{ "ticker": { "uuid": "25955c87-7eaf-4ece-8509-0b80c24fe494", "symbol": "CPK", "name": "Chesapeake Utilities Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/25955c87-7eaf-4ece-8509-0b80c24fe494/", "api_url": "https://sharemaestro.com/factors/api/tickers/25955c87-7eaf-4ece-8509-0b80c24fe494/" }, "ticker_metadata": { "id": 818, "uuid": "25955c87-7eaf-4ece-8509-0b80c24fe494", "symbol": "CPK", "name": "Chesapeake Utilities Corporation", "asset_type": "equity", "market_cap": 2960267000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Gas", "sector": "Utilities", "description": "Chesapeake Utilities Corporation is a power supply company. The company is headquartered in Dover, Delaware.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "25955c87-7eaf-4ece-8509-0b80c24fe494", "symbol": "CPK", "name": "Chesapeake Utilities Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/25955c87-7eaf-4ece-8509-0b80c24fe494/", "api_url": "https://sharemaestro.com/factors/api/tickers/25955c87-7eaf-4ece-8509-0b80c24fe494/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.7, "value": 0.66, "quality": 0.76, "momentum": 0.28, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 123.78, "market_cap": 2977280340, "pe_ratio": 20.0221, "earnings_yield": 0.0499, "ebitda_to_ev": 0.083, "shareholder_yield": 0.021, "roe": 0.09, "piotroski_f_score": 6, "momentum_12_1": 0.0886, "volatility_252d": 0.1806 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "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": "2026-06-07T06:52:32.434018+00:00", "batch_id": "" }, "size": { "price_close": 123.78, "market_cap": 2977280340, "market_cap_usd": 2977280340, "enterprise_value": 4632080340, "shares_outstanding": 24053000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 20.0221, "pb_ratio": 1.8026, "ptbv_ratio": 2.6317, "ps_ratio": 3.0242, "pcf_ratio": 11.1634, "pfcf_ratio": 3.5832, "ev_ebitda": 12.0502, "ev_ebit": 16.6922, "ev_sales": 4.705, "ev_fcf": 5.5748, "earnings_yield": 0.0499, "fcf_yield": 0.1794, "price_to_sales": 3.0242, "price_to_book": 1.8026, "price_to_cashflow": 11.1634, "ebitda_to_ev": 0.083, "sales_yield": 0.2125 }, "yield": { "dividend_yield": 0.021, "buyback_yield": 0, "shareholder_yield": 0.021, "debt_paydown_yield": null, "total_yield": 0.021 }, "quality": { "gross_margin": 0.3816, "operating_margin": 0.2819, "net_margin": 0.151, "ebitda_margin": 0.3905, "fcf_margin": 0.844, "roe": 0.09, "roa": 0.0363, "roic": 0.0611, "roc_greenblatt": null, "asset_turnover": 0.2404, "cash_conversion": 5.5878, "accruals_ratio": -0.0288, "sbc_to_revenue": 0.0064, "piotroski_f_score": 6, "altman_z_score": 1.3314, "earnings_stability_5y": 0.4867, "revenue_stability_5y": 0.248, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0917, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.4798, "net_debt_to_ebitda": 4.3049, "debt_to_assets": 0.4052, "interest_coverage": 3.791, "current_ratio": 0.4318, "quick_ratio": 0.3849, "net_debt": 1654800000, "local_beta": 0.0002, "volatility_252d": 0.1806, "volatility_60d": 0.4356, "max_drawdown_12m": -0.1114, "risk_adjusted_momentum": 0.4903 }, "growth": { "revenue_growth_1y": 0.1718, "revenue_growth_3y_cagr": 0.1096, "revenue_growth_5y_cagr": 0.1376, "eps_growth_1y": 0.2064, "eps_growth_3y_cagr": 0.1604, "eps_growth_5y_cagr": 0.1443, "fcf_growth_1y": 0.2273, "book_value_growth_1y": 0.103, "revenue_growth": 0.1718, "earnings_growth": 0.2064 }, "momentum": { "price_return_1m": -0.0209, "price_return_3m": -0.0591, "price_return_6m": -0.0313, "price_return_9m": 0.0017, "price_return_12m": 0.0658, "price_return_12m_ex1m": 0.0886, "momentum_6m": -0.0313, "momentum_12m": 0.0658, "momentum_12_1": 0.0886, "distance_from_52w_high": -0.1004, "distance_from_52w_low": 0.0597, "relative_strength": -0.0341 }, "raw_ttm": { "revenue_ttm": 984500000, "gross_profit_ttm": 375700000, "ebit_ttm": 277500000, "ebitda_ttm": 384400000, "net_income_ttm": 148700000, "eps_diluted_ttm": 6.1822, "operating_cash_flow_ttm": 266700000, "capital_expenditure_ttm": 564200000, "fcf_ttm": 830900000, "dividends_paid_ttm": 62400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 73200000, "cash_and_equivalents": 4700000, "total_current_assets": 239100000, "total_current_liabilities": 553700000, "net_ppe": null, "total_assets": 4095900000, "total_debt": 1659500000, "total_equity": 1651700000, "net_working_capital": 14900000, "book_value_per_share": 68.6692, "retained_earnings": 669300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1131300000, "tangible_book_per_share": 47.0336 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 53, "rank_pb": 46, "rank_ptbv": 51, "rank_ps": 64, "rank_pcf": 49, "rank_ev_ebitda": 50, "rank_ev_ebit": 61, "rank_earnings_yield": 53, "rank_fcf_yield": 19, "rank_dividend_yield": 34, "rank_shareholder_yield": 35, "rank_total_yield": 35, "rank_roe": 48, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 59, "rank_fcf_margin": 6, "rank_piotroski": 34, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 42, "rank_eps_growth_5y": 39, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 56 }, "composites": { "value_composite": 34, "quality_composite": 24, "momentum_composite": 72, "growth_composite": 14, "yield_composite": 24, "svqf_composite": 77, "vc1_composite": 69, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 30, "quality_value_composite": 0.7082, "os_score": 0.7, "value_percentile": 0.66, "quality_percentile": 0.76, "momentum_percentile": 0.28, "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": 10, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3818, "ticker_id": 818, "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": "2026-06-07T06:52:32.434018+00:00", "batch_id": "", "os_score_delta": null, "price_close": 123.78, "market_cap": 2977280340, "market_cap_usd": 2977280340, "enterprise_value": 4632080340, "shares_outstanding": 24053000, "fx_rate_to_usd": null, "pe_ratio": 20.02206012, "pb_ratio": 1.80255515, "ptbv_ratio": 2.6317337, "ps_ratio": 3.02415474, "pcf_ratio": 11.16340585, "pfcf_ratio": 3.58319935, "ev_ebitda": 12.05015697, "ev_ebit": 16.69218141, "ev_sales": 4.70500796, "ev_fcf": 5.57477475, "earnings_yield": 0.04994491, "fcf_yield": 0.17937944, "dividend_yield": 0.02095873, "buyback_yield": 0, "shareholder_yield": 0.02095873, "debt_paydown_yield": null, "total_yield": 0.02095873, "gross_margin": 0.38161503, "operating_margin": 0.28186897, "net_margin": 0.15104114, "ebitda_margin": 0.39045201, "fcf_margin": 0.84398172, "roe": 0.09002846, "roa": 0.0363046, "roic": 0.06105546, "roc_greenblatt": null, "asset_turnover": 0.24036231, "cash_conversion": 5.58776059, "accruals_ratio": -0.0288093, "sbc_to_revenue": 0.00639919, "debt_to_equity": 1.47980868, "net_debt_to_ebitda": 4.30489074, "debt_to_assets": 0.40516126, "interest_coverage": 3.79098361, "current_ratio": 0.43182229, "quick_ratio": 0.38486545, "net_debt": 1654800000, "revenue_growth_1y": 0.17176714, "revenue_growth_3y_cagr": 0.10962372, "revenue_growth_5y_cagr": 0.13756806, "eps_growth_1y": 0.2063832, "eps_growth_3y_cagr": 0.16036275, "eps_growth_5y_cagr": 0.14433388, "fcf_growth_1y": 0.22725393, "book_value_growth_1y": 0.10298546, "piotroski_f_score": 6, "altman_z_score": 1.33139964, "earnings_stability_5y": 0.486665, "revenue_stability_5y": 0.247973, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02088277, "price_return_3m": -0.05913008, "price_return_6m": -0.03126741, "price_return_9m": 0.00167999, "price_return_12m": 0.06583866, "price_return_12m_ex1m": 0.08857104, "distance_from_52w_high": -0.10037328, "distance_from_52w_low": 0.05967862, "relative_strength": -0.03412492, "local_beta": 0.0002, "volatility_252d": 0.180633, "volatility_60d": 0.435563, "max_drawdown_12m": -0.11143583, "revenue_ttm": 984500000, "gross_profit_ttm": 375700000, "ebit_ttm": 277500000, "ebitda_ttm": 384400000, "net_income_ttm": 148700000, "eps_diluted_ttm": 6.18218102, "operating_cash_flow_ttm": 266700000, "capital_expenditure_ttm": 564200000, "fcf_ttm": 830900000, "dividends_paid_ttm": 62400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 73200000, "cash_and_equivalents": 4700000, "total_current_assets": 239100000, "total_current_liabilities": 553700000, "net_ppe": null, "total_assets": 4095900000, "total_debt": 1659500000, "total_equity": 1651700000, "net_working_capital": 14900000, "book_value_per_share": 68.66918887, "retained_earnings": 669300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1131300000, "tangible_book_per_share": 47.03363406, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 53, "rank_pb": 46, "rank_ptbv": 51, "rank_ps": 64, "rank_pcf": 49, "rank_ev_ebitda": 50, "rank_ev_ebit": 61, "rank_earnings_yield": 53, "rank_fcf_yield": 19, "rank_dividend_yield": 34, "rank_shareholder_yield": 35, "rank_total_yield": 35, "rank_roe": 48, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 59, "rank_fcf_margin": 6, "rank_piotroski": 34, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 42, "rank_eps_growth_5y": 39, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 56, "value_composite": 34, "quality_composite": 24, "momentum_composite": 72, "growth_composite": 14, "yield_composite": 24, "svqf_composite": 77, "vc1_composite": 69, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 30, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 123.78, "os": 0.7, "value": 0.66, "quality": 0.76, "momentum": 0.28, "confidence": 1, "coverage": 1, "pe_ratio": 20.0221, "earnings_yield": 0.0499, "shareholder_yield": 0.021, "roe": 0.09, "momentum_12_1": 0.0886, "complete_fields": { "id": 3818, "ticker_id": 818, "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": "2026-06-07T06:52:32.434018+00:00", "batch_id": "", "os_score_delta": null, "price_close": 123.78, "market_cap": 2977280340, "market_cap_usd": 2977280340, "enterprise_value": 4632080340, "shares_outstanding": 24053000, "fx_rate_to_usd": null, "pe_ratio": 20.02206012, "pb_ratio": 1.80255515, "ptbv_ratio": 2.6317337, "ps_ratio": 3.02415474, "pcf_ratio": 11.16340585, "pfcf_ratio": 3.58319935, "ev_ebitda": 12.05015697, "ev_ebit": 16.69218141, "ev_sales": 4.70500796, "ev_fcf": 5.57477475, "earnings_yield": 0.04994491, "fcf_yield": 0.17937944, "dividend_yield": 0.02095873, "buyback_yield": 0, "shareholder_yield": 0.02095873, "debt_paydown_yield": null, "total_yield": 0.02095873, "gross_margin": 0.38161503, "operating_margin": 0.28186897, "net_margin": 0.15104114, "ebitda_margin": 0.39045201, "fcf_margin": 0.84398172, "roe": 0.09002846, "roa": 0.0363046, "roic": 0.06105546, "roc_greenblatt": null, "asset_turnover": 0.24036231, "cash_conversion": 5.58776059, "accruals_ratio": -0.0288093, "sbc_to_revenue": 0.00639919, "debt_to_equity": 1.47980868, "net_debt_to_ebitda": 4.30489074, "debt_to_assets": 0.40516126, "interest_coverage": 3.79098361, "current_ratio": 0.43182229, "quick_ratio": 0.38486545, "net_debt": 1654800000, "revenue_growth_1y": 0.17176714, "revenue_growth_3y_cagr": 0.10962372, "revenue_growth_5y_cagr": 0.13756806, "eps_growth_1y": 0.2063832, "eps_growth_3y_cagr": 0.16036275, "eps_growth_5y_cagr": 0.14433388, "fcf_growth_1y": 0.22725393, "book_value_growth_1y": 0.10298546, "piotroski_f_score": 6, "altman_z_score": 1.33139964, "earnings_stability_5y": 0.486665, "revenue_stability_5y": 0.247973, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02088277, "price_return_3m": -0.05913008, "price_return_6m": -0.03126741, "price_return_9m": 0.00167999, "price_return_12m": 0.06583866, "price_return_12m_ex1m": 0.08857104, "distance_from_52w_high": -0.10037328, "distance_from_52w_low": 0.05967862, "relative_strength": -0.03412492, "local_beta": 0.0002, "volatility_252d": 0.180633, "volatility_60d": 0.435563, "max_drawdown_12m": -0.11143583, "revenue_ttm": 984500000, "gross_profit_ttm": 375700000, "ebit_ttm": 277500000, "ebitda_ttm": 384400000, "net_income_ttm": 148700000, "eps_diluted_ttm": 6.18218102, "operating_cash_flow_ttm": 266700000, "capital_expenditure_ttm": 564200000, "fcf_ttm": 830900000, "dividends_paid_ttm": 62400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 73200000, "cash_and_equivalents": 4700000, "total_current_assets": 239100000, "total_current_liabilities": 553700000, "net_ppe": null, "total_assets": 4095900000, "total_debt": 1659500000, "total_equity": 1651700000, "net_working_capital": 14900000, "book_value_per_share": 68.66918887, "retained_earnings": 669300000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1131300000, "tangible_book_per_share": 47.03363406, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 53, "rank_pb": 46, "rank_ptbv": 51, "rank_ps": 64, "rank_pcf": 49, "rank_ev_ebitda": 50, "rank_ev_ebit": 61, "rank_earnings_yield": 53, "rank_fcf_yield": 19, "rank_dividend_yield": 34, "rank_shareholder_yield": 35, "rank_total_yield": 35, "rank_roe": 48, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 59, "rank_fcf_margin": 6, "rank_piotroski": 34, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 42, "rank_eps_growth_5y": 39, "rank_revenue_growth_1y": 27, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 56, "value_composite": 34, "quality_composite": 24, "momentum_composite": 72, "growth_composite": 14, "yield_composite": 24, "svqf_composite": 77, "vc1_composite": 69, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 30, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "income_statement": { "revenue": 930000000, "cost_of_revenue": 635900000, "gross_profit": 294100000, "ebit": 265800000, "ebitda": 373400000, "pretax_income": 193000000, "tax_provision": 52700000, "net_income": 140300000, "net_income_to_common": 140300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1800000, "total_current_assets": 237000000, "total_assets": 4042600000, "short_term_debt": 295000000, "long_term_debt": 1327100000, "total_debt": 1622100000, "total_liabilities": 2444100000, "total_equity": 1598500000, "shares_outstanding": 23488000, "goodwill_and_intangibles": 520700000 }, "cash_flow": { "operating_cash_flow": 233700000, "capital_expenditure": 448600000, "free_cash_flow": 682300000, "dividends_paid": 60700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242505, "ticker_id": 818, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "265800000", "ebitda": "373400000", "netIncome": "140300000", "grossProfit": "294100000", "depreciation": "None", "totalRevenue": "930000000", "costOfRevenue": "635900000", "interestIncome": "72500000", "incomeBeforeTax": "193000000", "interestExpense": "72800000", "operatingIncome": "257600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "52700000", "reportedCurrency": "USD", "netInterestIncome": "-72500000", "nonInterestIncome": "None", "operatingExpenses": "36500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "635900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "140300000" }, "balance": { "goodwill": "507500000", "inventory": "26700000", "commonStock": "11600000", "currentDebt": "None", "investments": "None", "totalAssets": "4042600000", "longTermDebt": "1327100000", "shortTermDebt": "295000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "13200000", "reportedCurrency": "USD", "retainedEarnings": "626800000", "totalLiabilities": "2444100000", "otherCurrentAssets": "83600000", "totalCurrentAssets": "237000000", "currentLongTermDebt": "292600000", "longTermInvestments": "17200000", "shortTermInvestments": "None", "currentNetReceivables": "151600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3805600000", "currentAccountsPayable": "115200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "293600000", "shortLongTermDebtTotal": "1637900000", "totalShareholderEquity": "1598500000", "capitalLeaseObligations": "7900000", "otherCurrentLiabilities": "74600000", "totalCurrentLiabilities": "529900000", "otherNonCurrentLiabilities": "13100000", "totalNonCurrentLiabilities": "1914199999", "cashAndShortTermInvestments": "1800000", "commonStockSharesOutstanding": "23488000", "intangibleAssetsExcludingGoodwill": "13200000", "cashAndCashEquivalentsAtCarryingValue": "1800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140300000", "profitLoss": "None", "dividendPayout": "60700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-600000", "operatingCashflow": "233700000", "capitalExpenditures": "448600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "195900000", "cashflowFromInvestment": "-435700000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "123000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 930000000, "cost_of_revenue": 635900000, "gross_profit": 294100000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 265800000, "depreciation_amortisation": 107600000, "ebitda": 373400000, "interest_expense": 72800000, "interest_income": null, "other_non_operating": null, "pretax_income": 193000000, "tax_provision": 52700000, "effective_tax_rate": null, "net_income": 140300000, "net_income_continuing_ops": 140300000, "net_income_to_common": 140300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1800000, "short_term_investments": null, "net_receivables": 151600000, "inventory": 26700000, "other_current_assets": null, "total_current_assets": 237000000, "net_ppe": null, "goodwill": 507500000, "intangible_assets": 13200000, "goodwill_and_intangibles": 520700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3805600000, "total_assets": 4042600000, "short_term_debt": 295000000, "accounts_payable": 115200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 529900000, "long_term_debt": 1327100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1914199999, "total_liabilities": 2444100000, "total_debt": 1622100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 626800000, "total_equity": 1598500000, "shares_outstanding": 23488000, "operating_cash_flow": 233700000, "stock_based_compensation": 8500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 448600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -435700000, "dividends_paid": 60700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 195900000, "free_cash_flow": 682300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "265800000", "ebitda": "373400000", "netIncome": "140300000", "grossProfit": "294100000", "depreciation": "None", "totalRevenue": "930000000", "costOfRevenue": "635900000", "interestIncome": "72500000", "incomeBeforeTax": "193000000", "interestExpense": "72800000", "operatingIncome": "257600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "52700000", "reportedCurrency": "USD", "netInterestIncome": "-72500000", "nonInterestIncome": "None", "operatingExpenses": "36500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "635900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "140300000" }, "balance": { "goodwill": "507500000", "inventory": "26700000", "commonStock": "11600000", "currentDebt": "None", "investments": "None", "totalAssets": "4042600000", "longTermDebt": "1327100000", "shortTermDebt": "295000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "13200000", "reportedCurrency": "USD", "retainedEarnings": "626800000", "totalLiabilities": "2444100000", "otherCurrentAssets": "83600000", "totalCurrentAssets": "237000000", "currentLongTermDebt": "292600000", "longTermInvestments": "17200000", "shortTermInvestments": "None", "currentNetReceivables": "151600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3805600000", "currentAccountsPayable": "115200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "293600000", "shortLongTermDebtTotal": "1637900000", "totalShareholderEquity": "1598500000", "capitalLeaseObligations": "7900000", "otherCurrentLiabilities": "74600000", "totalCurrentLiabilities": "529900000", "otherNonCurrentLiabilities": "13100000", "totalNonCurrentLiabilities": "1914199999", "cashAndShortTermInvestments": "1800000", "commonStockSharesOutstanding": "23488000", "intangibleAssetsExcludingGoodwill": "13200000", "cashAndCashEquivalentsAtCarryingValue": "1800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140300000", "profitLoss": "None", "dividendPayout": "60700000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-600000", "operatingCashflow": "233700000", "capitalExpenditures": "448600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "195900000", "cashflowFromInvestment": "-435700000", "stockBasedCompensation": "8500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "123000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107600000", "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": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "income_statement": { "revenue": 787200000, "cost_of_revenue": 452400000, "gross_profit": 334800000, "ebit": 230200000, "ebitda": 311700000, "pretax_income": 161800000, "tax_provision": 43200000, "net_income": 118600000, "net_income_to_common": 118600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7900000, "total_current_assets": 204300000, "total_assets": 3577000000, "short_term_debt": 222000000, "long_term_debt": 1261700000, "total_debt": 1483700000, "total_liabilities": 2186800000, "total_equity": 1390200000, "shares_outstanding": 22531000, "goodwill_and_intangibles": 522700000 }, "cash_flow": { "operating_cash_flow": 239400000, "capital_expenditure": 355300000, "free_cash_flow": 594700000, "dividends_paid": 54200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242510, "ticker_id": 818, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "230200000", "ebitda": "311700000", "netIncome": "118600000", "grossProfit": "334800000", "depreciation": "None", "totalRevenue": "787200000", "costOfRevenue": "452400000", "interestIncome": "68400000", "incomeBeforeTax": "161800000", "interestExpense": "68400000", "operatingIncome": "228200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "43200000", "reportedCurrency": "USD", "netInterestIncome": "-68400000", "nonInterestIncome": "None", "operatingExpenses": "106600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "452400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81500000", "sellingGeneralAndAdministrative": "3000000", "netIncomeFromContinuingOperations": "118600000" }, "balance": { "goodwill": "507700000", "inventory": "26900000", "commonStock": "11100000", "currentDebt": "None", "investments": "None", "totalAssets": "3577000000", "longTermDebt": "1261700000", "shortTermDebt": "222000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15000000", "reportedCurrency": "USD", "retainedEarnings": "550300000", "totalLiabilities": "2186800000", "otherCurrentAssets": "48200000", "totalCurrentAssets": "204300000", "currentLongTermDebt": "222000000", "longTermInvestments": "14400000", "shortTermInvestments": "None", "currentNetReceivables": "121300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3372700000", "currentAccountsPayable": "78300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "158600000", "shortLongTermDebtTotal": "1492400000", "totalShareholderEquity": "1390200000", "capitalLeaseObligations": "8700000", "otherCurrentLiabilities": "73400000", "totalCurrentLiabilities": "419400000", "otherNonCurrentLiabilities": "1400000", "totalNonCurrentLiabilities": "1767400000", "cashAndShortTermInvestments": "7900000", "commonStockSharesOutstanding": "22531000", "intangibleAssetsExcludingGoodwill": "15000000", "cashAndCashEquivalentsAtCarryingValue": "7900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118600000", "profitLoss": "None", "dividendPayout": "54200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3300000", "operatingCashflow": "239400000", "capitalExpenditures": "355300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "113500000", "cashflowFromInvestment": "-349900000", "stockBasedCompensation": "8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "72600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 787200000, "cost_of_revenue": 452400000, "gross_profit": 334800000, "research_and_development": null, "selling_general_admin": 3000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 230200000, "depreciation_amortisation": 81500000, "ebitda": 311700000, "interest_expense": 68400000, "interest_income": null, "other_non_operating": null, "pretax_income": 161800000, "tax_provision": 43200000, "effective_tax_rate": null, "net_income": 118600000, "net_income_continuing_ops": 118600000, "net_income_to_common": 118600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7900000, "short_term_investments": null, "net_receivables": 121300000, "inventory": 26900000, "other_current_assets": null, "total_current_assets": 204300000, "net_ppe": null, "goodwill": 507700000, "intangible_assets": 15000000, "goodwill_and_intangibles": 522700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3372700000, "total_assets": 3577000000, "short_term_debt": 222000000, "accounts_payable": 78300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 419400000, "long_term_debt": 1261700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1767400000, "total_liabilities": 2186800000, "total_debt": 1483700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 550300000, "total_equity": 1390200000, "shares_outstanding": 22531000, "operating_cash_flow": 239400000, "stock_based_compensation": 8400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 355300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -349900000, "dividends_paid": 54200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 113500000, "free_cash_flow": 594700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "230200000", "ebitda": "311700000", "netIncome": "118600000", "grossProfit": "334800000", "depreciation": "None", "totalRevenue": "787200000", "costOfRevenue": "452400000", "interestIncome": "68400000", "incomeBeforeTax": "161800000", "interestExpense": "68400000", "operatingIncome": "228200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "43200000", "reportedCurrency": "USD", "netInterestIncome": "-68400000", "nonInterestIncome": "None", "operatingExpenses": "106600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "452400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81500000", "sellingGeneralAndAdministrative": "3000000", "netIncomeFromContinuingOperations": "118600000" }, "balance": { "goodwill": "507700000", "inventory": "26900000", "commonStock": "11100000", "currentDebt": "None", "investments": "None", "totalAssets": "3577000000", "longTermDebt": "1261700000", "shortTermDebt": "222000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15000000", "reportedCurrency": "USD", "retainedEarnings": "550300000", "totalLiabilities": "2186800000", "otherCurrentAssets": "48200000", "totalCurrentAssets": "204300000", "currentLongTermDebt": "222000000", "longTermInvestments": "14400000", "shortTermInvestments": "None", "currentNetReceivables": "121300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3372700000", "currentAccountsPayable": "78300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "158600000", "shortLongTermDebtTotal": "1492400000", "totalShareholderEquity": "1390200000", "capitalLeaseObligations": "8700000", "otherCurrentLiabilities": "73400000", "totalCurrentLiabilities": "419400000", "otherNonCurrentLiabilities": "1400000", "totalNonCurrentLiabilities": "1767400000", "cashAndShortTermInvestments": "7900000", "commonStockSharesOutstanding": "22531000", "intangibleAssetsExcludingGoodwill": "15000000", "cashAndCashEquivalentsAtCarryingValue": "7900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118600000", "profitLoss": "None", "dividendPayout": "54200000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3300000", "operatingCashflow": "239400000", "capitalExpenditures": "355300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "113500000", "cashflowFromInvestment": "-349900000", "stockBasedCompensation": "8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "72600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81500000", "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": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "income_statement": { "revenue": 670600000, "cost_of_revenue": 415300000, "gross_profit": 255300000, "ebit": 152200000, "ebitda": 229600000, "pretax_income": 115300000, "tax_provision": 28100000, "net_income": 87200000, "net_income_to_common": 87200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4904000, "total_current_assets": 185699000, "total_assets": 3304704000, "short_term_debt": 198358000, "long_term_debt": 1187075000, "total_debt": 1385433000, "total_liabilities": 2058600000, "total_equity": 1246104000, "shares_outstanding": 18434857, "goodwill_and_intangibles": 525039000 }, "cash_flow": { "operating_cash_flow": 203482000, "capital_expenditure": 188618000, "free_cash_flow": 392100000, "dividends_paid": 40009000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242515, "ticker_id": 818, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "152200000", "ebitda": "229600000", "netIncome": "87200000", "grossProfit": "255300000", "depreciation": "None", "totalRevenue": "670600000", "costOfRevenue": "415300000", "interestIncome": "36951000", "incomeBeforeTax": "115300000", "interestExpense": "36951000", "operatingIncome": "150800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "28100000", "reportedCurrency": "USD", "netInterestIncome": "-36951000", "nonInterestIncome": "None", "operatingExpenses": "104500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "415300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77400000", "sellingGeneralAndAdministrative": "3040000", "netIncomeFromContinuingOperations": "87212000" }, "balance": { "goodwill": "508174000", "inventory": "29225000", "commonStock": "10823000", "currentDebt": "None", "investments": "None", "totalAssets": "3304704000", "longTermDebt": "1187075000", "shortTermDebt": "198358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16865000", "reportedCurrency": "USD", "retainedEarnings": "488663000", "totalLiabilities": "2058600000", "otherCurrentAssets": "43358000", "totalCurrentAssets": "185699000", "currentLongTermDebt": "198358000", "longTermInvestments": "12282000", "shortTermInvestments": "None", "currentNetReceivables": "108212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3119005000", "currentAccountsPayable": "77481000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "125618000", "shortLongTermDebtTotal": "1395983000", "totalShareholderEquity": "1246104000", "capitalLeaseObligations": "10550000", "otherCurrentLiabilities": "64118000", "totalCurrentLiabilities": "386384000", "otherNonCurrentLiabilities": "1366000", "totalNonCurrentLiabilities": "1672216000", "cashAndShortTermInvestments": "4904000", "commonStockSharesOutstanding": "18434857", "intangibleAssetsExcludingGoodwill": "16865000", "cashAndCashEquivalentsAtCarryingValue": "4904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87212000", "profitLoss": "None", "dividendPayout": "40009000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "293000", "operatingCashflow": "203482000", "capitalExpenditures": "188618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "906609000", "cashflowFromInvestment": "-136448000", "stockBasedCompensation": "7622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40009000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77435000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 670600000, "cost_of_revenue": 415300000, "gross_profit": 255300000, "research_and_development": null, "selling_general_admin": 3040000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 152200000, "depreciation_amortisation": 77400000, "ebitda": 229600000, "interest_expense": 36951000, "interest_income": null, "other_non_operating": null, "pretax_income": 115300000, "tax_provision": 28100000, "effective_tax_rate": null, "net_income": 87200000, "net_income_continuing_ops": 87212000, "net_income_to_common": 87200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4904000, "short_term_investments": null, "net_receivables": 108212000, "inventory": 29225000, "other_current_assets": null, "total_current_assets": 185699000, "net_ppe": null, "goodwill": 508174000, "intangible_assets": 16865000, "goodwill_and_intangibles": 525039000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3119005000, "total_assets": 3304704000, "short_term_debt": 198358000, "accounts_payable": 77481000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 386384000, "long_term_debt": 1187075000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1672216000, "total_liabilities": 2058600000, "total_debt": 1385433000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 488663000, "total_equity": 1246104000, "shares_outstanding": 18434857, "operating_cash_flow": 203482000, "stock_based_compensation": 7622000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136448000, "dividends_paid": 40009000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 906609000, "free_cash_flow": 392100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "152200000", "ebitda": "229600000", "netIncome": "87200000", "grossProfit": "255300000", "depreciation": "None", "totalRevenue": "670600000", "costOfRevenue": "415300000", "interestIncome": "36951000", "incomeBeforeTax": "115300000", "interestExpense": "36951000", "operatingIncome": "150800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "28100000", "reportedCurrency": "USD", "netInterestIncome": "-36951000", "nonInterestIncome": "None", "operatingExpenses": "104500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "415300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77400000", "sellingGeneralAndAdministrative": "3040000", "netIncomeFromContinuingOperations": "87212000" }, "balance": { "goodwill": "508174000", "inventory": "29225000", "commonStock": "10823000", "currentDebt": "None", "investments": "None", "totalAssets": "3304704000", "longTermDebt": "1187075000", "shortTermDebt": "198358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16865000", "reportedCurrency": "USD", "retainedEarnings": "488663000", "totalLiabilities": "2058600000", "otherCurrentAssets": "43358000", "totalCurrentAssets": "185699000", "currentLongTermDebt": "198358000", "longTermInvestments": "12282000", "shortTermInvestments": "None", "currentNetReceivables": "108212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3119005000", "currentAccountsPayable": "77481000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "125618000", "shortLongTermDebtTotal": "1395983000", "totalShareholderEquity": "1246104000", "capitalLeaseObligations": "10550000", "otherCurrentLiabilities": "64118000", "totalCurrentLiabilities": "386384000", "otherNonCurrentLiabilities": "1366000", "totalNonCurrentLiabilities": "1672216000", "cashAndShortTermInvestments": "4904000", "commonStockSharesOutstanding": "18434857", "intangibleAssetsExcludingGoodwill": "16865000", "cashAndCashEquivalentsAtCarryingValue": "4904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87212000", "profitLoss": "None", "dividendPayout": "40009000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "293000", "operatingCashflow": "203482000", "capitalExpenditures": "188618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "906609000", "cashflowFromInvestment": "-136448000", "stockBasedCompensation": "7622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40009000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77435000", "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": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "income_statement": { "revenue": 680700000, "cost_of_revenue": 443200000, "gross_profit": 237500000, "ebit": 148000000, "ebitda": 228000000, "pretax_income": 123600000, "tax_provision": 33800000, "net_income": 89800000, "net_income_to_common": 89800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6204000, "total_current_assets": 193976000, "total_assets": 2215037000, "short_term_debt": 223640000, "long_term_debt": 578388000, "total_debt": 802028000, "total_liabilities": 1382236000, "total_equity": 832801000, "shares_outstanding": 17804294, "goodwill_and_intangibles": 64072000 }, "cash_flow": { "operating_cash_flow": 158882000, "capital_expenditure": 128276000, "free_cash_flow": 287158000, "dividends_paid": 35147000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242520, "ticker_id": 818, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148000000", "ebitda": "228000000", "netIncome": "89800000", "grossProfit": "237500000", "depreciation": "None", "totalRevenue": "680700000", "costOfRevenue": "443200000", "interestIncome": "24356000", "incomeBeforeTax": "123600000", "interestExpense": "24356000", "operatingIncome": "142900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "33800000", "reportedCurrency": "USD", "netInterestIncome": "-24356000", "nonInterestIncome": "None", "operatingExpenses": "94600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5051000", "costofGoodsAndServicesSold": "443200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80000000", "sellingGeneralAndAdministrative": "43787000", "netIncomeFromContinuingOperations": "89796000" }, "balance": { "goodwill": "46213000", "inventory": "26261000", "commonStock": "8635000", "currentDebt": "None", "investments": "None", "totalAssets": "2215037000", "longTermDebt": "578388000", "shortTermDebt": "223640000", "treasuryStock": "-7060000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17859000", "reportedCurrency": "USD", "retainedEarnings": "445509000", "totalLiabilities": "1382236000", "otherCurrentAssets": "66883000", "totalCurrentAssets": "193976000", "currentLongTermDebt": "223640000", "longTermInvestments": "10576000", "shortTermInvestments": "None", "currentNetReceivables": "94628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2021061000", "currentAccountsPayable": "61496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1810473000", "shortLongTermDebtTotal": "814420000", "totalShareholderEquity": "832801000", "capitalLeaseObligations": "12392000", "otherCurrentLiabilities": "46735000", "totalCurrentLiabilities": "369023000", "otherNonCurrentLiabilities": "434825000", "totalNonCurrentLiabilities": "1013213000", "cashAndShortTermInvestments": "6204000", "commonStockSharesOutstanding": "17804294", "intangibleAssetsExcludingGoodwill": "17859000", "cashAndCashEquivalentsAtCarryingValue": "6204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89796000", "profitLoss": "None", "dividendPayout": "35147000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-7847000", "operatingCashflow": "158882000", "capitalExpenditures": "128276000", "changeInReceivables": "-11159000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21206000", "cashflowFromInvestment": "-136448000", "stockBasedCompensation": "6438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35147000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1228000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4534000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80017000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 680700000, "cost_of_revenue": 443200000, "gross_profit": 237500000, "research_and_development": null, "selling_general_admin": 43787000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148000000, "depreciation_amortisation": 80000000, "ebitda": 228000000, "interest_expense": 24356000, "interest_income": null, "other_non_operating": null, "pretax_income": 123600000, "tax_provision": 33800000, "effective_tax_rate": null, "net_income": 89800000, "net_income_continuing_ops": 89796000, "net_income_to_common": 89800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6204000, "short_term_investments": null, "net_receivables": 94628000, "inventory": 26261000, "other_current_assets": null, "total_current_assets": 193976000, "net_ppe": null, "goodwill": 46213000, "intangible_assets": 17859000, "goodwill_and_intangibles": 64072000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2021061000, "total_assets": 2215037000, "short_term_debt": 223640000, "accounts_payable": 61496000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 369023000, "long_term_debt": 578388000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1013213000, "total_liabilities": 1382236000, "total_debt": 802028000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 445509000, "total_equity": 832801000, "shares_outstanding": 17804294, "operating_cash_flow": 158882000, "stock_based_compensation": 6438000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128276000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136448000, "dividends_paid": 35147000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21206000, "free_cash_flow": 287158000, "net_change_in_cash": 1228000 }, "raw_data": { "income": { "ebit": "148000000", "ebitda": "228000000", "netIncome": "89800000", "grossProfit": "237500000", "depreciation": "None", "totalRevenue": "680700000", "costOfRevenue": "443200000", "interestIncome": "24356000", "incomeBeforeTax": "123600000", "interestExpense": "24356000", "operatingIncome": "142900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "33800000", "reportedCurrency": "USD", "netInterestIncome": "-24356000", "nonInterestIncome": "None", "operatingExpenses": "94600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5051000", "costofGoodsAndServicesSold": "443200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80000000", "sellingGeneralAndAdministrative": "43787000", "netIncomeFromContinuingOperations": "89796000" }, "balance": { "goodwill": "46213000", "inventory": "26261000", "commonStock": "8635000", "currentDebt": "None", "investments": "None", "totalAssets": "2215037000", "longTermDebt": "578388000", "shortTermDebt": "223640000", "treasuryStock": "-7060000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17859000", "reportedCurrency": "USD", "retainedEarnings": "445509000", "totalLiabilities": "1382236000", "otherCurrentAssets": "66883000", "totalCurrentAssets": "193976000", "currentLongTermDebt": "223640000", "longTermInvestments": "10576000", "shortTermInvestments": "None", "currentNetReceivables": "94628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2021061000", "currentAccountsPayable": "61496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1810473000", "shortLongTermDebtTotal": "814420000", "totalShareholderEquity": "832801000", "capitalLeaseObligations": "12392000", "otherCurrentLiabilities": "46735000", "totalCurrentLiabilities": "369023000", "otherNonCurrentLiabilities": "434825000", "totalNonCurrentLiabilities": "1013213000", "cashAndShortTermInvestments": "6204000", "commonStockSharesOutstanding": "17804294", "intangibleAssetsExcludingGoodwill": "17859000", "cashAndCashEquivalentsAtCarryingValue": "6204000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89796000", "profitLoss": "None", "dividendPayout": "35147000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-7847000", "operatingCashflow": "158882000", "capitalExpenditures": "128276000", "changeInReceivables": "-11159000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21206000", "cashflowFromInvestment": "-136448000", "stockBasedCompensation": "6438000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35147000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1228000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4534000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80017000", "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": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "income_statement": { "revenue": 569968000, "cost_of_revenue": 352037000, "gross_profit": 217931000, "ebit": 132832000, "ebitda": 205721000, "pretax_income": 112697000, "tax_provision": 29231000, "net_income": 83466000, "net_income_to_common": 83466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4976000, "total_current_assets": 170336000, "total_assets": 2114869000, "short_term_debt": 239596000, "long_term_debt": 549903000, "total_debt": 789499000, "total_liabilities": 1340739000, "total_equity": 774130000, "shares_outstanding": 17633029, "goodwill_and_intangibles": 57900000 }, "cash_flow": { "operating_cash_flow": 150504000, "capital_expenditure": 186924000, "free_cash_flow": 337428000, "dividends_paid": 31537000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242525, "ticker_id": 818, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132832000", "ebitda": "205721000", "netIncome": "83466000", "grossProfit": "217931000", "depreciation": "None", "totalRevenue": "569968000", "costOfRevenue": "352037000", "interestIncome": "20135000", "incomeBeforeTax": "112697000", "interestExpense": "20135000", "operatingIncome": "131112000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "29231000", "reportedCurrency": "USD", "netInterestIncome": "-20135000", "nonInterestIncome": "None", "operatingExpenses": "86819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1721000", "costofGoodsAndServicesSold": "352037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72889000", "sellingGeneralAndAdministrative": "40951000", "netIncomeFromContinuingOperations": "83467000" }, "balance": { "goodwill": "44708000", "inventory": "20989000", "commonStock": "8593000", "currentDebt": "None", "investments": "None", "totalAssets": "2114869000", "longTermDebt": "549903000", "shortTermDebt": "239596000", "treasuryStock": "-7240000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "13192000", "reportedCurrency": "USD", "retainedEarnings": "393072000", "totalLiabilities": "1340739000", "otherCurrentAssets": "45916000", "totalCurrentAssets": "170336000", "currentLongTermDebt": "239596000", "longTermInvestments": "12095000", "shortTermInvestments": "None", "currentNetReceivables": "98455000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1944533000", "currentAccountsPayable": "52628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1744878000", "shortLongTermDebtTotal": "798070000", "totalShareholderEquity": "774130000", "capitalLeaseObligations": "8571000", "otherCurrentLiabilities": "47682000", "totalCurrentLiabilities": "376394000", "otherNonCurrentLiabilities": "414403000", "totalNonCurrentLiabilities": "964345000", "cashAndShortTermInvestments": "4976000", "commonStockSharesOutstanding": "17633029", "intangibleAssetsExcludingGoodwill": "13192000", "cashAndCashEquivalentsAtCarryingValue": "4976000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83466000", "profitLoss": "None", "dividendPayout": "31537000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-9517000", "operatingCashflow": "150504000", "capitalExpenditures": "186924000", "changeInReceivables": "-1634000", "changeInExchangeRate": "None", "cashflowFromFinancing": "73996000", "cashflowFromInvestment": "-223023000", "stockBasedCompensation": "5945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31537000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1477000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "104971000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72889000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 569968000, "cost_of_revenue": 352037000, "gross_profit": 217931000, "research_and_development": null, "selling_general_admin": 40951000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132832000, "depreciation_amortisation": 72889000, "ebitda": 205721000, "interest_expense": 20135000, "interest_income": null, "other_non_operating": null, "pretax_income": 112697000, "tax_provision": 29231000, "effective_tax_rate": null, "net_income": 83466000, "net_income_continuing_ops": 83467000, "net_income_to_common": 83466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4976000, "short_term_investments": null, "net_receivables": 98455000, "inventory": 20989000, "other_current_assets": null, "total_current_assets": 170336000, "net_ppe": null, "goodwill": 44708000, "intangible_assets": 13192000, "goodwill_and_intangibles": 57900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1944533000, "total_assets": 2114869000, "short_term_debt": 239596000, "accounts_payable": 52628000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 376394000, "long_term_debt": 549903000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 964345000, "total_liabilities": 1340739000, "total_debt": 789499000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 393072000, "total_equity": 774130000, "shares_outstanding": 17633029, "operating_cash_flow": 150504000, "stock_based_compensation": 5945000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 186924000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -223023000, "dividends_paid": 31537000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73996000, "free_cash_flow": 337428000, "net_change_in_cash": 1477000 }, "raw_data": { "income": { "ebit": "132832000", "ebitda": "205721000", "netIncome": "83466000", "grossProfit": "217931000", "depreciation": "None", "totalRevenue": "569968000", "costOfRevenue": "352037000", "interestIncome": "20135000", "incomeBeforeTax": "112697000", "interestExpense": "20135000", "operatingIncome": "131112000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "29231000", "reportedCurrency": "USD", "netInterestIncome": "-20135000", "nonInterestIncome": "None", "operatingExpenses": "86819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1721000", "costofGoodsAndServicesSold": "352037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72889000", "sellingGeneralAndAdministrative": "40951000", "netIncomeFromContinuingOperations": "83467000" }, "balance": { "goodwill": "44708000", "inventory": "20989000", "commonStock": "8593000", "currentDebt": "None", "investments": "None", "totalAssets": "2114869000", "longTermDebt": "549903000", "shortTermDebt": "239596000", "treasuryStock": "-7240000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "13192000", "reportedCurrency": "USD", "retainedEarnings": "393072000", "totalLiabilities": "1340739000", "otherCurrentAssets": "45916000", "totalCurrentAssets": "170336000", "currentLongTermDebt": "239596000", "longTermInvestments": "12095000", "shortTermInvestments": "None", "currentNetReceivables": "98455000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1944533000", "currentAccountsPayable": "52628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1744878000", "shortLongTermDebtTotal": "798070000", "totalShareholderEquity": "774130000", "capitalLeaseObligations": "8571000", "otherCurrentLiabilities": "47682000", "totalCurrentLiabilities": "376394000", "otherNonCurrentLiabilities": "414403000", "totalNonCurrentLiabilities": "964345000", "cashAndShortTermInvestments": "4976000", "commonStockSharesOutstanding": "17633029", "intangibleAssetsExcludingGoodwill": "13192000", "cashAndCashEquivalentsAtCarryingValue": "4976000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83466000", "profitLoss": "None", "dividendPayout": "31537000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-9517000", "operatingCashflow": "150504000", "capitalExpenditures": "186924000", "changeInReceivables": "-1634000", "changeInExchangeRate": "None", "cashflowFromFinancing": "73996000", "cashflowFromInvestment": "-223023000", "stockBasedCompensation": "5945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31537000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1477000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "104971000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72889000", "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": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "income_statement": { "revenue": 488198000, "cost_of_revenue": 295580000, "gross_profit": 192618000, "ebit": 115945000, "ebitda": 183661000, "pretax_income": 94180000, "tax_provision": 23538000, "net_income": 71498000, "net_income_to_common": 71498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3499000, "total_current_assets": 136431000, "total_assets": 1932487000, "short_term_debt": 189244000, "long_term_debt": 508499000, "total_debt": 697743000, "total_liabilities": 1235402000, "total_equity": 697085000, "shares_outstanding": 16770734, "goodwill_and_intangibles": 47023000 }, "cash_flow": { "operating_cash_flow": 158916000, "capital_expenditure": 165511000, "free_cash_flow": 324427000, "dividends_paid": 27161000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242530, "ticker_id": 818, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115945000", "ebitda": "183661000", "netIncome": "71498000", "grossProfit": "192618000", "depreciation": "None", "totalRevenue": "488198000", "costOfRevenue": "295580000", "interestIncome": "21765000", "incomeBeforeTax": "94180000", "interestExpense": "21765000", "operatingIncome": "112723000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "23538000", "reportedCurrency": "USD", "netInterestIncome": "-21765000", "nonInterestIncome": "None", "operatingExpenses": "79895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3222000", "costofGoodsAndServicesSold": "295580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67716000", "sellingGeneralAndAdministrative": "37495000", "netIncomeFromContinuingOperations": "70642000" }, "balance": { "goodwill": "38731000", "inventory": "11445000", "commonStock": "8499000", "currentDebt": "None", "investments": "None", "totalAssets": "1932487000", "longTermDebt": "508499000", "shortTermDebt": "189244000", "treasuryStock": "-5679000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "8292000", "reportedCurrency": "USD", "retainedEarnings": "342969000", "totalLiabilities": "1235402000", "otherCurrentAssets": "30185000", "totalCurrentAssets": "136431000", "currentLongTermDebt": "189244000", "longTermInvestments": "10776000", "shortTermInvestments": "10776000", "currentNetReceivables": "91302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1796056000", "currentAccountsPayable": "60253000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1601178000", "shortLongTermDebtTotal": "707615000", "totalShareholderEquity": "697085000", "capitalLeaseObligations": "9872000", "otherCurrentLiabilities": "46233000", "totalCurrentLiabilities": "329032000", "otherNonCurrentLiabilities": "397871000", "totalNonCurrentLiabilities": "906370000", "cashAndShortTermInvestments": "3499000", "commonStockSharesOutstanding": "16770734", "intangibleAssetsExcludingGoodwill": "8292000", "cashAndCashEquivalentsAtCarryingValue": "3499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71498000", "profitLoss": "None", "dividendPayout": "27161000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1709000", "operatingCashflow": "158916000", "capitalExpenditures": "165511000", "changeInReceivables": "-7426000", "changeInExchangeRate": "None", "cashflowFromFinancing": "19229000", "cashflowFromInvestment": "-181631000", "stockBasedCompensation": "4829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27161000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3486000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "89822000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67716000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 488198000, "cost_of_revenue": 295580000, "gross_profit": 192618000, "research_and_development": null, "selling_general_admin": 37495000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115945000, "depreciation_amortisation": 67716000, "ebitda": 183661000, "interest_expense": 21765000, "interest_income": null, "other_non_operating": null, "pretax_income": 94180000, "tax_provision": 23538000, "effective_tax_rate": null, "net_income": 71498000, "net_income_continuing_ops": 70642000, "net_income_to_common": 71498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3499000, "short_term_investments": 10776000, "net_receivables": 91302000, "inventory": 11445000, "other_current_assets": null, "total_current_assets": 136431000, "net_ppe": null, "goodwill": 38731000, "intangible_assets": 8292000, "goodwill_and_intangibles": 47023000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1796056000, "total_assets": 1932487000, "short_term_debt": 189244000, "accounts_payable": 60253000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 329032000, "long_term_debt": 508499000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 906370000, "total_liabilities": 1235402000, "total_debt": 697743000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 342969000, "total_equity": 697085000, "shares_outstanding": 16770734, "operating_cash_flow": 158916000, "stock_based_compensation": 4829000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 165511000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -181631000, "dividends_paid": 27161000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19229000, "free_cash_flow": 324427000, "net_change_in_cash": -3486000 }, "raw_data": { "income": { "ebit": "115945000", "ebitda": "183661000", "netIncome": "71498000", "grossProfit": "192618000", "depreciation": "None", "totalRevenue": "488198000", "costOfRevenue": "295580000", "interestIncome": "21765000", "incomeBeforeTax": "94180000", "interestExpense": "21765000", "operatingIncome": "112723000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "23538000", "reportedCurrency": "USD", "netInterestIncome": "-21765000", "nonInterestIncome": "None", "operatingExpenses": "79895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3222000", "costofGoodsAndServicesSold": "295580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67716000", "sellingGeneralAndAdministrative": "37495000", "netIncomeFromContinuingOperations": "70642000" }, "balance": { "goodwill": "38731000", "inventory": "11445000", "commonStock": "8499000", "currentDebt": "None", "investments": "None", "totalAssets": "1932487000", "longTermDebt": "508499000", "shortTermDebt": "189244000", "treasuryStock": "-5679000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "8292000", "reportedCurrency": "USD", "retainedEarnings": "342969000", "totalLiabilities": "1235402000", "otherCurrentAssets": "30185000", "totalCurrentAssets": "136431000", "currentLongTermDebt": "189244000", "longTermInvestments": "10776000", "shortTermInvestments": "10776000", "currentNetReceivables": "91302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1796056000", "currentAccountsPayable": "60253000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1601178000", "shortLongTermDebtTotal": "707615000", "totalShareholderEquity": "697085000", "capitalLeaseObligations": "9872000", "otherCurrentLiabilities": "46233000", "totalCurrentLiabilities": "329032000", "otherNonCurrentLiabilities": "397871000", "totalNonCurrentLiabilities": "906370000", "cashAndShortTermInvestments": "3499000", "commonStockSharesOutstanding": "16770734", "intangibleAssetsExcludingGoodwill": "8292000", "cashAndCashEquivalentsAtCarryingValue": "3499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71498000", "profitLoss": "None", "dividendPayout": "27161000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1709000", "operatingCashflow": "158916000", "capitalExpenditures": "165511000", "changeInReceivables": "-7426000", "changeInExchangeRate": "None", "cashflowFromFinancing": "19229000", "cashflowFromInvestment": "-181631000", "stockBasedCompensation": "4829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27161000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3486000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "89822000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67716000", "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": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "income_statement": { "revenue": 479605000, "cost_of_revenue": 308025000, "gross_profit": 171580000, "ebit": 104438000, "ebitda": 159090000, "pretax_income": 82214000, "tax_provision": 21114000, "net_income": 65153000, "net_income_to_common": 65153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6985000, "total_current_assets": 134826000, "total_assets": 1783198000, "short_term_debt": 292971000, "long_term_debt": 440168000, "total_debt": 733139000, "total_liabilities": 1221621000, "total_equity": 561577000, "shares_outstanding": 16448485, "goodwill_and_intangibles": 40797000 }, "cash_flow": { "operating_cash_flow": 102964000, "capital_expenditure": 184727000, "free_cash_flow": 287691000, "dividends_paid": 24693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242535, "ticker_id": 818, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104438000", "ebitda": "159090000", "netIncome": "65153000", "grossProfit": "171580000", "depreciation": "None", "totalRevenue": "479605000", "costOfRevenue": "308025000", "interestIncome": "20624000", "incomeBeforeTax": "82214000", "interestExpense": "22224000", "operatingIncome": "106285000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "21114000", "reportedCurrency": "USD", "netInterestIncome": "-22224000", "nonInterestIncome": "None", "operatingExpenses": "65295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1830000", "costofGoodsAndServicesSold": "308025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54652000", "sellingGeneralAndAdministrative": "20001000", "netIncomeFromContinuingOperations": "61142000" }, "balance": { "goodwill": "32668000", "inventory": "11891000", "commonStock": "7984000", "currentDebt": "None", "investments": "None", "totalAssets": "1783198000", "longTermDebt": "440168000", "shortTermDebt": "292971000", "treasuryStock": "-4543000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "8129000", "reportedCurrency": "USD", "retainedEarnings": "300607000", "totalLiabilities": "1221621000", "otherCurrentAssets": "25492000", "totalCurrentAssets": "134826000", "currentLongTermDebt": "292971000", "longTermInvestments": "9229000", "shortTermInvestments": "None", "currentNetReceivables": "90458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1648372000", "currentAccountsPayable": "54068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1475360000", "shortLongTermDebtTotal": "743035000", "totalShareholderEquity": "561577000", "capitalLeaseObligations": "9896000", "otherCurrentLiabilities": "45346000", "totalCurrentLiabilities": "423324000", "otherNonCurrentLiabilities": "358129000", "totalNonCurrentLiabilities": "798297000", "cashAndShortTermInvestments": "6985000", "commonStockSharesOutstanding": "16448485", "intangibleAssetsExcludingGoodwill": "8129000", "cashAndCashEquivalentsAtCarryingValue": "6985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65153000", "profitLoss": "None", "dividendPayout": "24693000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "8227000", "operatingCashflow": "102964000", "capitalExpenditures": "184727000", "changeInReceivables": "36489000", "changeInExchangeRate": "None", "cashflowFromFinancing": "84519000", "cashflowFromInvestment": "-186587000", "stockBasedCompensation": "4279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "896000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-721000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54652000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 479605000, "cost_of_revenue": 308025000, "gross_profit": 171580000, "research_and_development": null, "selling_general_admin": 20001000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104438000, "depreciation_amortisation": 54652000, "ebitda": 159090000, "interest_expense": 22224000, "interest_income": null, "other_non_operating": null, "pretax_income": 82214000, "tax_provision": 21114000, "effective_tax_rate": null, "net_income": 65153000, "net_income_continuing_ops": 61142000, "net_income_to_common": 65153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6985000, "short_term_investments": null, "net_receivables": 90458000, "inventory": 11891000, "other_current_assets": null, "total_current_assets": 134826000, "net_ppe": null, "goodwill": 32668000, "intangible_assets": 8129000, "goodwill_and_intangibles": 40797000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1648372000, "total_assets": 1783198000, "short_term_debt": 292971000, "accounts_payable": 54068000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 423324000, "long_term_debt": 440168000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 798297000, "total_liabilities": 1221621000, "total_debt": 733139000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 300607000, "total_equity": 561577000, "shares_outstanding": 16448485, "operating_cash_flow": 102964000, "stock_based_compensation": 4279000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184727000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -186587000, "dividends_paid": 24693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 84519000, "free_cash_flow": 287691000, "net_change_in_cash": 896000 }, "raw_data": { "income": { "ebit": "104438000", "ebitda": "159090000", "netIncome": "65153000", "grossProfit": "171580000", "depreciation": "None", "totalRevenue": "479605000", "costOfRevenue": "308025000", "interestIncome": "20624000", "incomeBeforeTax": "82214000", "interestExpense": "22224000", "operatingIncome": "106285000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "21114000", "reportedCurrency": "USD", "netInterestIncome": "-22224000", "nonInterestIncome": "None", "operatingExpenses": "65295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1830000", "costofGoodsAndServicesSold": "308025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54652000", "sellingGeneralAndAdministrative": "20001000", "netIncomeFromContinuingOperations": "61142000" }, "balance": { "goodwill": "32668000", "inventory": "11891000", "commonStock": "7984000", "currentDebt": "None", "investments": "None", "totalAssets": "1783198000", "longTermDebt": "440168000", "shortTermDebt": "292971000", "treasuryStock": "-4543000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "8129000", "reportedCurrency": "USD", "retainedEarnings": "300607000", "totalLiabilities": "1221621000", "otherCurrentAssets": "25492000", "totalCurrentAssets": "134826000", "currentLongTermDebt": "292971000", "longTermInvestments": "9229000", "shortTermInvestments": "None", "currentNetReceivables": "90458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1648372000", "currentAccountsPayable": "54068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1475360000", "shortLongTermDebtTotal": "743035000", "totalShareholderEquity": "561577000", "capitalLeaseObligations": "9896000", "otherCurrentLiabilities": "45346000", "totalCurrentLiabilities": "423324000", "otherNonCurrentLiabilities": "358129000", "totalNonCurrentLiabilities": "798297000", "cashAndShortTermInvestments": "6985000", "commonStockSharesOutstanding": "16448485", "intangibleAssetsExcludingGoodwill": "8129000", "cashAndCashEquivalentsAtCarryingValue": "6985000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65153000", "profitLoss": "None", "dividendPayout": "24693000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "8227000", "operatingCashflow": "102964000", "capitalExpenditures": "184727000", "changeInReceivables": "36489000", "changeInExchangeRate": "None", "cashflowFromFinancing": "84519000", "cashflowFromInvestment": "-186587000", "stockBasedCompensation": "4279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "896000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-721000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54652000", "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": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "income_statement": { "revenue": 717489000, "cost_of_revenue": 563569000, "gross_profit": 153920000, "ebit": 94240000, "ebitda": 142995000, "pretax_income": 77574000, "tax_provision": 20994000, "net_income": 56580000, "net_income_to_common": 56580000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6089000, "total_current_assets": 191537000, "total_assets": 1693671000, "short_term_debt": 307703000, "long_term_debt": 316020000, "total_debt": 623723000, "total_liabilities": 1175232000, "total_equity": 518439000, "shares_outstanding": 16419870, "goodwill_and_intangibles": 32044000 }, "cash_flow": { "operating_cash_flow": 146778000, "capital_expenditure": 269767000, "free_cash_flow": 416545000, "dividends_paid": 22043000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242540, "ticker_id": 818, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94240000", "ebitda": "142995000", "netIncome": "56580000", "grossProfit": "153920000", "depreciation": "None", "totalRevenue": "717489000", "costOfRevenue": "563569000", "interestIncome": "15746000", "incomeBeforeTax": "77574000", "interestExpense": "16146000", "operatingIncome": "94620000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "20994000", "reportedCurrency": "USD", "netInterestIncome": "-16431000", "nonInterestIncome": "None", "operatingExpenses": "59430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-615000", "costofGoodsAndServicesSold": "563569000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48755000", "sellingGeneralAndAdministrative": "18628000", "netIncomeFromContinuingOperations": "56580000" }, "balance": { "goodwill": "25837000", "inventory": "16918000", "commonStock": "7971000", "currentDebt": "None", "investments": "None", "totalAssets": "1693671000", "longTermDebt": "316020000", "shortTermDebt": "307703000", "treasuryStock": "-3854000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "6207000", "reportedCurrency": "USD", "retainedEarnings": "261530000", "totalLiabilities": "1175232000", "otherCurrentAssets": "92053000", "totalCurrentAssets": "191537000", "currentLongTermDebt": "306393000", "longTermInvestments": "6711000", "shortTermInvestments": "None", "currentNetReceivables": "76477000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1502134000", "currentAccountsPayable": "98681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1383972000", "shortLongTermDebtTotal": "622413000", "totalShareholderEquity": "518439000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "121850000", "totalCurrentLiabilities": "528234000", "otherNonCurrentLiabilities": "330978000", "totalNonCurrentLiabilities": "646998000", "cashAndShortTermInvestments": "6089000", "commonStockSharesOutstanding": "16419870", "intangibleAssetsExcludingGoodwill": "6207000", "cashAndCashEquivalentsAtCarryingValue": "6089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56580000", "profitLoss": "None", "dividendPayout": "22043000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "2107000", "operatingCashflow": "146778000", "capitalExpenditures": "269767000", "changeInReceivables": "-16311000", "changeInExchangeRate": "None", "cashflowFromFinancing": "139961000", "cashflowFromInvestment": "-286264000", "stockBasedCompensation": "2813000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22043000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "475000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1210000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49337000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 717489000, "cost_of_revenue": 563569000, "gross_profit": 153920000, "research_and_development": 0, "selling_general_admin": 18628000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94240000, "depreciation_amortisation": 48755000, "ebitda": 142995000, "interest_expense": 16146000, "interest_income": null, "other_non_operating": null, "pretax_income": 77574000, "tax_provision": 20994000, "effective_tax_rate": null, "net_income": 56580000, "net_income_continuing_ops": 56580000, "net_income_to_common": 56580000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6089000, "short_term_investments": null, "net_receivables": 76477000, "inventory": 16918000, "other_current_assets": null, "total_current_assets": 191537000, "net_ppe": null, "goodwill": 25837000, "intangible_assets": 6207000, "goodwill_and_intangibles": 32044000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1502134000, "total_assets": 1693671000, "short_term_debt": 307703000, "accounts_payable": 98681000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 528234000, "long_term_debt": 316020000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 646998000, "total_liabilities": 1175232000, "total_debt": 623723000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 261530000, "total_equity": 518439000, "shares_outstanding": 16419870, "operating_cash_flow": 146778000, "stock_based_compensation": 2813000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 269767000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -286264000, "dividends_paid": 22043000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 139961000, "free_cash_flow": 416545000, "net_change_in_cash": 475000 }, "raw_data": { "income": { "ebit": "94240000", "ebitda": "142995000", "netIncome": "56580000", "grossProfit": "153920000", "depreciation": "None", "totalRevenue": "717489000", "costOfRevenue": "563569000", "interestIncome": "15746000", "incomeBeforeTax": "77574000", "interestExpense": "16146000", "operatingIncome": "94620000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "20994000", "reportedCurrency": "USD", "netInterestIncome": "-16431000", "nonInterestIncome": "None", "operatingExpenses": "59430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-615000", "costofGoodsAndServicesSold": "563569000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48755000", "sellingGeneralAndAdministrative": "18628000", "netIncomeFromContinuingOperations": "56580000" }, "balance": { "goodwill": "25837000", "inventory": "16918000", "commonStock": "7971000", "currentDebt": "None", "investments": "None", "totalAssets": "1693671000", "longTermDebt": "316020000", "shortTermDebt": "307703000", "treasuryStock": "-3854000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "6207000", "reportedCurrency": "USD", "retainedEarnings": "261530000", "totalLiabilities": "1175232000", "otherCurrentAssets": "92053000", "totalCurrentAssets": "191537000", "currentLongTermDebt": "306393000", "longTermInvestments": "6711000", "shortTermInvestments": "None", "currentNetReceivables": "76477000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1502134000", "currentAccountsPayable": "98681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1383972000", "shortLongTermDebtTotal": "622413000", "totalShareholderEquity": "518439000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "121850000", "totalCurrentLiabilities": "528234000", "otherNonCurrentLiabilities": "330978000", "totalNonCurrentLiabilities": "646998000", "cashAndShortTermInvestments": "6089000", "commonStockSharesOutstanding": "16419870", "intangibleAssetsExcludingGoodwill": "6207000", "cashAndCashEquivalentsAtCarryingValue": "6089000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56580000", "profitLoss": "None", "dividendPayout": "22043000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "2107000", "operatingCashflow": "146778000", "capitalExpenditures": "269767000", "changeInReceivables": "-16311000", "changeInExchangeRate": "None", "cashflowFromFinancing": "139961000", "cashflowFromInvestment": "-286264000", "stockBasedCompensation": "2813000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22043000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "475000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1210000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49337000", "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": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "income_statement": { "revenue": 353200000, "cost_of_revenue": 243800000, "gross_profit": 109400000, "ebit": 99400000, "ebitda": 125200000, "pretax_income": 80700000, "tax_provision": 21400000, "net_income": 59300000, "net_income_to_common": 59300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4700000, "total_current_assets": 239100000, "total_assets": 4095900000, "short_term_debt": 334200000, "long_term_debt": 1325300000, "total_debt": 1659500000, "total_liabilities": 2444200000, "total_equity": 1651700000, "shares_outstanding": 24053000, "goodwill_and_intangibles": 520400000 }, "cash_flow": { "operating_cash_flow": 118000000, "capital_expenditure": 141900000, "free_cash_flow": 259900000, "dividends_paid": 16200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242503, "ticker_id": 818, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99400000", "ebitda": "125200000", "netIncome": "59300000", "grossProfit": "109400000", "depreciation": "None", "totalRevenue": "353200000", "costOfRevenue": "243800000", "interestIncome": "None", "incomeBeforeTax": "80700000", "interestExpense": "18700000", "operatingIncome": "99400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "21400000", "reportedCurrency": "USD", "netInterestIncome": "-18700000", "nonInterestIncome": "None", "operatingExpenses": "10000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "59300000" }, "balance": { "goodwill": "507500000", "inventory": "26000000", "commonStock": "11700000", "currentDebt": "None", "investments": "None", "totalAssets": "4095900000", "longTermDebt": "1325300000", "shortTermDebt": "334200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "12900000", "reportedCurrency": "USD", "retainedEarnings": "669300000", "totalLiabilities": "2444200000", "otherCurrentAssets": "45500000", "totalCurrentAssets": "239100000", "currentLongTermDebt": "334200000", "longTermInvestments": "16400000", "shortTermInvestments": "None", "currentNetReceivables": "162900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3856800000", "currentAccountsPayable": "101100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1667000000", "totalShareholderEquity": "1651700000", "capitalLeaseObligations": "7500000", "otherCurrentLiabilities": "117400000", "totalCurrentLiabilities": "553700000", "otherNonCurrentLiabilities": "19100000", "totalNonCurrentLiabilities": "1890499999", "cashAndShortTermInvestments": "4700000", "commonStockSharesOutstanding": "24053000", "intangibleAssetsExcludingGoodwill": "12900000", "cashAndCashEquivalentsAtCarryingValue": "4700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59300000", "profitLoss": "None", "dividendPayout": "16200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "5200000", "operatingCashflow": "118000000", "capitalExpenditures": "141900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26600000", "cashflowFromInvestment": "-141700000", "stockBasedCompensation": "100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 353200000, "cost_of_revenue": 243800000, "gross_profit": 109400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99400000, "depreciation_amortisation": 25800000, "ebitda": 125200000, "interest_expense": 18700000, "interest_income": null, "other_non_operating": null, "pretax_income": 80700000, "tax_provision": 21400000, "effective_tax_rate": null, "net_income": 59300000, "net_income_continuing_ops": 59300000, "net_income_to_common": 59300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4700000, "short_term_investments": null, "net_receivables": 162900000, "inventory": 26000000, "other_current_assets": null, "total_current_assets": 239100000, "net_ppe": null, "goodwill": 507500000, "intangible_assets": 12900000, "goodwill_and_intangibles": 520400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3856800000, "total_assets": 4095900000, "short_term_debt": 334200000, "accounts_payable": 101100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 553700000, "long_term_debt": 1325300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1890499999, "total_liabilities": 2444200000, "total_debt": 1659500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 669300000, "total_equity": 1651700000, "shares_outstanding": 24053000, "operating_cash_flow": 118000000, "stock_based_compensation": 100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 141900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141700000, "dividends_paid": 16200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26600000, "free_cash_flow": 259900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "99400000", "ebitda": "125200000", "netIncome": "59300000", "grossProfit": "109400000", "depreciation": "None", "totalRevenue": "353200000", "costOfRevenue": "243800000", "interestIncome": "None", "incomeBeforeTax": "80700000", "interestExpense": "18700000", "operatingIncome": "99400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "21400000", "reportedCurrency": "USD", "netInterestIncome": "-18700000", "nonInterestIncome": "None", "operatingExpenses": "10000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "59300000" }, "balance": { "goodwill": "507500000", "inventory": "26000000", "commonStock": "11700000", "currentDebt": "None", "investments": "None", "totalAssets": "4095900000", "longTermDebt": "1325300000", "shortTermDebt": "334200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "12900000", "reportedCurrency": "USD", "retainedEarnings": "669300000", "totalLiabilities": "2444200000", "otherCurrentAssets": "45500000", "totalCurrentAssets": "239100000", "currentLongTermDebt": "334200000", "longTermInvestments": "16400000", "shortTermInvestments": "None", "currentNetReceivables": "162900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3856800000", "currentAccountsPayable": "101100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1667000000", "totalShareholderEquity": "1651700000", "capitalLeaseObligations": "7500000", "otherCurrentLiabilities": "117400000", "totalCurrentLiabilities": "553700000", "otherNonCurrentLiabilities": "19100000", "totalNonCurrentLiabilities": "1890499999", "cashAndShortTermInvestments": "4700000", "commonStockSharesOutstanding": "24053000", "intangibleAssetsExcludingGoodwill": "12900000", "cashAndCashEquivalentsAtCarryingValue": "4700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59300000", "profitLoss": "None", "dividendPayout": "16200000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "5200000", "operatingCashflow": "118000000", "capitalExpenditures": "141900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26600000", "cashflowFromInvestment": "-141700000", "stockBasedCompensation": "100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25800000", "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": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "income_statement": { "revenue": 258900000, "cost_of_revenue": 152000000, "gross_profit": 106900000, "ebit": 82200000, "ebitda": 110400000, "pretax_income": 63800000, "tax_provision": 17700000, "net_income": 46100000, "net_income_to_common": 46100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1800000, "total_current_assets": 237000000, "total_assets": 4042600000, "short_term_debt": 295000000, "long_term_debt": 1327100000, "total_debt": 1622100000, "total_liabilities": 2444100000, "total_equity": 1598500000, "shares_outstanding": 22482270, "goodwill_and_intangibles": 520700000 }, "cash_flow": { "operating_cash_flow": 35400000, "capital_expenditure": 213900000, "free_cash_flow": 249300000, "dividends_paid": 15900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242504, "ticker_id": 818, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82200000", "ebitda": "110400000", "netIncome": "46100000", "grossProfit": "106900000", "depreciation": "None", "totalRevenue": "258900000", "costOfRevenue": "152000000", "interestIncome": "18400000", "incomeBeforeTax": "63800000", "interestExpense": "18400000", "operatingIncome": "74000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17700000", "reportedCurrency": "USD", "netInterestIncome": "-18400000", "nonInterestIncome": "None", "operatingExpenses": "32900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28200000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "46100000" }, "balance": { "goodwill": "507500000", "inventory": "26700000", "commonStock": "11600000", "currentDebt": "None", "investments": "None", "totalAssets": "4042600000", "longTermDebt": "1327100000", "shortTermDebt": "295000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "13200000", "reportedCurrency": "USD", "retainedEarnings": "626800000", "totalLiabilities": "2444100000", "otherCurrentAssets": "83600000", "totalCurrentAssets": "237000000", "currentLongTermDebt": "292600000", "longTermInvestments": "17200000", "shortTermInvestments": "None", "currentNetReceivables": "151600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3805600000", "currentAccountsPayable": "115200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "293600000", "shortLongTermDebtTotal": "1637900000", "totalShareholderEquity": "1598500000", "capitalLeaseObligations": "7900000", "otherCurrentLiabilities": "74600000", "totalCurrentLiabilities": "529900000", "otherNonCurrentLiabilities": "13100000", "totalNonCurrentLiabilities": "1914199999", "cashAndShortTermInvestments": "1800000", "commonStockSharesOutstanding": "22482270", "intangibleAssetsExcludingGoodwill": "13200000", "cashAndCashEquivalentsAtCarryingValue": "1800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46100000", "profitLoss": "None", "dividendPayout": "15900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-900000", "operatingCashflow": "35400000", "capitalExpenditures": "213900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "82100000", "cashflowFromInvestment": "-117500000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "123000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 258900000, "cost_of_revenue": 152000000, "gross_profit": 106900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82200000, "depreciation_amortisation": 28200000, "ebitda": 110400000, "interest_expense": 18400000, "interest_income": null, "other_non_operating": null, "pretax_income": 63800000, "tax_provision": 17700000, "effective_tax_rate": null, "net_income": 46100000, "net_income_continuing_ops": 46100000, "net_income_to_common": 46100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1800000, "short_term_investments": null, "net_receivables": 151600000, "inventory": 26700000, "other_current_assets": null, "total_current_assets": 237000000, "net_ppe": null, "goodwill": 507500000, "intangible_assets": 13200000, "goodwill_and_intangibles": 520700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3805600000, "total_assets": 4042600000, "short_term_debt": 295000000, "accounts_payable": 115200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 529900000, "long_term_debt": 1327100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1914199999, "total_liabilities": 2444100000, "total_debt": 1622100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 626800000, "total_equity": 1598500000, "shares_outstanding": 22482270, "operating_cash_flow": 35400000, "stock_based_compensation": 2500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 213900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117500000, "dividends_paid": 15900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 82100000, "free_cash_flow": 249300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82200000", "ebitda": "110400000", "netIncome": "46100000", "grossProfit": "106900000", "depreciation": "None", "totalRevenue": "258900000", "costOfRevenue": "152000000", "interestIncome": "18400000", "incomeBeforeTax": "63800000", "interestExpense": "18400000", "operatingIncome": "74000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17700000", "reportedCurrency": "USD", "netInterestIncome": "-18400000", "nonInterestIncome": "None", "operatingExpenses": "32900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28200000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "46100000" }, "balance": { "goodwill": "507500000", "inventory": "26700000", "commonStock": "11600000", "currentDebt": "None", "investments": "None", "totalAssets": "4042600000", "longTermDebt": "1327100000", "shortTermDebt": "295000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "13200000", "reportedCurrency": "USD", "retainedEarnings": "626800000", "totalLiabilities": "2444100000", "otherCurrentAssets": "83600000", "totalCurrentAssets": "237000000", "currentLongTermDebt": "292600000", "longTermInvestments": "17200000", "shortTermInvestments": "None", "currentNetReceivables": "151600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3805600000", "currentAccountsPayable": "115200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "293600000", "shortLongTermDebtTotal": "1637900000", "totalShareholderEquity": "1598500000", "capitalLeaseObligations": "7900000", "otherCurrentLiabilities": "74600000", "totalCurrentLiabilities": "529900000", "otherNonCurrentLiabilities": "13100000", "totalNonCurrentLiabilities": "1914199999", "cashAndShortTermInvestments": "1800000", "commonStockSharesOutstanding": "22482270", "intangibleAssetsExcludingGoodwill": "13200000", "cashAndCashEquivalentsAtCarryingValue": "1800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46100000", "profitLoss": "None", "dividendPayout": "15900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-900000", "operatingCashflow": "35400000", "capitalExpenditures": "213900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "82100000", "cashflowFromInvestment": "-117500000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "123000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28200000", "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": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "income_statement": { "revenue": 179600000, "cost_of_revenue": 102100000, "gross_profit": 77500000, "ebit": 45200000, "ebitda": 72200000, "pretax_income": 27000000, "tax_provision": 7600000, "net_income": 19400000, "net_income_to_common": 19400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1800000, "total_current_assets": 218800000, "total_assets": 3861400000, "short_term_debt": 130300000, "long_term_debt": 1437900000, "total_debt": 1568200000, "total_liabilities": 2342700000, "total_equity": 1518700000, "shares_outstanding": 23629000, "goodwill_and_intangibles": 521200000 }, "cash_flow": { "operating_cash_flow": 59100000, "capital_expenditure": 108300000, "free_cash_flow": 167400000, "dividends_paid": 15800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242506, "ticker_id": 818, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45200000", "ebitda": "72200000", "netIncome": "19400000", "grossProfit": "77500000", "depreciation": "None", "totalRevenue": "179600000", "costOfRevenue": "102100000", "interestIncome": "18200000", "incomeBeforeTax": "27000000", "interestExpense": "18200000", "operatingIncome": "45000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7600000", "reportedCurrency": "USD", "netInterestIncome": "-18200000", "nonInterestIncome": "None", "operatingExpenses": "32500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "19400000" }, "balance": { "goodwill": "507500000", "inventory": "24900000", "commonStock": "11500000", "currentDebt": "None", "investments": "None", "totalAssets": "3861400000", "longTermDebt": "1437900000", "shortTermDebt": "130300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "13700000", "reportedCurrency": "USD", "retainedEarnings": "597200000", "totalLiabilities": "2342700000", "otherCurrentAssets": "60100000", "totalCurrentAssets": "218800000", "currentLongTermDebt": "130300000", "longTermInvestments": "16800000", "shortTermInvestments": "None", "currentNetReceivables": "132000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3642600000", "currentAccountsPayable": "89200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "264000000", "shortLongTermDebtTotal": "1578100000", "totalShareholderEquity": "1518700000", "capitalLeaseObligations": "8000000", "otherCurrentLiabilities": "86800000", "totalCurrentLiabilities": "351200000", "otherNonCurrentLiabilities": "1300000", "totalNonCurrentLiabilities": "1991500000", "cashAndShortTermInvestments": "1800000", "commonStockSharesOutstanding": "23629000", "intangibleAssetsExcludingGoodwill": "13700000", "cashAndCashEquivalentsAtCarryingValue": "1800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19400000", "profitLoss": "None", "dividendPayout": "15800000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1700000", "operatingCashflow": "59100000", "capitalExpenditures": "108300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46700000", "cashflowFromInvestment": "-105500000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "76100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 179600000, "cost_of_revenue": 102100000, "gross_profit": 77500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45200000, "depreciation_amortisation": 27000000, "ebitda": 72200000, "interest_expense": 18200000, "interest_income": null, "other_non_operating": null, "pretax_income": 27000000, "tax_provision": 7600000, "effective_tax_rate": null, "net_income": 19400000, "net_income_continuing_ops": 19400000, "net_income_to_common": 19400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1800000, "short_term_investments": null, "net_receivables": 132000000, "inventory": 24900000, "other_current_assets": null, "total_current_assets": 218800000, "net_ppe": null, "goodwill": 507500000, "intangible_assets": 13700000, "goodwill_and_intangibles": 521200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3642600000, "total_assets": 3861400000, "short_term_debt": 130300000, "accounts_payable": 89200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 351200000, "long_term_debt": 1437900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1991500000, "total_liabilities": 2342700000, "total_debt": 1568200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 597200000, "total_equity": 1518700000, "shares_outstanding": 23629000, "operating_cash_flow": 59100000, "stock_based_compensation": 1400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105500000, "dividends_paid": 15800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46700000, "free_cash_flow": 167400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45200000", "ebitda": "72200000", "netIncome": "19400000", "grossProfit": "77500000", "depreciation": "None", "totalRevenue": "179600000", "costOfRevenue": "102100000", "interestIncome": "18200000", "incomeBeforeTax": "27000000", "interestExpense": "18200000", "operatingIncome": "45000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7600000", "reportedCurrency": "USD", "netInterestIncome": "-18200000", "nonInterestIncome": "None", "operatingExpenses": "32500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "19400000" }, "balance": { "goodwill": "507500000", "inventory": "24900000", "commonStock": "11500000", "currentDebt": "None", "investments": "None", "totalAssets": "3861400000", "longTermDebt": "1437900000", "shortTermDebt": "130300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "13700000", "reportedCurrency": "USD", "retainedEarnings": "597200000", "totalLiabilities": "2342700000", "otherCurrentAssets": "60100000", "totalCurrentAssets": "218800000", "currentLongTermDebt": "130300000", "longTermInvestments": "16800000", "shortTermInvestments": "None", "currentNetReceivables": "132000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3642600000", "currentAccountsPayable": "89200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "264000000", "shortLongTermDebtTotal": "1578100000", "totalShareholderEquity": "1518700000", "capitalLeaseObligations": "8000000", "otherCurrentLiabilities": "86800000", "totalCurrentLiabilities": "351200000", "otherNonCurrentLiabilities": "1300000", "totalNonCurrentLiabilities": "1991500000", "cashAndShortTermInvestments": "1800000", "commonStockSharesOutstanding": "23629000", "intangibleAssetsExcludingGoodwill": "13700000", "cashAndCashEquivalentsAtCarryingValue": "1800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19400000", "profitLoss": "None", "dividendPayout": "15800000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1700000", "operatingCashflow": "59100000", "capitalExpenditures": "108300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46700000", "cashflowFromInvestment": "-105500000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "76100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27000000", "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": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "income_statement": { "revenue": 192800000, "cost_of_revenue": 110900000, "gross_profit": 81900000, "ebit": 50700000, "ebitda": 76600000, "pretax_income": 32900000, "tax_provision": 9000000, "net_income": 23900000, "net_income_to_common": 23900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1500000, "total_current_assets": 192300000, "total_assets": 3737800000, "short_term_debt": 270800000, "long_term_debt": 1249600000, "total_debt": 1520400000, "total_liabilities": 2238700000, "total_equity": 1499100000, "shares_outstanding": 23402000, "goodwill_and_intangibles": 521700000 }, "cash_flow": { "operating_cash_flow": 54200000, "capital_expenditure": 100100000, "free_cash_flow": 154300000, "dividends_paid": 14500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242507, "ticker_id": 818, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50700000", "ebitda": "76600000", "netIncome": "23900000", "grossProfit": "81900000", "depreciation": "None", "totalRevenue": "192800000", "costOfRevenue": "110900000", "interestIncome": "17800000", "incomeBeforeTax": "32900000", "interestExpense": "17900000", "operatingIncome": "50300000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-17800000", "nonInterestIncome": "None", "operatingExpenses": "31600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "23900000" }, "balance": { "goodwill": "507700000", "inventory": "25100000", "commonStock": "11400000", "currentDebt": "None", "investments": "None", "totalAssets": "3737800000", "longTermDebt": "1249600000", "shortTermDebt": "270800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "14000000", "reportedCurrency": "USD", "retainedEarnings": "594100000", "totalLiabilities": "2238700000", "otherCurrentAssets": "44000000", "totalCurrentAssets": "192300000", "currentLongTermDebt": "270800000", "longTermInvestments": "15900000", "shortTermInvestments": "None", "currentNetReceivables": "121700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3545500000", "currentAccountsPayable": "69100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "208800000", "shortLongTermDebtTotal": "1528400000", "totalShareholderEquity": "1499100000", "capitalLeaseObligations": "8000000", "otherCurrentLiabilities": "71800000", "totalCurrentLiabilities": "459800000", "otherNonCurrentLiabilities": "1400000", "totalNonCurrentLiabilities": "1778900000", "cashAndShortTermInvestments": "1500000", "commonStockSharesOutstanding": "23402000", "intangibleAssetsExcludingGoodwill": "14000000", "cashAndCashEquivalentsAtCarryingValue": "1500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23900000", "profitLoss": "None", "dividendPayout": "14500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "400000", "operatingCashflow": "54200000", "capitalExpenditures": "100100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46200000", "cashflowFromInvestment": "-99600000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "61200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 192800000, "cost_of_revenue": 110900000, "gross_profit": 81900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50700000, "depreciation_amortisation": 25900000, "ebitda": 76600000, "interest_expense": 17900000, "interest_income": null, "other_non_operating": null, "pretax_income": 32900000, "tax_provision": 9000000, "effective_tax_rate": null, "net_income": 23900000, "net_income_continuing_ops": 23900000, "net_income_to_common": 23900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1500000, "short_term_investments": null, "net_receivables": 121700000, "inventory": 25100000, "other_current_assets": null, "total_current_assets": 192300000, "net_ppe": null, "goodwill": 507700000, "intangible_assets": 14000000, "goodwill_and_intangibles": 521700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3545500000, "total_assets": 3737800000, "short_term_debt": 270800000, "accounts_payable": 69100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 459800000, "long_term_debt": 1249600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1778900000, "total_liabilities": 2238700000, "total_debt": 1520400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 594100000, "total_equity": 1499100000, "shares_outstanding": 23402000, "operating_cash_flow": 54200000, "stock_based_compensation": 2300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99600000, "dividends_paid": 14500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46200000, "free_cash_flow": 154300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50700000", "ebitda": "76600000", "netIncome": "23900000", "grossProfit": "81900000", "depreciation": "None", "totalRevenue": "192800000", "costOfRevenue": "110900000", "interestIncome": "17800000", "incomeBeforeTax": "32900000", "interestExpense": "17900000", "operatingIncome": "50300000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "9000000", "reportedCurrency": "USD", "netInterestIncome": "-17800000", "nonInterestIncome": "None", "operatingExpenses": "31600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "23900000" }, "balance": { "goodwill": "507700000", "inventory": "25100000", "commonStock": "11400000", "currentDebt": "None", "investments": "None", "totalAssets": "3737800000", "longTermDebt": "1249600000", "shortTermDebt": "270800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "14000000", "reportedCurrency": "USD", "retainedEarnings": "594100000", "totalLiabilities": "2238700000", "otherCurrentAssets": "44000000", "totalCurrentAssets": "192300000", "currentLongTermDebt": "270800000", "longTermInvestments": "15900000", "shortTermInvestments": "None", "currentNetReceivables": "121700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3545500000", "currentAccountsPayable": "69100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "208800000", "shortLongTermDebtTotal": "1528400000", "totalShareholderEquity": "1499100000", "capitalLeaseObligations": "8000000", "otherCurrentLiabilities": "71800000", "totalCurrentLiabilities": "459800000", "otherNonCurrentLiabilities": "1400000", "totalNonCurrentLiabilities": "1778900000", "cashAndShortTermInvestments": "1500000", "commonStockSharesOutstanding": "23402000", "intangibleAssetsExcludingGoodwill": "14000000", "cashAndCashEquivalentsAtCarryingValue": "1500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23900000", "profitLoss": "None", "dividendPayout": "14500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "400000", "operatingCashflow": "54200000", "capitalExpenditures": "100100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46200000", "cashflowFromInvestment": "-99600000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "61200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25900000", "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": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "income_statement": { "revenue": 298700000, "cost_of_revenue": 179700000, "gross_profit": 119000000, "ebit": 87400000, "ebitda": 113900000, "pretax_income": 69300000, "tax_provision": 18400000, "net_income": 50900000, "net_income_to_common": 50900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 700000, "total_current_assets": 199600000, "total_assets": 3664600000, "short_term_debt": 240900000, "long_term_debt": 1260000000, "total_debt": 1500900000, "total_liabilities": 2217300000, "total_equity": 1447300000, "shares_outstanding": 23041000, "goodwill_and_intangibles": 522300000 }, "cash_flow": { "operating_cash_flow": 85000000, "capital_expenditure": 113800000, "free_cash_flow": 198800000, "dividends_paid": 14500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242508, "ticker_id": 818, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87400000", "ebitda": "113900000", "netIncome": "50900000", "grossProfit": "119000000", "depreciation": "None", "totalRevenue": "298700000", "costOfRevenue": "179700000", "interestIncome": "18100000", "incomeBeforeTax": "69300000", "interestExpense": "18100000", "operatingIncome": "86800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18400000", "reportedCurrency": "USD", "netInterestIncome": "-18100000", "nonInterestIncome": "None", "operatingExpenses": "32200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "50900000" }, "balance": { "goodwill": "507700000", "inventory": "28100000", "commonStock": "11200000", "currentDebt": "None", "investments": "None", "totalAssets": "3664600000", "longTermDebt": "1260000000", "shortTermDebt": "240900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "14600000", "reportedCurrency": "USD", "retainedEarnings": "586400000", "totalLiabilities": "2217300000", "otherCurrentAssets": "37500000", "totalCurrentAssets": "199600000", "currentLongTermDebt": "240900000", "longTermInvestments": "14400000", "shortTermInvestments": "None", "currentNetReceivables": "133300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3465000000", "currentAccountsPayable": "76600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "176300000", "shortLongTermDebtTotal": "1509300000", "totalShareholderEquity": "1447300000", "capitalLeaseObligations": "8400000", "otherCurrentLiabilities": "74200000", "totalCurrentLiabilities": "433700000", "otherNonCurrentLiabilities": "1400000", "totalNonCurrentLiabilities": "1783600000", "cashAndShortTermInvestments": "700000", "commonStockSharesOutstanding": "23041000", "intangibleAssetsExcludingGoodwill": "14600000", "cashAndCashEquivalentsAtCarryingValue": "700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50900000", "profitLoss": "None", "dividendPayout": "14500000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1600000", "operatingCashflow": "85000000", "capitalExpenditures": "113800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20900000", "cashflowFromInvestment": "-113100000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 298700000, "cost_of_revenue": 179700000, "gross_profit": 119000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87400000, "depreciation_amortisation": 26500000, "ebitda": 113900000, "interest_expense": 18100000, "interest_income": null, "other_non_operating": null, "pretax_income": 69300000, "tax_provision": 18400000, "effective_tax_rate": null, "net_income": 50900000, "net_income_continuing_ops": 50900000, "net_income_to_common": 50900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 700000, "short_term_investments": null, "net_receivables": 133300000, "inventory": 28100000, "other_current_assets": null, "total_current_assets": 199600000, "net_ppe": null, "goodwill": 507700000, "intangible_assets": 14600000, "goodwill_and_intangibles": 522300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3465000000, "total_assets": 3664600000, "short_term_debt": 240900000, "accounts_payable": 76600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 433700000, "long_term_debt": 1260000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1783600000, "total_liabilities": 2217300000, "total_debt": 1500900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 586400000, "total_equity": 1447300000, "shares_outstanding": 23041000, "operating_cash_flow": 85000000, "stock_based_compensation": 2300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113100000, "dividends_paid": 14500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20900000, "free_cash_flow": 198800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "87400000", "ebitda": "113900000", "netIncome": "50900000", "grossProfit": "119000000", "depreciation": "None", "totalRevenue": "298700000", "costOfRevenue": "179700000", "interestIncome": "18100000", "incomeBeforeTax": "69300000", "interestExpense": "18100000", "operatingIncome": "86800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18400000", "reportedCurrency": "USD", "netInterestIncome": "-18100000", "nonInterestIncome": "None", "operatingExpenses": "32200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "50900000" }, "balance": { "goodwill": "507700000", "inventory": "28100000", "commonStock": "11200000", "currentDebt": "None", "investments": "None", "totalAssets": "3664600000", "longTermDebt": "1260000000", "shortTermDebt": "240900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "14600000", "reportedCurrency": "USD", "retainedEarnings": "586400000", "totalLiabilities": "2217300000", "otherCurrentAssets": "37500000", "totalCurrentAssets": "199600000", "currentLongTermDebt": "240900000", "longTermInvestments": "14400000", "shortTermInvestments": "None", "currentNetReceivables": "133300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3465000000", "currentAccountsPayable": "76600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "176300000", "shortLongTermDebtTotal": "1509300000", "totalShareholderEquity": "1447300000", "capitalLeaseObligations": "8400000", "otherCurrentLiabilities": "74200000", "totalCurrentLiabilities": "433700000", "otherNonCurrentLiabilities": "1400000", "totalNonCurrentLiabilities": "1783600000", "cashAndShortTermInvestments": "700000", "commonStockSharesOutstanding": "23041000", "intangibleAssetsExcludingGoodwill": "14600000", "cashAndCashEquivalentsAtCarryingValue": "700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50900000", "profitLoss": "None", "dividendPayout": "14500000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1600000", "operatingCashflow": "85000000", "capitalExpenditures": "113800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20900000", "cashflowFromInvestment": "-113100000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26500000", "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": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "income_statement": { "revenue": 215046000, "cost_of_revenue": 123398000, "gross_profit": 91648000, "ebit": 67202000, "ebitda": 85396000, "pretax_income": 49663000, "tax_provision": 13009000, "net_income": 36654000, "net_income_to_common": 36654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7900000, "total_current_assets": 204300000, "total_assets": 3577000000, "short_term_debt": 222000000, "long_term_debt": 1261700000, "total_debt": 1483700000, "total_liabilities": 2186800000, "total_equity": 1390200000, "shares_outstanding": 22914000, "goodwill_and_intangibles": 522700000 }, "cash_flow": { "operating_cash_flow": 21732000, "capital_expenditure": 95714000, "free_cash_flow": 117446000, "dividends_paid": 14312000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242509, "ticker_id": 818, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67202000", "ebitda": "85396000", "netIncome": "36654000", "grossProfit": "91648000", "depreciation": "None", "totalRevenue": "215046000", "costOfRevenue": "123398000", "interestIncome": "17539000", "incomeBeforeTax": "49663000", "interestExpense": "17539000", "operatingIncome": "66907000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13009000", "reportedCurrency": "USD", "netInterestIncome": "-17539000", "nonInterestIncome": "None", "operatingExpenses": "24741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18194000", "sellingGeneralAndAdministrative": "782000", "netIncomeFromContinuingOperations": "36654000" }, "balance": { "goodwill": "507700000", "inventory": "26900000", "commonStock": "11100000", "currentDebt": "None", "investments": "None", "totalAssets": "3577000000", "longTermDebt": "1261700000", "shortTermDebt": "222000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15000000", "reportedCurrency": "USD", "retainedEarnings": "550300000", "totalLiabilities": "2186800000", "otherCurrentAssets": "48200000", "totalCurrentAssets": "204300000", "currentLongTermDebt": "222000000", "longTermInvestments": "14400000", "shortTermInvestments": "None", "currentNetReceivables": "121300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3372700000", "currentAccountsPayable": "78300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "158600000", "shortLongTermDebtTotal": "1492400000", "totalShareholderEquity": "1390200000", "capitalLeaseObligations": "8700000", "otherCurrentLiabilities": "73400000", "totalCurrentLiabilities": "419400000", "otherNonCurrentLiabilities": "1400000", "totalNonCurrentLiabilities": "1767400000", "cashAndShortTermInvestments": "7900000", "commonStockSharesOutstanding": "22914000", "intangibleAssetsExcludingGoodwill": "15000000", "cashAndCashEquivalentsAtCarryingValue": "7900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36654000", "profitLoss": "None", "dividendPayout": "14312000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1639000", "operatingCashflow": "21732000", "capitalExpenditures": "95714000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78456000", "cashflowFromInvestment": "-93893000", "stockBasedCompensation": "1951000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14312000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "72600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18194000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 215046000, "cost_of_revenue": 123398000, "gross_profit": 91648000, "research_and_development": null, "selling_general_admin": 782000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67202000, "depreciation_amortisation": 18194000, "ebitda": 85396000, "interest_expense": 17539000, "interest_income": null, "other_non_operating": null, "pretax_income": 49663000, "tax_provision": 13009000, "effective_tax_rate": null, "net_income": 36654000, "net_income_continuing_ops": 36654000, "net_income_to_common": 36654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7900000, "short_term_investments": null, "net_receivables": 121300000, "inventory": 26900000, "other_current_assets": null, "total_current_assets": 204300000, "net_ppe": null, "goodwill": 507700000, "intangible_assets": 15000000, "goodwill_and_intangibles": 522700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3372700000, "total_assets": 3577000000, "short_term_debt": 222000000, "accounts_payable": 78300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 419400000, "long_term_debt": 1261700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1767400000, "total_liabilities": 2186800000, "total_debt": 1483700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 550300000, "total_equity": 1390200000, "shares_outstanding": 22914000, "operating_cash_flow": 21732000, "stock_based_compensation": 1951000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95714000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93893000, "dividends_paid": 14312000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 78456000, "free_cash_flow": 117446000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67202000", "ebitda": "85396000", "netIncome": "36654000", "grossProfit": "91648000", "depreciation": "None", "totalRevenue": "215046000", "costOfRevenue": "123398000", "interestIncome": "17539000", "incomeBeforeTax": "49663000", "interestExpense": "17539000", "operatingIncome": "66907000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13009000", "reportedCurrency": "USD", "netInterestIncome": "-17539000", "nonInterestIncome": "None", "operatingExpenses": "24741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18194000", "sellingGeneralAndAdministrative": "782000", "netIncomeFromContinuingOperations": "36654000" }, "balance": { "goodwill": "507700000", "inventory": "26900000", "commonStock": "11100000", "currentDebt": "None", "investments": "None", "totalAssets": "3577000000", "longTermDebt": "1261700000", "shortTermDebt": "222000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15000000", "reportedCurrency": "USD", "retainedEarnings": "550300000", "totalLiabilities": "2186800000", "otherCurrentAssets": "48200000", "totalCurrentAssets": "204300000", "currentLongTermDebt": "222000000", "longTermInvestments": "14400000", "shortTermInvestments": "None", "currentNetReceivables": "121300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3372700000", "currentAccountsPayable": "78300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "158600000", "shortLongTermDebtTotal": "1492400000", "totalShareholderEquity": "1390200000", "capitalLeaseObligations": "8700000", "otherCurrentLiabilities": "73400000", "totalCurrentLiabilities": "419400000", "otherNonCurrentLiabilities": "1400000", "totalNonCurrentLiabilities": "1767400000", "cashAndShortTermInvestments": "7900000", "commonStockSharesOutstanding": "22914000", "intangibleAssetsExcludingGoodwill": "15000000", "cashAndCashEquivalentsAtCarryingValue": "7900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36654000", "profitLoss": "None", "dividendPayout": "14312000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1639000", "operatingCashflow": "21732000", "capitalExpenditures": "95714000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78456000", "cashflowFromInvestment": "-93893000", "stockBasedCompensation": "1951000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14312000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "72600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18194000", "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": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "income_statement": { "revenue": 160138000, "cost_of_revenue": 92782000, "gross_profit": 67356000, "ebit": 41318000, "ebitda": 61641000, "pretax_income": 24296000, "tax_provision": 6789000, "net_income": 17507000, "net_income_to_common": 17507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1609000, "total_current_assets": 166487000, "total_assets": 3467192000, "short_term_debt": 233275000, "long_term_debt": 1172956000, "total_debt": 1406231000, "total_liabilities": 2118920000, "total_equity": 1348272000, "shares_outstanding": 22564000, "goodwill_and_intangibles": 523327000 }, "cash_flow": { "operating_cash_flow": 50290000, "capital_expenditure": 157960000, "free_cash_flow": 208250000, "dividends_paid": 14061000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242511, "ticker_id": 818, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41318000", "ebitda": "61641000", "netIncome": "17507000", "grossProfit": "67356000", "depreciation": "None", "totalRevenue": "160138000", "costOfRevenue": "92782000", "interestIncome": "17022000", "incomeBeforeTax": "24296000", "interestExpense": "17022000", "operatingIncome": "40918000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6789000", "reportedCurrency": "USD", "netInterestIncome": "-17022000", "nonInterestIncome": "None", "operatingExpenses": "26438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20323000", "sellingGeneralAndAdministrative": "744000", "netIncomeFromContinuingOperations": "17507000" }, "balance": { "goodwill": "507852000", "inventory": "27920000", "commonStock": "11085000", "currentDebt": "None", "investments": "None", "totalAssets": "3467192000", "longTermDebt": "1172956000", "shortTermDebt": "233275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "15475000", "reportedCurrency": "USD", "retainedEarnings": "528426000", "totalLiabilities": "2118920000", "otherCurrentAssets": "46387000", "totalCurrentAssets": "166487000", "currentLongTermDebt": "233275000", "longTermInvestments": "14156000", "shortTermInvestments": "None", "currentNetReceivables": "90571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3300705000", "currentAccountsPayable": "70138000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "167125000", "shortLongTermDebtTotal": "1415388000", "totalShareholderEquity": "1348272000", "capitalLeaseObligations": "9157000", "otherCurrentLiabilities": "83990000", "totalCurrentLiabilities": "434811000", "otherNonCurrentLiabilities": "1478000", "totalNonCurrentLiabilities": "1684109000", "cashAndShortTermInvestments": "1609000", "commonStockSharesOutstanding": "22564000", "intangibleAssetsExcludingGoodwill": "15475000", "cashAndCashEquivalentsAtCarryingValue": "1609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17507000", "profitLoss": "None", "dividendPayout": "14061000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3233000", "operatingCashflow": "50290000", "capitalExpenditures": "157960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45101000", "cashflowFromInvestment": "-100212000", "stockBasedCompensation": "1937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14061000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1466000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20323000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160138000, "cost_of_revenue": 92782000, "gross_profit": 67356000, "research_and_development": null, "selling_general_admin": 744000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41318000, "depreciation_amortisation": 20323000, "ebitda": 61641000, "interest_expense": 17022000, "interest_income": null, "other_non_operating": null, "pretax_income": 24296000, "tax_provision": 6789000, "effective_tax_rate": null, "net_income": 17507000, "net_income_continuing_ops": 17507000, "net_income_to_common": 17507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1609000, "short_term_investments": null, "net_receivables": 90571000, "inventory": 27920000, "other_current_assets": null, "total_current_assets": 166487000, "net_ppe": null, "goodwill": 507852000, "intangible_assets": 15475000, "goodwill_and_intangibles": 523327000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3300705000, "total_assets": 3467192000, "short_term_debt": 233275000, "accounts_payable": 70138000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 434811000, "long_term_debt": 1172956000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1684109000, "total_liabilities": 2118920000, "total_debt": 1406231000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 528426000, "total_equity": 1348272000, "shares_outstanding": 22564000, "operating_cash_flow": 50290000, "stock_based_compensation": 1937000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 157960000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100212000, "dividends_paid": 14061000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45101000, "free_cash_flow": 208250000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41318000", "ebitda": "61641000", "netIncome": "17507000", "grossProfit": "67356000", "depreciation": "None", "totalRevenue": "160138000", "costOfRevenue": "92782000", "interestIncome": "17022000", "incomeBeforeTax": "24296000", "interestExpense": "17022000", "operatingIncome": "40918000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6789000", "reportedCurrency": "USD", "netInterestIncome": "-17022000", "nonInterestIncome": "None", "operatingExpenses": "26438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "92782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20323000", "sellingGeneralAndAdministrative": "744000", "netIncomeFromContinuingOperations": "17507000" }, "balance": { "goodwill": "507852000", "inventory": "27920000", "commonStock": "11085000", "currentDebt": "None", "investments": "None", "totalAssets": "3467192000", "longTermDebt": "1172956000", "shortTermDebt": "233275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "15475000", "reportedCurrency": "USD", "retainedEarnings": "528426000", "totalLiabilities": "2118920000", "otherCurrentAssets": "46387000", "totalCurrentAssets": "166487000", "currentLongTermDebt": "233275000", "longTermInvestments": "14156000", "shortTermInvestments": "None", "currentNetReceivables": "90571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3300705000", "currentAccountsPayable": "70138000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "167125000", "shortLongTermDebtTotal": "1415388000", "totalShareholderEquity": "1348272000", "capitalLeaseObligations": "9157000", "otherCurrentLiabilities": "83990000", "totalCurrentLiabilities": "434811000", "otherNonCurrentLiabilities": "1478000", "totalNonCurrentLiabilities": "1684109000", "cashAndShortTermInvestments": "1609000", "commonStockSharesOutstanding": "22564000", "intangibleAssetsExcludingGoodwill": "15475000", "cashAndCashEquivalentsAtCarryingValue": "1609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17507000", "profitLoss": "None", "dividendPayout": "14061000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3233000", "operatingCashflow": "50290000", "capitalExpenditures": "157960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45101000", "cashflowFromInvestment": "-100212000", "stockBasedCompensation": "1937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14061000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1466000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20323000", "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": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "income_statement": { "revenue": 166300000, "cost_of_revenue": 97600000, "gross_profit": 68700000, "ebit": 41800000, "ebitda": 63900000, "pretax_income": 25000000, "tax_provision": 6800000, "net_income": 18200000, "net_income_to_common": 18200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6430000, "total_current_assets": 156277000, "total_assets": 3380753000, "short_term_debt": 225683000, "long_term_debt": 1174762000, "total_debt": 1400445000, "total_liabilities": 2090199000, "total_equity": 1290554000, "shares_outstanding": 22335000, "goodwill_and_intangibles": 523766000 }, "cash_flow": { "operating_cash_flow": 70096000, "capital_expenditure": 82448000, "free_cash_flow": 152544000, "dividends_paid": 12943000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242512, "ticker_id": 818, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41800000", "ebitda": "63900000", "netIncome": "18200000", "grossProfit": "68700000", "depreciation": "None", "totalRevenue": "166300000", "costOfRevenue": "97600000", "interestIncome": "None", "incomeBeforeTax": "25000000", "interestExpense": "16813000", "operatingIncome": "40800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6800000", "reportedCurrency": "USD", "netInterestIncome": "-16813000", "nonInterestIncome": "None", "operatingExpenses": "27900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "18271000" }, "balance": { "goodwill": "507856000", "inventory": "26226000", "commonStock": "10854000", "currentDebt": "None", "investments": "None", "totalAssets": "3380753000", "longTermDebt": "1174762000", "shortTermDebt": "225683000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "15910000", "reportedCurrency": "USD", "retainedEarnings": "525525000", "totalLiabilities": "2090199000", "otherCurrentAssets": "39412000", "totalCurrentAssets": "156277000", "currentLongTermDebt": "225683000", "longTermInvestments": "13620000", "shortTermInvestments": "None", "currentNetReceivables": "84209000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3224476000", "currentAccountsPayable": "69041000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1409786000", "totalShareholderEquity": "1290554000", "capitalLeaseObligations": "9341000", "otherCurrentLiabilities": "70694000", "totalCurrentLiabilities": "410193000", "otherNonCurrentLiabilities": "1355000", "totalNonCurrentLiabilities": "1680006000", "cashAndShortTermInvestments": "6430000", "commonStockSharesOutstanding": "22335000", "intangibleAssetsExcludingGoodwill": "15910000", "cashAndCashEquivalentsAtCarryingValue": "6430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18271000", "profitLoss": "None", "dividendPayout": "12943000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "125000", "operatingCashflow": "70096000", "capitalExpenditures": "82448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15723000", "cashflowFromInvestment": "-81084000", "stockBasedCompensation": "2399000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12943000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22057000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 166300000, "cost_of_revenue": 97600000, "gross_profit": 68700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41800000, "depreciation_amortisation": 22100000, "ebitda": 63900000, "interest_expense": 16813000, "interest_income": null, "other_non_operating": null, "pretax_income": 25000000, "tax_provision": 6800000, "effective_tax_rate": null, "net_income": 18200000, "net_income_continuing_ops": 18271000, "net_income_to_common": 18200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6430000, "short_term_investments": null, "net_receivables": 84209000, "inventory": 26226000, "other_current_assets": null, "total_current_assets": 156277000, "net_ppe": null, "goodwill": 507856000, "intangible_assets": 15910000, "goodwill_and_intangibles": 523766000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3224476000, "total_assets": 3380753000, "short_term_debt": 225683000, "accounts_payable": 69041000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 410193000, "long_term_debt": 1174762000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1680006000, "total_liabilities": 2090199000, "total_debt": 1400445000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 525525000, "total_equity": 1290554000, "shares_outstanding": 22335000, "operating_cash_flow": 70096000, "stock_based_compensation": 2399000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82448000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81084000, "dividends_paid": 12943000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15723000, "free_cash_flow": 152544000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41800000", "ebitda": "63900000", "netIncome": "18200000", "grossProfit": "68700000", "depreciation": "None", "totalRevenue": "166300000", "costOfRevenue": "97600000", "interestIncome": "None", "incomeBeforeTax": "25000000", "interestExpense": "16813000", "operatingIncome": "40800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6800000", "reportedCurrency": "USD", "netInterestIncome": "-16813000", "nonInterestIncome": "None", "operatingExpenses": "27900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "18271000" }, "balance": { "goodwill": "507856000", "inventory": "26226000", "commonStock": "10854000", "currentDebt": "None", "investments": "None", "totalAssets": "3380753000", "longTermDebt": "1174762000", "shortTermDebt": "225683000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "15910000", "reportedCurrency": "USD", "retainedEarnings": "525525000", "totalLiabilities": "2090199000", "otherCurrentAssets": "39412000", "totalCurrentAssets": "156277000", "currentLongTermDebt": "225683000", "longTermInvestments": "13620000", "shortTermInvestments": "None", "currentNetReceivables": "84209000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3224476000", "currentAccountsPayable": "69041000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1409786000", "totalShareholderEquity": "1290554000", "capitalLeaseObligations": "9341000", "otherCurrentLiabilities": "70694000", "totalCurrentLiabilities": "410193000", "otherNonCurrentLiabilities": "1355000", "totalNonCurrentLiabilities": "1680006000", "cashAndShortTermInvestments": "6430000", "commonStockSharesOutstanding": "22335000", "intangibleAssetsExcludingGoodwill": "15910000", "cashAndCashEquivalentsAtCarryingValue": "6430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18271000", "profitLoss": "None", "dividendPayout": "12943000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "125000", "operatingCashflow": "70096000", "capitalExpenditures": "82448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15723000", "cashflowFromInvestment": "-81084000", "stockBasedCompensation": "2399000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12943000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22057000", "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": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "income_statement": { "revenue": 245700000, "cost_of_revenue": 138700000, "gross_profit": 107000000, "ebit": 79800000, "ebitda": 100800000, "pretax_income": 62800000, "tax_provision": 16600000, "net_income": 46200000, "net_income_to_common": 46200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1695000, "total_current_assets": 169665000, "total_assets": 3331884000, "short_term_debt": 188866000, "long_term_debt": 1185166000, "total_debt": 1374032000, "total_liabilities": 2050981000, "total_equity": 1280903000, "shares_outstanding": 22306000, "goodwill_and_intangibles": 523987000 }, "cash_flow": { "operating_cash_flow": 97282000, "capital_expenditure": 75512000, "free_cash_flow": 172794000, "dividends_paid": 12884000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242513, "ticker_id": 818, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79800000", "ebitda": "100800000", "netIncome": "46200000", "grossProfit": "107000000", "depreciation": "None", "totalRevenue": "245700000", "costOfRevenue": "138700000", "interestIncome": "None", "incomeBeforeTax": "62800000", "interestExpense": "17026000", "operatingIncome": "79600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16600000", "reportedCurrency": "USD", "netInterestIncome": "-17026000", "nonInterestIncome": "None", "operatingExpenses": "27400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "46168000" }, "balance": { "goodwill": "507573000", "inventory": "28005000", "commonStock": "10838000", "currentDebt": "None", "investments": "None", "totalAssets": "3331884000", "longTermDebt": "1185166000", "shortTermDebt": "188866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "16414000", "reportedCurrency": "USD", "retainedEarnings": "521689000", "totalLiabilities": "2050981000", "otherCurrentAssets": "43357000", "totalCurrentAssets": "169665000", "currentLongTermDebt": "188866000", "longTermInvestments": "13221000", "shortTermInvestments": "None", "currentNetReceivables": "96608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3162219000", "currentAccountsPayable": "63058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1383864000", "totalShareholderEquity": "1280903000", "capitalLeaseObligations": "9832000", "otherCurrentLiabilities": "75231000", "totalCurrentLiabilities": "371655000", "otherNonCurrentLiabilities": "1364000", "totalNonCurrentLiabilities": "1679326000", "cashAndShortTermInvestments": "1695000", "commonStockSharesOutstanding": "22306000", "intangibleAssetsExcludingGoodwill": "16414000", "cashAndCashEquivalentsAtCarryingValue": "1695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46168000", "profitLoss": "None", "dividendPayout": "12884000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "4769000", "operatingCashflow": "97282000", "capitalExpenditures": "75512000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25780000", "cashflowFromInvestment": "-74711000", "stockBasedCompensation": "2113000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12884000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1466000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 245700000, "cost_of_revenue": 138700000, "gross_profit": 107000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79800000, "depreciation_amortisation": 21000000, "ebitda": 100800000, "interest_expense": 17026000, "interest_income": null, "other_non_operating": null, "pretax_income": 62800000, "tax_provision": 16600000, "effective_tax_rate": null, "net_income": 46200000, "net_income_continuing_ops": 46168000, "net_income_to_common": 46200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1695000, "short_term_investments": null, "net_receivables": 96608000, "inventory": 28005000, "other_current_assets": null, "total_current_assets": 169665000, "net_ppe": null, "goodwill": 507573000, "intangible_assets": 16414000, "goodwill_and_intangibles": 523987000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3162219000, "total_assets": 3331884000, "short_term_debt": 188866000, "accounts_payable": 63058000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 371655000, "long_term_debt": 1185166000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1679326000, "total_liabilities": 2050981000, "total_debt": 1374032000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 521689000, "total_equity": 1280903000, "shares_outstanding": 22306000, "operating_cash_flow": 97282000, "stock_based_compensation": 2113000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75512000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74711000, "dividends_paid": 12884000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25780000, "free_cash_flow": 172794000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79800000", "ebitda": "100800000", "netIncome": "46200000", "grossProfit": "107000000", "depreciation": "None", "totalRevenue": "245700000", "costOfRevenue": "138700000", "interestIncome": "None", "incomeBeforeTax": "62800000", "interestExpense": "17026000", "operatingIncome": "79600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16600000", "reportedCurrency": "USD", "netInterestIncome": "-17026000", "nonInterestIncome": "None", "operatingExpenses": "27400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "46168000" }, "balance": { "goodwill": "507573000", "inventory": "28005000", "commonStock": "10838000", "currentDebt": "None", "investments": "None", "totalAssets": "3331884000", "longTermDebt": "1185166000", "shortTermDebt": "188866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "16414000", "reportedCurrency": "USD", "retainedEarnings": "521689000", "totalLiabilities": "2050981000", "otherCurrentAssets": "43357000", "totalCurrentAssets": "169665000", "currentLongTermDebt": "188866000", "longTermInvestments": "13221000", "shortTermInvestments": "None", "currentNetReceivables": "96608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3162219000", "currentAccountsPayable": "63058000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1383864000", "totalShareholderEquity": "1280903000", "capitalLeaseObligations": "9832000", "otherCurrentLiabilities": "75231000", "totalCurrentLiabilities": "371655000", "otherNonCurrentLiabilities": "1364000", "totalNonCurrentLiabilities": "1679326000", "cashAndShortTermInvestments": "1695000", "commonStockSharesOutstanding": "22306000", "intangibleAssetsExcludingGoodwill": "16414000", "cashAndCashEquivalentsAtCarryingValue": "1695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46168000", "profitLoss": "None", "dividendPayout": "12884000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "4769000", "operatingCashflow": "97282000", "capitalExpenditures": "75512000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25780000", "cashflowFromInvestment": "-74711000", "stockBasedCompensation": "2113000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12884000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1466000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21032000", "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": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "income_statement": { "revenue": 185335000, "cost_of_revenue": 110208000, "gross_profit": 75127000, "ebit": 47717000, "ebitda": 64494000, "pretax_income": 32038000, "tax_provision": 6710000, "net_income": 25328000, "net_income_to_common": 25328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4900000, "total_current_assets": 185700000, "total_assets": 3304700000, "short_term_debt": 198400000, "long_term_debt": 1187075000, "total_debt": 1385475000, "total_liabilities": 2058600000, "total_equity": 1246100000, "shares_outstanding": 20178402, "goodwill_and_intangibles": 525100000 }, "cash_flow": { "operating_cash_flow": 20135000, "capital_expenditure": 50934000, "free_cash_flow": 71069000, "dividends_paid": 10500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242514, "ticker_id": 818, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47717000", "ebitda": "64494000", "netIncome": "25328000", "grossProfit": "75127000", "depreciation": "None", "totalRevenue": "185335000", "costOfRevenue": "110208000", "interestIncome": "None", "incomeBeforeTax": "32038000", "interestExpense": "15679000", "operatingIncome": "47315000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6710000", "reportedCurrency": "USD", "netInterestIncome": "-15679000", "nonInterestIncome": "None", "operatingExpenses": "27812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16777000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "25328000" }, "balance": { "goodwill": "508200000", "inventory": "29200000", "commonStock": "10800000", "currentDebt": "None", "investments": "None", "totalAssets": "3304700000", "longTermDebt": "1187075000", "shortTermDebt": "198400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16900000", "reportedCurrency": "USD", "retainedEarnings": "488700000", "totalLiabilities": "2058600000", "otherCurrentAssets": "43400000", "totalCurrentAssets": "185700000", "currentLongTermDebt": "198358000", "longTermInvestments": "12282000", "shortTermInvestments": "None", "currentNetReceivables": "108200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3119000000", "currentAccountsPayable": "77500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1396100000", "totalShareholderEquity": "1246100000", "capitalLeaseObligations": "10550000", "otherCurrentLiabilities": "64100000", "totalCurrentLiabilities": "386400000", "otherNonCurrentLiabilities": "1366000", "totalNonCurrentLiabilities": "1672200000", "cashAndShortTermInvestments": "4900000", "commonStockSharesOutstanding": "20178402", "intangibleAssetsExcludingGoodwill": "16900000", "cashAndCashEquivalentsAtCarryingValue": "4900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25328000", "profitLoss": "None", "dividendPayout": "10500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2675000", "operatingCashflow": "20135000", "capitalExpenditures": "50934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "958624000", "cashflowFromInvestment": "-975648000", "stockBasedCompensation": "2765000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "28000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16777000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 185335000, "cost_of_revenue": 110208000, "gross_profit": 75127000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47717000, "depreciation_amortisation": 16777000, "ebitda": 64494000, "interest_expense": 15679000, "interest_income": null, "other_non_operating": null, "pretax_income": 32038000, "tax_provision": 6710000, "effective_tax_rate": null, "net_income": 25328000, "net_income_continuing_ops": 25328000, "net_income_to_common": 25328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4900000, "short_term_investments": null, "net_receivables": 108200000, "inventory": 29200000, "other_current_assets": null, "total_current_assets": 185700000, "net_ppe": null, "goodwill": 508200000, "intangible_assets": 16900000, "goodwill_and_intangibles": 525100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3119000000, "total_assets": 3304700000, "short_term_debt": 198400000, "accounts_payable": 77500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 386400000, "long_term_debt": 1187075000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1672200000, "total_liabilities": 2058600000, "total_debt": 1385475000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 488700000, "total_equity": 1246100000, "shares_outstanding": 20178402, "operating_cash_flow": 20135000, "stock_based_compensation": 2765000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50934000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -975648000, "dividends_paid": 10500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 958624000, "free_cash_flow": 71069000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47717000", "ebitda": "64494000", "netIncome": "25328000", "grossProfit": "75127000", "depreciation": "None", "totalRevenue": "185335000", "costOfRevenue": "110208000", "interestIncome": "None", "incomeBeforeTax": "32038000", "interestExpense": "15679000", "operatingIncome": "47315000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6710000", "reportedCurrency": "USD", "netInterestIncome": "-15679000", "nonInterestIncome": "None", "operatingExpenses": "27812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16777000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "25328000" }, "balance": { "goodwill": "508200000", "inventory": "29200000", "commonStock": "10800000", "currentDebt": "None", "investments": "None", "totalAssets": "3304700000", "longTermDebt": "1187075000", "shortTermDebt": "198400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "16900000", "reportedCurrency": "USD", "retainedEarnings": "488700000", "totalLiabilities": "2058600000", "otherCurrentAssets": "43400000", "totalCurrentAssets": "185700000", "currentLongTermDebt": "198358000", "longTermInvestments": "12282000", "shortTermInvestments": "None", "currentNetReceivables": "108200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3119000000", "currentAccountsPayable": "77500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1396100000", "totalShareholderEquity": "1246100000", "capitalLeaseObligations": "10550000", "otherCurrentLiabilities": "64100000", "totalCurrentLiabilities": "386400000", "otherNonCurrentLiabilities": "1366000", "totalNonCurrentLiabilities": "1672200000", "cashAndShortTermInvestments": "4900000", "commonStockSharesOutstanding": "20178402", "intangibleAssetsExcludingGoodwill": "16900000", "cashAndCashEquivalentsAtCarryingValue": "4900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25328000", "profitLoss": "None", "dividendPayout": "10500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2675000", "operatingCashflow": "20135000", "capitalExpenditures": "50934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "958624000", "cashflowFromInvestment": "-975648000", "stockBasedCompensation": "2765000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "28000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16777000", "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": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "income_statement": { "revenue": 131547000, "cost_of_revenue": 83436000, "gross_profit": 48111000, "ebit": 20156000, "ebitda": 40614000, "pretax_income": 13080000, "tax_provision": 3673000, "net_income": 9407000, "net_income_to_common": 9407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1793000, "total_current_assets": 137466000, "total_assets": 2240746000, "short_term_debt": 138570000, "long_term_debt": 643801000, "total_debt": 782371000, "total_liabilities": 1374069000, "total_equity": 866677000, "shares_outstanding": 17857784, "goodwill_and_intangibles": 62731000 }, "cash_flow": { "operating_cash_flow": 34364000, "capital_expenditure": 47419000, "free_cash_flow": 81783000, "dividends_paid": 10500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242516, "ticker_id": 818, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20156000", "ebitda": "40614000", "netIncome": "9407000", "grossProfit": "48111000", "depreciation": "None", "totalRevenue": "131547000", "costOfRevenue": "83436000", "interestIncome": "7076000", "incomeBeforeTax": "13080000", "interestExpense": "7076000", "operatingIncome": "20228000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3673000", "reportedCurrency": "USD", "netInterestIncome": "-7076000", "nonInterestIncome": "None", "operatingExpenses": "27883000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20458000", "sellingGeneralAndAdministrative": "750000", "netIncomeFromContinuingOperations": "9407000" }, "balance": { "goodwill": "46213000", "inventory": "24594000", "commonStock": "8662000", "currentDebt": "None", "investments": "None", "totalAssets": "2240746000", "longTermDebt": "643801000", "shortTermDebt": "138570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "16518000", "reportedCurrency": "USD", "retainedEarnings": "476601000", "totalLiabilities": "1374069000", "otherCurrentAssets": "45518000", "totalCurrentAssets": "137466000", "currentLongTermDebt": "138570000", "longTermInvestments": "11084000", "shortTermInvestments": "None", "currentNetReceivables": "65561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2103280000", "currentAccountsPayable": "53729000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "74685000", "shortLongTermDebtTotal": "793411000", "totalShareholderEquity": "866677000", "capitalLeaseObligations": "11040000", "otherCurrentLiabilities": "55883000", "totalCurrentLiabilities": "288410000", "otherNonCurrentLiabilities": "1389000", "totalNonCurrentLiabilities": "1085659000", "cashAndShortTermInvestments": "1793000", "commonStockSharesOutstanding": "17857784", "intangibleAssetsExcludingGoodwill": "16518000", "cashAndCashEquivalentsAtCarryingValue": "1793000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9407000", "profitLoss": "None", "dividendPayout": "10500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2084000", "operatingCashflow": "34364000", "capitalExpenditures": "47419000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10012000", "cashflowFromInvestment": "-135743000", "stockBasedCompensation": "1938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20458000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 131547000, "cost_of_revenue": 83436000, "gross_profit": 48111000, "research_and_development": null, "selling_general_admin": 750000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20156000, "depreciation_amortisation": 20458000, "ebitda": 40614000, "interest_expense": 7076000, "interest_income": null, "other_non_operating": null, "pretax_income": 13080000, "tax_provision": 3673000, "effective_tax_rate": null, "net_income": 9407000, "net_income_continuing_ops": 9407000, "net_income_to_common": 9407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1793000, "short_term_investments": null, "net_receivables": 65561000, "inventory": 24594000, "other_current_assets": null, "total_current_assets": 137466000, "net_ppe": null, "goodwill": 46213000, "intangible_assets": 16518000, "goodwill_and_intangibles": 62731000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2103280000, "total_assets": 2240746000, "short_term_debt": 138570000, "accounts_payable": 53729000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 288410000, "long_term_debt": 643801000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1085659000, "total_liabilities": 1374069000, "total_debt": 782371000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 476601000, "total_equity": 866677000, "shares_outstanding": 17857784, "operating_cash_flow": 34364000, "stock_based_compensation": 1938000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47419000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135743000, "dividends_paid": 10500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10012000, "free_cash_flow": 81783000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20156000", "ebitda": "40614000", "netIncome": "9407000", "grossProfit": "48111000", "depreciation": "None", "totalRevenue": "131547000", "costOfRevenue": "83436000", "interestIncome": "7076000", "incomeBeforeTax": "13080000", "interestExpense": "7076000", "operatingIncome": "20228000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3673000", "reportedCurrency": "USD", "netInterestIncome": "-7076000", "nonInterestIncome": "None", "operatingExpenses": "27883000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20458000", "sellingGeneralAndAdministrative": "750000", "netIncomeFromContinuingOperations": "9407000" }, "balance": { "goodwill": "46213000", "inventory": "24594000", "commonStock": "8662000", "currentDebt": "None", "investments": "None", "totalAssets": "2240746000", "longTermDebt": "643801000", "shortTermDebt": "138570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "16518000", "reportedCurrency": "USD", "retainedEarnings": "476601000", "totalLiabilities": "1374069000", "otherCurrentAssets": "45518000", "totalCurrentAssets": "137466000", "currentLongTermDebt": "138570000", "longTermInvestments": "11084000", "shortTermInvestments": "None", "currentNetReceivables": "65561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2103280000", "currentAccountsPayable": "53729000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "74685000", "shortLongTermDebtTotal": "793411000", "totalShareholderEquity": "866677000", "capitalLeaseObligations": "11040000", "otherCurrentLiabilities": "55883000", "totalCurrentLiabilities": "288410000", "otherNonCurrentLiabilities": "1389000", "totalNonCurrentLiabilities": "1085659000", "cashAndShortTermInvestments": "1793000", "commonStockSharesOutstanding": "17857784", "intangibleAssetsExcludingGoodwill": "16518000", "cashAndCashEquivalentsAtCarryingValue": "1793000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9407000", "profitLoss": "None", "dividendPayout": "10500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2084000", "operatingCashflow": "34364000", "capitalExpenditures": "47419000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10012000", "cashflowFromInvestment": "-135743000", "stockBasedCompensation": "1938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20458000", "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": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "income_statement": { "revenue": 135593000, "cost_of_revenue": 83214000, "gross_profit": 52379000, "ebit": 29177000, "ebitda": 49360000, "pretax_income": 22213000, "tax_provision": 6080000, "net_income": 16133000, "net_income_to_common": 16133000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4169000, "total_current_assets": 136769000, "total_assets": 2204490000, "short_term_debt": 115801000, "long_term_debt": 645742000, "total_debt": 761543000, "total_liabilities": 1340262000, "total_equity": 864228000, "shares_outstanding": 17852024, "goodwill_and_intangibles": 63178000 }, "cash_flow": { "operating_cash_flow": 67316000, "capital_expenditure": 47847000, "free_cash_flow": 115163000, "dividends_paid": 9517000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 242517, "ticker_id": 818, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:28:33.789664+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29177000", "ebitda": "49360000", "netIncome": "16133000", "grossProfit": "52379000", "depreciation": "None", "totalRevenue": "135593000", "costOfRevenue": "83214000", "interestIncome": "6964000", "incomeBeforeTax": "22213000", "interestExpense": "6964000", "operatingIncome": "28346000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6080000", "reportedCurrency": "USD", "netInterestIncome": "-6964000", "nonInterestIncome": "None", "operatingExpenses": "24033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "831000", "costofGoodsAndServicesSold": "83214000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20183000", "sellingGeneralAndAdministrative": "11988000", "netIncomeFromContinuingOperations": "28293000" }, "balance": { "goodwill": "46213000", "inventory": "24365000", "commonStock": "8662000", "currentDebt": "None", "investments": "None", "totalAssets": "2204490000", "longTermDebt": "645742000", "shortTermDebt": "115801000", "treasuryStock": "-9001000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "16965000", "reportedCurrency": "USD", "retainedEarnings": "477795000", "totalLiabilities": "1340262000", "otherCurrentAssets": "45685000", "totalCurrentAssets": "136769000", "currentLongTermDebt": "115801000", "longTermInvestments": "11693000", "shortTermInvestments": "None", "currentNetReceivables": "62550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2067721000", "currentAccountsPayable": "44173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1871182000", "shortLongTermDebtTotal": "773128000", "totalShareholderEquity": "864228000", "capitalLeaseObligations": "11585000", "otherCurrentLiabilities": "56715000", "totalCurrentLiabilities": "255157000", "otherNonCurrentLiabilities": "439363000", "totalNonCurrentLiabilities": "1085105000", "cashAndShortTermInvestments": "4169000", "commonStockSharesOutstanding": "17852024", "intangibleAssetsExcludingGoodwill": "16965000", "cashAndCashEquivalentsAtCarryingValue": "4169000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16133000", "profitLoss": "None", "dividendPayout": "9517000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-321000", "operatingCashflow": "67316000", "capitalExpenditures": "47847000", "changeInReceivables": "25171000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19875000", "cashflowFromInvestment": "-46337000", "stockBasedCompensation": "511000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9517000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1104000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20183000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 135593000, "cost_of_revenue": 83214000, "gross_profit": 52379000, "research_and_development": null, "selling_general_admin": 11988000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29177000, "depreciation_amortisation": 20183000, "ebitda": 49360000, "interest_expense": 6964000, "interest_income": null, "other_non_operating": null, "pretax_income": 22213000, "tax_provision": 6080000, "effective_tax_rate": null, "net_income": 16133000, "net_income_continuing_ops": 28293000, "net_income_to_common": 16133000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4169000, "short_term_investments": null, "net_receivables": 62550000, "inventory": 24365000, "other_current_assets": null, "total_current_assets": 136769000, "net_ppe": null, "goodwill": 46213000, "intangible_assets": 16965000, "goodwill_and_intangibles": 63178000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2067721000, "total_assets": 2204490000, "short_term_debt": 115801000, "accounts_payable": 44173000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 255157000, "long_term_debt": 645742000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1085105000, "total_liabilities": 1340262000, "total_debt": 761543000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 477795000, "total_equity": 864228000, "shares_outstanding": 17852024, "operating_cash_flow": 67316000, "stock_based_compensation": 511000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47847000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46337000, "dividends_paid": 9517000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19875000, "free_cash_flow": 115163000, "net_change_in_cash": 1104000 }, "raw_data": { "income": { "ebit": "29177000", "ebitda": "49360000", "netIncome": "16133000", "grossProfit": "52379000", "depreciation": "None", "totalRevenue": "135593000", "costOfRevenue": "83214000", "interestIncome": "6964000", "incomeBeforeTax": "22213000", "interestExpense": "6964000", "operatingIncome": "28346000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6080000", "reportedCurrency": "USD", "netInterestIncome": "-6964000", "nonInterestIncome": "None", "operatingExpenses": "24033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "831000", "costofGoodsAndServicesSold": "83214000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20183000", "sellingGeneralAndAdministrative": "11988000", "netIncomeFromContinuingOperations": "28293000" }, "balance": { "goodwill": "46213000", "inventory": "24365000", "commonStock": "8662000", "currentDebt": "None", "investments": "None", "totalAssets": "2204490000", "longTermDebt": "645742000", "shortTermDebt": "115801000", "treasuryStock": "-9001000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "16965000", "reportedCurrency": "USD", "retainedEarnings": "477795000", "totalLiabilities": "1340262000", "otherCurrentAssets": "45685000", "totalCurrentAssets": "136769000", "currentLongTermDebt": "115801000", "longTermInvestments": "11693000", "shortTermInvestments": "None", "currentNetReceivables": "62550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2067721000", "currentAccountsPayable": "44173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1871182000", "shortLongTermDebtTotal": "773128000", "totalShareholderEquity": "864228000", "capitalLeaseObligations": "11585000", "otherCurrentLiabilities": "56715000", "totalCurrentLiabilities": "255157000", "otherNonCurrentLiabilities": "439363000", "totalNonCurrentLiabilities": "1085105000", "cashAndShortTermInvestments": "4169000", "commonStockSharesOutstanding": "17852024", "intangibleAssetsExcludingGoodwill": "16965000", "cashAndCashEquivalentsAtCarryingValue": "4169000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16133000", "profitLoss": "None", "dividendPayout": "9517000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-321000", "operatingCashflow": "67316000", "capitalExpenditures": "47847000", "changeInReceivables": "25171000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19875000", "cashflowFromInvestment": "-46337000", "stockBasedCompensation": "511000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9517000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1104000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20183000", "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": "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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": "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" ] } } }