null, "total_current_assets": 120079000, "net_ppe": null, "goodwill": 29066000, "intangible_assets": 6685000, "goodwill_and_intangibles": 35751000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4598382000, "total_assets": 4718461000, "short_term_debt": 82000000, "accounts_payable": 117783000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 217683000, "long_term_debt": 1869984000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1893286000, "total_liabilities": 2110969000, "total_debt": 1951984000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1226379000, "total_equity": 2256643000, "shares_outstanding": 132800000, "operating_cash_flow": 88598000, "stock_based_compensation": 1304000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39336000, "dividends_paid": 34020000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50939000, "free_cash_flow": 115298000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40081000", "ebitda": "97493000", "netIncome": "12245000", "grossProfit": "109172000", "depreciation": "None", "totalRevenue": "152474000", "costOfRevenue": "43302000", "interestIncome": "None", "incomeBeforeTax": "13849000", "interestExpense": "21147000", "operatingIncome": "98787000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "120000", "reportedCurrency": "USD", "netInterestIncome": "-21522000", "nonInterestIncome": "None", "operatingExpenses": "10385000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57412000", "sellingGeneralAndAdministrative": "10385000", "netIncomeFromContinuingOperations": "13729000" }, "balance": { "goodwill": "29066000", "inventory": "1", "commonStock": "1195000", "currentDebt": "None", "investments": "None", "totalAssets": "4718461000", "longTermDebt": "1869984000", "shortTermDebt": "82000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "6685000", "reportedCurrency": "USD", "retainedEarnings": "-1226379000", "totalLiabilities": "2110969000", "otherCurrentAssets": "4462000", "totalCurrentAssets": "120079000", "currentLongTermDebt": "82000000", "longTermInvestments": "25609000", "shortTermInvestments": "8244000", "currentNetReceivables": "103596000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4598382000", "currentAccountsPayable": "117783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1975286000", "totalShareholderEquity": "2256643000", "capitalLeaseObligations": "105302000", "otherCurrentLiabilities": "82000000", "totalCurrentLiabilities": "217683000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1893286000", "cashAndShortTermInvestments": "3777000", "commonStockSharesOutstanding": "132800000", "intangibleAssetsExcludingGoodwill": "6685000", "cashAndCashEquivalentsAtCarryingValue": "3777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13729000", "profitLoss": "None", "dividendPayout": "34020000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88598000", "capitalExpenditures": "26700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50939000", "cashflowFromInvestment": "-39336000", "stockBasedCompensation": "1304000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34020000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57412000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "income_statement": { "revenue": 152137000, "cost_of_revenue": 43071000, "gross_profit": 109066000, "ebit": 37713000, "ebitda": 96118000, "pretax_income": 16328000, "tax_provision": 119000, "net_income": 14451000, "net_income_to_common": 14451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5564000, "total_current_assets": 149554000, "total_assets": 4741011000, "short_term_debt": 168000000, "long_term_debt": 1951186000, "total_debt": 2119186000, "total_liabilities": 2179263000, "total_equity": 2205283000, "shares_outstanding": 131887000, "goodwill_and_intangibles": 35751000 }, "cash_flow": { "operating_cash_flow": 67627000, "capital_expenditure": 23739000, "free_cash_flow": 91366000, "dividends_paid": 33045000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 145149, "ticker_id": 7644, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:45:13.783817+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37713000", "ebitda": "96118000", "netIncome": "14451000", "grossProfit": "109066000", "depreciation": "None", "totalRevenue": "152137000", "costOfRevenue": "43071000", "interestIncome": "None", "incomeBeforeTax": "16328000", "interestExpense": "20684000", "operatingIncome": "97380000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "119000", "reportedCurrency": "USD", "netInterestIncome": "-20675000", "nonInterestIncome": "None", "operatingExpenses": "11686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-829000", "costofGoodsAndServicesSold": "43071000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58405000", "sellingGeneralAndAdministrative": "11686000", "netIncomeFromContinuingOperations": "16209000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1174000", "currentDebt": "None", "investments": "None", "totalAssets": "4741011000", "longTermDebt": "1951186000", "shortTermDebt": "168000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6685000", "reportedCurrency": "USD", "retainedEarnings": "-1204714000", "totalLiabilities": "2179263000", "otherCurrentAssets": "42221000", "totalCurrentAssets": "149554000", "currentLongTermDebt": "168000000", "longTermInvestments": "4503755000", "shortTermInvestments": "8502000", "currentNetReceivables": "101769000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4591457000", "currentAccountsPayable": "98187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4501076000", "shortLongTermDebtTotal": "1951186000", "totalShareholderEquity": "2205283000", "capitalLeaseObligations": "108190000", "otherCurrentLiabilities": "168000000", "totalCurrentLiabilities": "98187000", "otherNonCurrentLiabilities": "108190000", "totalNonCurrentLiabilities": "2081076000", "cashAndShortTermInvestments": "5564000", "commonStockSharesOutstanding": "131887000", "intangibleAssetsExcludingGoodwill": "6685000", "cashAndCashEquivalentsAtCarryingValue": "5564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16209000", "profitLoss": "None", "dividendPayout": "33045000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67627000", "capitalExpenditures": "23739000", "changeInReceivables": "6673000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54090000", "cashflowFromInvestment": "-15585000", "stockBasedCompensation": "3234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33045000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2048000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 152137000, "cost_of_revenue": 43071000, "gross_profit": 109066000, "research_and_development": null, "selling_general_admin": 11686000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37713000, "depreciation_amortisation": 58405000, "ebitda": 96118000, "interest_expense": 20684000, "interest_income": null, "other_non_operating": null, "pretax_income": 16328000, "tax_provision": 119000, "effective_tax_rate": null, "net_income": 14451000, "net_income_continuing_ops": 16209000, "net_income_to_common": 14451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5564000, "short_term_investments": 8502000, "net_receivables": 101769000, "inventory": null, "other_current_assets": null, "total_current_assets": 149554000, "net_ppe": null, "goodwill": 29066000, "intangible_assets": 6685000, "goodwill_and_intangibles": 35751000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4591457000, "total_assets": 4741011000, "short_term_debt": 168000000, "accounts_payable": 98187000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98187000, "long_term_debt": 1951186000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2081076000, "total_liabilities": 2179263000, "total_debt": 2119186000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1204714000, "total_equity": 2205283000, "shares_outstanding": 131887000, "operating_cash_flow": 67627000, "stock_based_compensation": 3234000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23739000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15585000, "dividends_paid": 33045000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54090000, "free_cash_flow": 91366000, "net_change_in_cash": -2048000 }, "raw_data": { "income": { "ebit": "37713000", "ebitda": "96118000", "netIncome": "14451000", "grossProfit": "109066000", "depreciation": "None", "totalRevenue": "152137000", "costOfRevenue": "43071000", "interestIncome": "None", "incomeBeforeTax": "16328000", "interestExpense": "20684000", "operatingIncome": "97380000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "119000", "reportedCurrency": "USD", "netInterestIncome": "-20675000", "nonInterestIncome": "None", "operatingExpenses": "11686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-829000", "costofGoodsAndServicesSold": "43071000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58405000", "sellingGeneralAndAdministrative": "11686000", "netIncomeFromContinuingOperations": "16209000" }, "balance": { "goodwill": "29066000", "inventory": "None", "commonStock": "1174000", "currentDebt": "None", "investments": "None", "totalAssets": "4741011000", "longTermDebt": "1951186000", "shortTermDebt": "168000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "6685000", "reportedCurrency": "USD", "retainedEarnings": "-1204714000", "totalLiabilities": "2179263000", "otherCurrentAssets": "42221000", "totalCurrentAssets": "149554000", "currentLongTermDebt": "168000000", "longTermInvestments": "4503755000", "shortTermInvestments": "8502000", "currentNetReceivables": "101769000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4591457000", "currentAccountsPayable": "98187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4501076000", "shortLongTermDebtTotal": "1951186000", "totalShareholderEquity": "2205283000", "capitalLeaseObligations": "108190000", "otherCurrentLiabilities": "168000000", "totalCurrentLiabilities": "98187000", "otherNonCurrentLiabilities": "108190000", "totalNonCurrentLiabilities": "2081076000", "cashAndShortTermInvestments": "5564000", "commonStockSharesOutstanding": "131887000", "intangibleAssetsExcludingGoodwill": "6685000", "cashAndCashEquivalentsAtCarryingValue": "5564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16209000", "profitLoss": "None", "dividendPayout": "33045000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67627000", "capitalExpenditures": "23739000", "changeInReceivables": "6673000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54090000", "cashflowFromInvestment": "-15585000", "stockBasedCompensation": "3234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33045000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2048000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }