{ "ticker": { "uuid": "26226270-07c6-4ef6-87d9-8864de772362", "symbol": "SKT", "name": "Tanger Factory Outlet Centers Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/26226270-07c6-4ef6-87d9-8864de772362/", "api_url": "https://sharemaestro.com/factors/api/tickers/26226270-07c6-4ef6-87d9-8864de772362/" }, "ticker_metadata": { "id": 3634, "uuid": "26226270-07c6-4ef6-87d9-8864de772362", "symbol": "SKT", "name": "Tanger Factory Outlet Centers Inc", "asset_type": "equity", "market_cap": 4130935000, "stock_exchange_id": 3, "industry": "Reit - Retail", "sector": "Real Estate", "description": "Tanger Factory Outlet Centers, Inc. (NYSE: SKT) is a leading operator of luxury outdoor outlet shopping centers that owns or has an ownership interest in a portfolio of 38 centers.", "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": "26226270-07c6-4ef6-87d9-8864de772362", "symbol": "SKT", "name": "Tanger Factory Outlet Centers Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/26226270-07c6-4ef6-87d9-8864de772362/", "api_url": "https://sharemaestro.com/factors/api/tickers/26226270-07c6-4ef6-87d9-8864de772362/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.35, "value": 0.07, "quality": 0.79, "momentum": 0.74, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 37.09, "market_cap": 4249364210, "pe_ratio": 34.3144, "earnings_yield": 0.0291, "ebitda_to_ev": 0.0566, "shareholder_yield": 0.0318, "roe": 0.1847, "piotroski_f_score": 5, "momentum_12_1": 0.2455, "volatility_252d": 0.2092 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "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": "2026-06-07T06:54:47.148233+00:00", "batch_id": "" }, "size": { "price_close": 37.09, "market_cap": 4249364210, "market_cap_usd": 4249364210, "enterprise_value": 6227139210, "shares_outstanding": 114569000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 34.3144, "pb_ratio": 6.3378, "ptbv_ratio": 7.5212, "ps_ratio": 7.1224, "pcf_ratio": 14.5665, "pfcf_ratio": 10.6641, "ev_ebitda": 17.6724, "ev_ebit": 31.4212, "ev_sales": 10.4374, "ev_fcf": 15.6274, "earnings_yield": 0.0291, "fcf_yield": 0.064, "price_to_sales": 7.1224, "price_to_book": 6.3378, "price_to_cashflow": 14.5665, "ebitda_to_ev": 0.0566, "sales_yield": 0.0958 }, "yield": { "dividend_yield": 0.0318, "buyback_yield": 0, "shareholder_yield": 0.0318, "debt_paydown_yield": null, "total_yield": 0.0318 }, "quality": { "gross_margin": 0.4262, "operating_margin": 0.3322, "net_margin": 0.2076, "ebitda_margin": 0.5906, "fcf_margin": 0.6679, "roe": 0.1847, "roa": 0.0437, "roic": 0.0561, "roc_greenblatt": null, "asset_turnover": 0.2105, "cash_conversion": 3.2178, "accruals_ratio": -0.0592, "sbc_to_revenue": 0.0225, "piotroski_f_score": 5, "altman_z_score": 1.3308, "earnings_stability_5y": 0.1673, "revenue_stability_5y": 0.1357, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0897, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.1865, "net_debt_to_ebitda": 5.6129, "debt_to_assets": 0.7836, "interest_coverage": 2.8687, "current_ratio": 0.7408, "quick_ratio": 0.7408, "net_debt": 1977775000, "local_beta": 0.0004, "volatility_252d": 0.2092, "volatility_60d": 0.4564, "max_drawdown_12m": -0.0896, "risk_adjusted_momentum": 1.1735 }, "growth": { "revenue_growth_1y": 0.1088, "revenue_growth_3y_cagr": 0.0953, "revenue_growth_5y_cagr": 0.0832, "eps_growth_1y": 0.2983, "eps_growth_3y_cagr": 0.1183, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3173, "book_value_growth_1y": 0.05, "revenue_growth": 0.1088, "earnings_growth": 0.2983 }, "momentum": { "price_return_1m": 0.0198, "price_return_3m": 0.039, "price_return_6m": 0.176, "price_return_9m": 0.0948, "price_return_12m": 0.2701, "price_return_12m_ex1m": 0.2455, "momentum_6m": 0.176, "momentum_12m": 0.2701, "momentum_12_1": 0.2455, "distance_from_52w_high": 0, "distance_from_52w_low": 0.2954, "relative_strength": 0.1702 }, "raw_ttm": { "revenue_ttm": 596616000, "gross_profit_ttm": 254259000, "ebit_ttm": 198183000, "ebitda_ttm": 352365000, "net_income_ttm": 123836000, "eps_diluted_ttm": 1.0809, "operating_cash_flow_ttm": 291721000, "capital_expenditure_ttm": 106754000, "fcf_ttm": 398475000, "dividends_paid_ttm": 135016000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69085000, "cash_and_equivalents": 243214000, "total_current_assets": 263214000, "total_current_liabilities": 355315000, "net_ppe": null, "total_assets": 2834274000, "total_debt": 2220989000, "total_equity": 670475000, "net_working_capital": 20000000, "book_value_per_share": 5.8522, "retained_earnings": -536025999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 564986000, "tangible_book_per_share": 4.9314 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 75, "rank_pb": 83, "rank_ptbv": 77, "rank_ps": 86, "rank_pcf": 63, "rank_ev_ebitda": 72, "rank_ev_ebit": 84, "rank_earnings_yield": 74, "rank_fcf_yield": 60, "rank_dividend_yield": 24, "rank_shareholder_yield": 24, "rank_total_yield": 25, "rank_roe": 21, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 54, "rank_fcf_margin": 10, "rank_piotroski": 68, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 33, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 36 }, "composites": { "value_composite": 93, "quality_composite": 21, "momentum_composite": 26, "growth_composite": 20, "yield_composite": 17, "svqf_composite": 87, "vc1_composite": 92, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 65, "quality_value_composite": 0.2352, "os_score": 0.35, "value_percentile": 0.07, "quality_percentile": 0.79, "momentum_percentile": 0.74, "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": 30, "small_cap_core_rank": 87, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 5047, "ticker_id": 3634, "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": "2026-06-07T06:54:47.148233+00:00", "batch_id": "", "os_score_delta": null, "price_close": 37.09, "market_cap": 4249364210, "market_cap_usd": 4249364210, "enterprise_value": 6227139210, "shares_outstanding": 114569000, "fx_rate_to_usd": null, "pe_ratio": 34.31444984, "pb_ratio": 6.3378414, "ptbv_ratio": 7.52118497, "ps_ratio": 7.12244427, "pcf_ratio": 14.56653518, "pfcf_ratio": 10.66406728, "ev_ebitda": 17.67241131, "ev_ebit": 31.42115726, "ev_sales": 10.43743247, "ev_fcf": 15.62742759, "earnings_yield": 0.02914224, "fcf_yield": 0.06399006, "dividend_yield": 0.03177322, "buyback_yield": 0, "shareholder_yield": 0.03177322, "debt_paydown_yield": null, "total_yield": 0.03177322, "gross_margin": 0.42616859, "operating_margin": 0.33217849, "net_margin": 0.20756399, "ebitda_margin": 0.59060602, "fcf_margin": 0.66789191, "roe": 0.18469891, "roa": 0.04369232, "roic": 0.05612659, "roc_greenblatt": null, "asset_turnover": 0.21050047, "cash_conversion": 3.21776382, "accruals_ratio": -0.05923386, "sbc_to_revenue": 0.02249018, "debt_to_equity": 3.18653492, "net_debt_to_ebitda": 5.61285883, "debt_to_assets": 0.78361831, "interest_coverage": 2.86868351, "current_ratio": 0.74079057, "quick_ratio": 0.74079057, "net_debt": 1977775000, "revenue_growth_1y": 0.10883832, "revenue_growth_3y_cagr": 0.09527696, "revenue_growth_5y_cagr": 0.08319909, "eps_growth_1y": 0.29830263, "eps_growth_3y_cagr": 0.11832465, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.31728579, "book_value_growth_1y": 0.04995956, "piotroski_f_score": 5, "altman_z_score": 1.33084898, "earnings_stability_5y": 0.167345, "revenue_stability_5y": 0.135709, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01979654, "price_return_3m": 0.03896177, "price_return_6m": 0.17597075, "price_return_9m": 0.09476555, "price_return_12m": 0.27013153, "price_return_12m_ex1m": 0.24547543, "distance_from_52w_high": 0, "distance_from_52w_low": 0.29538112, "relative_strength": 0.17016795, "local_beta": 0.0004, "volatility_252d": 0.209183, "volatility_60d": 0.456432, "max_drawdown_12m": -0.08958566, "revenue_ttm": 596616000, "gross_profit_ttm": 254259000, "ebit_ttm": 198183000, "ebitda_ttm": 352365000, "net_income_ttm": 123836000, "eps_diluted_ttm": 1.08088575, "operating_cash_flow_ttm": 291721000, "capital_expenditure_ttm": 106754000, "fcf_ttm": 398475000, "dividends_paid_ttm": 135016000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69085000, "cash_and_equivalents": 243214000, "total_current_assets": 263214000, "total_current_liabilities": 355315000, "net_ppe": null, "total_assets": 2834274000, "total_debt": 2220989000, "total_equity": 670475000, "net_working_capital": 20000000, "book_value_per_share": 5.85215023, "retained_earnings": -536025999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 564986000, "tangible_book_per_share": 4.93140378, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 75, "rank_pb": 83, "rank_ptbv": 77, "rank_ps": 86, "rank_pcf": 63, "rank_ev_ebitda": 72, "rank_ev_ebit": 84, "rank_earnings_yield": 74, "rank_fcf_yield": 60, "rank_dividend_yield": 24, "rank_shareholder_yield": 24, "rank_total_yield": 25, "rank_roe": 21, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 54, "rank_fcf_margin": 10, "rank_piotroski": 68, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 33, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 36, "value_composite": 93, "quality_composite": 21, "momentum_composite": 26, "growth_composite": 20, "yield_composite": 17, "svqf_composite": 87, "vc1_composite": 92, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 65, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 87, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 37.09, "os": 0.35, "value": 0.07, "quality": 0.79, "momentum": 0.74, "confidence": 1, "coverage": 1, "pe_ratio": 34.3144, "earnings_yield": 0.0291, "shareholder_yield": 0.0318, "roe": 0.1847, "momentum_12_1": 0.2455, "complete_fields": { "id": 5047, "ticker_id": 3634, "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": "2026-06-07T06:54:47.148233+00:00", "batch_id": "", "os_score_delta": null, "price_close": 37.09, "market_cap": 4249364210, "market_cap_usd": 4249364210, "enterprise_value": 6227139210, "shares_outstanding": 114569000, "fx_rate_to_usd": null, "pe_ratio": 34.31444984, "pb_ratio": 6.3378414, "ptbv_ratio": 7.52118497, "ps_ratio": 7.12244427, "pcf_ratio": 14.56653518, "pfcf_ratio": 10.66406728, "ev_ebitda": 17.67241131, "ev_ebit": 31.42115726, "ev_sales": 10.43743247, "ev_fcf": 15.62742759, "earnings_yield": 0.02914224, "fcf_yield": 0.06399006, "dividend_yield": 0.03177322, "buyback_yield": 0, "shareholder_yield": 0.03177322, "debt_paydown_yield": null, "total_yield": 0.03177322, "gross_margin": 0.42616859, "operating_margin": 0.33217849, "net_margin": 0.20756399, "ebitda_margin": 0.59060602, "fcf_margin": 0.66789191, "roe": 0.18469891, "roa": 0.04369232, "roic": 0.05612659, "roc_greenblatt": null, "asset_turnover": 0.21050047, "cash_conversion": 3.21776382, "accruals_ratio": -0.05923386, "sbc_to_revenue": 0.02249018, "debt_to_equity": 3.18653492, "net_debt_to_ebitda": 5.61285883, "debt_to_assets": 0.78361831, "interest_coverage": 2.86868351, "current_ratio": 0.74079057, "quick_ratio": 0.74079057, "net_debt": 1977775000, "revenue_growth_1y": 0.10883832, "revenue_growth_3y_cagr": 0.09527696, "revenue_growth_5y_cagr": 0.08319909, "eps_growth_1y": 0.29830263, "eps_growth_3y_cagr": 0.11832465, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.31728579, "book_value_growth_1y": 0.04995956, "piotroski_f_score": 5, "altman_z_score": 1.33084898, "earnings_stability_5y": 0.167345, "revenue_stability_5y": 0.135709, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01979654, "price_return_3m": 0.03896177, "price_return_6m": 0.17597075, "price_return_9m": 0.09476555, "price_return_12m": 0.27013153, "price_return_12m_ex1m": 0.24547543, "distance_from_52w_high": 0, "distance_from_52w_low": 0.29538112, "relative_strength": 0.17016795, "local_beta": 0.0004, "volatility_252d": 0.209183, "volatility_60d": 0.456432, "max_drawdown_12m": -0.08958566, "revenue_ttm": 596616000, "gross_profit_ttm": 254259000, "ebit_ttm": 198183000, "ebitda_ttm": 352365000, "net_income_ttm": 123836000, "eps_diluted_ttm": 1.08088575, "operating_cash_flow_ttm": 291721000, "capital_expenditure_ttm": 106754000, "fcf_ttm": 398475000, "dividends_paid_ttm": 135016000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69085000, "cash_and_equivalents": 243214000, "total_current_assets": 263214000, "total_current_liabilities": 355315000, "net_ppe": null, "total_assets": 2834274000, "total_debt": 2220989000, "total_equity": 670475000, "net_working_capital": 20000000, "book_value_per_share": 5.85215023, "retained_earnings": -536025999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 564986000, "tangible_book_per_share": 4.93140378, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 75, "rank_pb": 83, "rank_ptbv": 77, "rank_ps": 86, "rank_pcf": 63, "rank_ev_ebitda": 72, "rank_ev_ebit": 84, "rank_earnings_yield": 74, "rank_fcf_yield": 60, "rank_dividend_yield": 24, "rank_shareholder_yield": 24, "rank_total_yield": 25, "rank_roe": 21, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 54, "rank_fcf_margin": 10, "rank_piotroski": 68, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 33, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 38, "rank_momentum_12m": 39, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 36, "value_composite": 93, "quality_composite": 21, "momentum_composite": 26, "growth_composite": 20, "yield_composite": 17, "svqf_composite": 87, "vc1_composite": 92, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 65, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 87, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "income_statement": { "revenue": 581562000, "cost_of_revenue": 478454000, "gross_profit": 103108000, "ebit": 185361000, "ebitda": 336337000, "pretax_income": 119501000, "tax_provision": null, "net_income": 114776000, "net_income_to_common": 114776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18133000, "total_current_assets": 53528000, "total_assets": 2655982000, "short_term_debt": 44000000, "long_term_debt": 1552821000, "total_debt": 1596821000, "total_liabilities": 1920878000, "total_equity": 706483000, "shares_outstanding": 114569000, "goodwill_and_intangibles": 15264000 }, "cash_flow": { "operating_cash_flow": 295369000, "capital_expenditure": 96034000, "free_cash_flow": 391403000, "dividends_paid": 132200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329714, "ticker_id": 3634, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "185361000", "ebitda": "336337000", "netIncome": "114776000", "grossProfit": "103108000", "depreciation": "None", "totalRevenue": "581562000", "costOfRevenue": "478454000", "interestIncome": "65860000", "incomeBeforeTax": "119501000", "interestExpense": "65860000", "operatingIncome": "175362000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-65860000", "nonInterestIncome": "None", "operatingExpenses": "-72254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "478454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150976000", "sellingGeneralAndAdministrative": "78722000", "netIncomeFromContinuingOperations": "119501000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1151000", "currentDebt": "None", "investments": "None", "totalAssets": "2655982000", "longTermDebt": "1552821000", "shortTermDebt": "44000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "15264000", "reportedCurrency": "USD", "retainedEarnings": "-529239000", "totalLiabilities": "1920878000", "otherCurrentAssets": "35395000", "totalCurrentAssets": "53528000", "currentLongTermDebt": "44000000", "longTermInvestments": "64862000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2602454000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2290588000", "shortLongTermDebtTotal": "1688390000", "totalShareholderEquity": "706483000", "capitalLeaseObligations": "91569000", "otherCurrentLiabilities": "133065000", "totalCurrentLiabilities": "177065000", "otherNonCurrentLiabilities": "99423000", "totalNonCurrentLiabilities": "1743813000", "cashAndShortTermInvestments": "18133000", "commonStockSharesOutstanding": "114569000", "intangibleAssetsExcludingGoodwill": "15264000", "cashAndCashEquivalentsAtCarryingValue": "18133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119501000", "profitLoss": "None", "dividendPayout": "132200000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "295369000", "capitalExpenditures": "96034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25622000", "cashflowFromInvestment": "-263537000", "stockBasedCompensation": "12734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "132200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "69320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150976000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 581562000, "cost_of_revenue": 478454000, "gross_profit": 103108000, "research_and_development": null, "selling_general_admin": 78722000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 185361000, "depreciation_amortisation": 150976000, "ebitda": 336337000, "interest_expense": 65860000, "interest_income": null, "other_non_operating": null, "pretax_income": 119501000, "tax_provision": null, "effective_tax_rate": null, "net_income": 114776000, "net_income_continuing_ops": 119501000, "net_income_to_common": 114776000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18133000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 53528000, "net_ppe": null, "goodwill": null, "intangible_assets": 15264000, "goodwill_and_intangibles": 15264000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2602454000, "total_assets": 2655982000, "short_term_debt": 44000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177065000, "long_term_debt": 1552821000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1743813000, "total_liabilities": 1920878000, "total_debt": 1596821000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -529239000, "total_equity": 706483000, "shares_outstanding": 114569000, "operating_cash_flow": 295369000, "stock_based_compensation": 12734000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96034000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -263537000, "dividends_paid": 132200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25622000, "free_cash_flow": 391403000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "185361000", "ebitda": "336337000", "netIncome": "114776000", "grossProfit": "103108000", "depreciation": "None", "totalRevenue": "581562000", "costOfRevenue": "478454000", "interestIncome": "65860000", "incomeBeforeTax": "119501000", "interestExpense": "65860000", "operatingIncome": "175362000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-65860000", "nonInterestIncome": "None", "operatingExpenses": "-72254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "478454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150976000", "sellingGeneralAndAdministrative": "78722000", "netIncomeFromContinuingOperations": "119501000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1151000", "currentDebt": "None", "investments": "None", "totalAssets": "2655982000", "longTermDebt": "1552821000", "shortTermDebt": "44000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "15264000", "reportedCurrency": "USD", "retainedEarnings": "-529239000", "totalLiabilities": "1920878000", "otherCurrentAssets": "35395000", "totalCurrentAssets": "53528000", "currentLongTermDebt": "44000000", "longTermInvestments": "64862000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2602454000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2290588000", "shortLongTermDebtTotal": "1688390000", "totalShareholderEquity": "706483000", "capitalLeaseObligations": "91569000", "otherCurrentLiabilities": "133065000", "totalCurrentLiabilities": "177065000", "otherNonCurrentLiabilities": "99423000", "totalNonCurrentLiabilities": "1743813000", "cashAndShortTermInvestments": "18133000", "commonStockSharesOutstanding": "114569000", "intangibleAssetsExcludingGoodwill": "15264000", "cashAndCashEquivalentsAtCarryingValue": "18133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119501000", "profitLoss": "None", "dividendPayout": "132200000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "295369000", "capitalExpenditures": "96034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25622000", "cashflowFromInvestment": "-263537000", "stockBasedCompensation": "12734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "132200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "69320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150976000", "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": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "income_statement": { "revenue": 526063000, "cost_of_revenue": 158729000, "gross_profit": 367334000, "ebit": 163397000, "ebitda": 302087000, "pretax_income": 102760000, "tax_provision": 98595000, "net_income": 98595000, "net_income_to_common": 98595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46992000, "total_current_assets": 46992000, "total_assets": 2381183000, "short_term_debt": 1126209000, "long_term_debt": 1423759000, "total_debt": 2549968000, "total_liabilities": 1701509000, "total_equity": 652370000, "shares_outstanding": 111079000, "goodwill_and_intangibles": -16534000 }, "cash_flow": { "operating_cash_flow": 264444000, "capital_expenditure": 108043000, "free_cash_flow": 372487000, "dividends_paid": 120239000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329719, "ticker_id": 3634, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "163397000", "ebitda": "302087000", "netIncome": "98595000", "grossProfit": "367334000", "depreciation": "None", "totalRevenue": "526063000", "costOfRevenue": "158729000", "interestIncome": "60637000", "incomeBeforeTax": "102760000", "interestExpense": "60637000", "operatingIncome": "150624000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "98595000", "reportedCurrency": "USD", "netInterestIncome": "-60637000", "nonInterestIncome": "None", "operatingExpenses": "216710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138690000", "sellingGeneralAndAdministrative": "78020000", "netIncomeFromContinuingOperations": "102760000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "2381183000", "longTermDebt": "1423759000", "shortTermDebt": "1126209000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "-16534000", "reportedCurrency": "USD", "retainedEarnings": "-511816000", "totalLiabilities": "1701509000", "otherCurrentAssets": "-57900000", "totalCurrentAssets": "46992000", "currentLongTermDebt": "None", "longTermInvestments": "65665000", "shortTermInvestments": "0", "currentNetReceivables": "57900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2334191000", "currentAccountsPayable": "107775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2056129000", "shortLongTermDebtTotal": "1508258000", "totalShareholderEquity": "652370000", "capitalLeaseObligations": "84499000", "otherCurrentLiabilities": "107775000", "totalCurrentLiabilities": "107775000", "otherNonCurrentLiabilities": "85476000", "totalNonCurrentLiabilities": "1593734000", "cashAndShortTermInvestments": "46992000", "commonStockSharesOutstanding": "111079000", "intangibleAssetsExcludingGoodwill": "-16534000", "cashAndCashEquivalentsAtCarryingValue": "46992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97675000", "profitLoss": "None", "dividendPayout": "120239000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "264444000", "capitalExpenditures": "108043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48415000", "cashflowFromInvestment": "-181693000", "stockBasedCompensation": "11989000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120239000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "115116000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138690000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 526063000, "cost_of_revenue": 158729000, "gross_profit": 367334000, "research_and_development": null, "selling_general_admin": 78020000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 163397000, "depreciation_amortisation": 138690000, "ebitda": 302087000, "interest_expense": 60637000, "interest_income": null, "other_non_operating": null, "pretax_income": 102760000, "tax_provision": 98595000, "effective_tax_rate": null, "net_income": 98595000, "net_income_continuing_ops": 102760000, "net_income_to_common": 98595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46992000, "short_term_investments": 0, "net_receivables": 57900000, "inventory": null, "other_current_assets": null, "total_current_assets": 46992000, "net_ppe": null, "goodwill": null, "intangible_assets": -16534000, "goodwill_and_intangibles": -16534000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2334191000, "total_assets": 2381183000, "short_term_debt": 1126209000, "accounts_payable": 107775000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107775000, "long_term_debt": 1423759000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1593734000, "total_liabilities": 1701509000, "total_debt": 2549968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -511816000, "total_equity": 652370000, "shares_outstanding": 111079000, "operating_cash_flow": 264444000, "stock_based_compensation": 11989000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108043000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -181693000, "dividends_paid": 120239000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48415000, "free_cash_flow": 372487000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "163397000", "ebitda": "302087000", "netIncome": "98595000", "grossProfit": "367334000", "depreciation": "None", "totalRevenue": "526063000", "costOfRevenue": "158729000", "interestIncome": "60637000", "incomeBeforeTax": "102760000", "interestExpense": "60637000", "operatingIncome": "150624000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "98595000", "reportedCurrency": "USD", "netInterestIncome": "-60637000", "nonInterestIncome": "None", "operatingExpenses": "216710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138690000", "sellingGeneralAndAdministrative": "78020000", "netIncomeFromContinuingOperations": "102760000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "2381183000", "longTermDebt": "1423759000", "shortTermDebt": "1126209000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "-16534000", "reportedCurrency": "USD", "retainedEarnings": "-511816000", "totalLiabilities": "1701509000", "otherCurrentAssets": "-57900000", "totalCurrentAssets": "46992000", "currentLongTermDebt": "None", "longTermInvestments": "65665000", "shortTermInvestments": "0", "currentNetReceivables": "57900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2334191000", "currentAccountsPayable": "107775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2056129000", "shortLongTermDebtTotal": "1508258000", "totalShareholderEquity": "652370000", "capitalLeaseObligations": "84499000", "otherCurrentLiabilities": "107775000", "totalCurrentLiabilities": "107775000", "otherNonCurrentLiabilities": "85476000", "totalNonCurrentLiabilities": "1593734000", "cashAndShortTermInvestments": "46992000", "commonStockSharesOutstanding": "111079000", "intangibleAssetsExcludingGoodwill": "-16534000", "cashAndCashEquivalentsAtCarryingValue": "46992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97675000", "profitLoss": "None", "dividendPayout": "120239000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "264444000", "capitalExpenditures": "108043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48415000", "cashflowFromInvestment": "-181693000", "stockBasedCompensation": "11989000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "120239000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "115116000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138690000", "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": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "income_statement": { "revenue": 464407000, "cost_of_revenue": 145547000, "gross_profit": 318860000, "ebit": 151810000, "ebitda": 260699000, "pretax_income": 103882000, "tax_provision": 5917000, "net_income": 99151000, "net_income_to_common": 99151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12778000, "total_current_assets": 21965000, "total_assets": 2324119000, "short_term_debt": 13000000, "long_term_debt": 1426203000, "total_debt": 1439203000, "total_liabilities": 1732806000, "total_equity": 566785000, "shares_outstanding": 106532000, "goodwill_and_intangibles": -7664000 }, "cash_flow": { "operating_cash_flow": 229608000, "capital_expenditure": 10773000, "free_cash_flow": 240381000, "dividends_paid": 103765000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329724, "ticker_id": 3634, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151810000", "ebitda": "260699000", "netIncome": "99151000", "grossProfit": "318860000", "depreciation": "None", "totalRevenue": "464407000", "costOfRevenue": "145547000", "interestIncome": "47928000", "incomeBeforeTax": "103882000", "interestExpense": "47928000", "operatingIncome": "133841000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5917000", "reportedCurrency": "USD", "netInterestIncome": "-47928000", "nonInterestIncome": "None", "operatingExpenses": "185019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108889000", "sellingGeneralAndAdministrative": "76130000", "netIncomeFromContinuingOperations": "103882000" }, "balance": { "goodwill": "None", "inventory": "-2708000", "commonStock": "1088000", "currentDebt": "None", "investments": "None", "totalAssets": "2324119000", "longTermDebt": "1426203000", "shortTermDebt": "13000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "-7664000", "reportedCurrency": "USD", "retainedEarnings": "-490171000", "totalLiabilities": "1732806000", "otherCurrentAssets": "-21965000", "totalCurrentAssets": "21965000", "currentLongTermDebt": "13000000", "longTermInvestments": "71900000", "shortTermInvestments": "9187000", "currentNetReceivables": "48900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2302154000", "currentAccountsPayable": "118505000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2030376000", "shortLongTermDebtTotal": "1525279000", "totalShareholderEquity": "566785000", "capitalLeaseObligations": "86076000", "otherCurrentLiabilities": "118505000", "totalCurrentLiabilities": "131505000", "otherNonCurrentLiabilities": "89022000", "totalNonCurrentLiabilities": "1601301000", "cashAndShortTermInvestments": "12778000", "commonStockSharesOutstanding": "106532000", "intangibleAssetsExcludingGoodwill": "-7664000", "cashAndCashEquivalentsAtCarryingValue": "12778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103882000", "profitLoss": "None", "dividendPayout": "103765000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "229608000", "capitalExpenditures": "10773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19278000", "cashflowFromInvestment": "-409561000", "stockBasedCompensation": "12511000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103765000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108889000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 464407000, "cost_of_revenue": 145547000, "gross_profit": 318860000, "research_and_development": 0.19, "selling_general_admin": 76130000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151810000, "depreciation_amortisation": 108889000, "ebitda": 260699000, "interest_expense": 47928000, "interest_income": null, "other_non_operating": null, "pretax_income": 103882000, "tax_provision": 5917000, "effective_tax_rate": null, "net_income": 99151000, "net_income_continuing_ops": 103882000, "net_income_to_common": 99151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12778000, "short_term_investments": 9187000, "net_receivables": 48900000, "inventory": -2708000, "other_current_assets": null, "total_current_assets": 21965000, "net_ppe": null, "goodwill": null, "intangible_assets": -7664000, "goodwill_and_intangibles": -7664000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2302154000, "total_assets": 2324119000, "short_term_debt": 13000000, "accounts_payable": 118505000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131505000, "long_term_debt": 1426203000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1601301000, "total_liabilities": 1732806000, "total_debt": 1439203000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -490171000, "total_equity": 566785000, "shares_outstanding": 106532000, "operating_cash_flow": 229608000, "stock_based_compensation": 12511000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -409561000, "dividends_paid": 103765000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19278000, "free_cash_flow": 240381000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151810000", "ebitda": "260699000", "netIncome": "99151000", "grossProfit": "318860000", "depreciation": "None", "totalRevenue": "464407000", "costOfRevenue": "145547000", "interestIncome": "47928000", "incomeBeforeTax": "103882000", "interestExpense": "47928000", "operatingIncome": "133841000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5917000", "reportedCurrency": "USD", "netInterestIncome": "-47928000", "nonInterestIncome": "None", "operatingExpenses": "185019000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108889000", "sellingGeneralAndAdministrative": "76130000", "netIncomeFromContinuingOperations": "103882000" }, "balance": { "goodwill": "None", "inventory": "-2708000", "commonStock": "1088000", "currentDebt": "None", "investments": "None", "totalAssets": "2324119000", "longTermDebt": "1426203000", "shortTermDebt": "13000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "-7664000", "reportedCurrency": "USD", "retainedEarnings": "-490171000", "totalLiabilities": "1732806000", "otherCurrentAssets": "-21965000", "totalCurrentAssets": "21965000", "currentLongTermDebt": "13000000", "longTermInvestments": "71900000", "shortTermInvestments": "9187000", "currentNetReceivables": "48900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2302154000", "currentAccountsPayable": "118505000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2030376000", "shortLongTermDebtTotal": "1525279000", "totalShareholderEquity": "566785000", "capitalLeaseObligations": "86076000", "otherCurrentLiabilities": "118505000", "totalCurrentLiabilities": "131505000", "otherNonCurrentLiabilities": "89022000", "totalNonCurrentLiabilities": "1601301000", "cashAndShortTermInvestments": "12778000", "commonStockSharesOutstanding": "106532000", "intangibleAssetsExcludingGoodwill": "-7664000", "cashAndCashEquivalentsAtCarryingValue": "12778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103882000", "profitLoss": "None", "dividendPayout": "103765000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "229608000", "capitalExpenditures": "10773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19278000", "cashflowFromInvestment": "-409561000", "stockBasedCompensation": "12511000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103765000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7290000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108889000", "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": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "income_statement": { "revenue": 442613000, "cost_of_revenue": 143936000, "gross_profit": 298677000, "ebit": 132798000, "ebitda": 244702000, "pretax_income": 85831000, "tax_provision": 47801000, "net_income": 82063000, "net_income_to_common": 82063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212124000, "total_current_assets": 264574000, "total_assets": 2217665000, "short_term_debt": 1125526000, "long_term_debt": 1428494000, "total_debt": 2554020000, "total_liabilities": 1703731000, "total_equity": 513934000, "shares_outstanding": 105636000, "goodwill_and_intangibles": -30529000 }, "cash_flow": { "operating_cash_flow": 213960000, "capital_expenditure": 84752000, "free_cash_flow": 298712000, "dividends_paid": 84211000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329729, "ticker_id": 3634, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132798000", "ebitda": "244702000", "netIncome": "82063000", "grossProfit": "298677000", "depreciation": "None", "totalRevenue": "442613000", "costOfRevenue": "143936000", "interestIncome": "46967000", "incomeBeforeTax": "85831000", "interestExpense": "46967000", "operatingIncome": "115241000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "47801000", "reportedCurrency": "USD", "netInterestIncome": "-46967000", "nonInterestIncome": "None", "operatingExpenses": "183436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111904000", "sellingGeneralAndAdministrative": "71532000", "netIncomeFromContinuingOperations": "85831000" }, "balance": { "goodwill": "None", "inventory": "-14117999", "commonStock": "1045000", "currentDebt": "None", "investments": "None", "totalAssets": "2217665000", "longTermDebt": "1428494000", "shortTermDebt": "1125526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "-30529000", "reportedCurrency": "USD", "retainedEarnings": "-485557000", "totalLiabilities": "1703731000", "otherCurrentAssets": "-324274000", "totalCurrentAssets": "264574000", "currentLongTermDebt": "None", "longTermInvestments": "73809000", "shortTermInvestments": "52450000", "currentNetReceivables": "59700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1953091000", "currentAccountsPayable": "104741000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1709545000", "shortLongTermDebtTotal": "2554020000", "totalShareholderEquity": "513934000", "capitalLeaseObligations": "87528000", "otherCurrentLiabilities": "-1125526000", "totalCurrentLiabilities": "104741000", "otherNonCurrentLiabilities": "82968000", "totalNonCurrentLiabilities": "1598990000", "cashAndShortTermInvestments": "212124000", "commonStockSharesOutstanding": "105636000", "intangibleAssetsExcludingGoodwill": "-30529000", "cashAndCashEquivalentsAtCarryingValue": "212124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85831000", "profitLoss": "None", "dividendPayout": "84211000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "213960000", "capitalExpenditures": "84752000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64163000", "cashflowFromInvestment": "-98817000", "stockBasedCompensation": "12969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84211000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "88000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111904000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 442613000, "cost_of_revenue": 143936000, "gross_profit": 298677000, "research_and_development": 0.19, "selling_general_admin": 71532000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132798000, "depreciation_amortisation": 111904000, "ebitda": 244702000, "interest_expense": 46967000, "interest_income": null, "other_non_operating": null, "pretax_income": 85831000, "tax_provision": 47801000, "effective_tax_rate": null, "net_income": 82063000, "net_income_continuing_ops": 85831000, "net_income_to_common": 82063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212124000, "short_term_investments": 52450000, "net_receivables": 59700000, "inventory": -14117999, "other_current_assets": null, "total_current_assets": 264574000, "net_ppe": null, "goodwill": null, "intangible_assets": -30529000, "goodwill_and_intangibles": -30529000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1953091000, "total_assets": 2217665000, "short_term_debt": 1125526000, "accounts_payable": 104741000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104741000, "long_term_debt": 1428494000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1598990000, "total_liabilities": 1703731000, "total_debt": 2554020000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -485557000, "total_equity": 513934000, "shares_outstanding": 105636000, "operating_cash_flow": 213960000, "stock_based_compensation": 12969000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84752000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98817000, "dividends_paid": 84211000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64163000, "free_cash_flow": 298712000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "132798000", "ebitda": "244702000", "netIncome": "82063000", "grossProfit": "298677000", "depreciation": "None", "totalRevenue": "442613000", "costOfRevenue": "143936000", "interestIncome": "46967000", "incomeBeforeTax": "85831000", "interestExpense": "46967000", "operatingIncome": "115241000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "47801000", "reportedCurrency": "USD", "netInterestIncome": "-46967000", "nonInterestIncome": "None", "operatingExpenses": "183436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111904000", "sellingGeneralAndAdministrative": "71532000", "netIncomeFromContinuingOperations": "85831000" }, "balance": { "goodwill": "None", "inventory": "-14117999", "commonStock": "1045000", "currentDebt": "None", "investments": "None", "totalAssets": "2217665000", "longTermDebt": "1428494000", "shortTermDebt": "1125526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "-30529000", "reportedCurrency": "USD", "retainedEarnings": "-485557000", "totalLiabilities": "1703731000", "otherCurrentAssets": "-324274000", "totalCurrentAssets": "264574000", "currentLongTermDebt": "None", "longTermInvestments": "73809000", "shortTermInvestments": "52450000", "currentNetReceivables": "59700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1953091000", "currentAccountsPayable": "104741000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1709545000", "shortLongTermDebtTotal": "2554020000", "totalShareholderEquity": "513934000", "capitalLeaseObligations": "87528000", "otherCurrentLiabilities": "-1125526000", "totalCurrentLiabilities": "104741000", "otherNonCurrentLiabilities": "82968000", "totalNonCurrentLiabilities": "1598990000", "cashAndShortTermInvestments": "212124000", "commonStockSharesOutstanding": "105636000", "intangibleAssetsExcludingGoodwill": "-30529000", "cashAndCashEquivalentsAtCarryingValue": "212124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85831000", "profitLoss": "None", "dividendPayout": "84211000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "213960000", "capitalExpenditures": "84752000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64163000", "cashflowFromInvestment": "-98817000", "stockBasedCompensation": "12969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84211000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "88000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111904000", "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": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "income_statement": { "revenue": 426525000, "cost_of_revenue": 140736000, "gross_profit": 285789000, "ebit": 62424000, "ebitda": 172432000, "pretax_income": 9558000, "tax_provision": 60615000, "net_income": 9118000, "net_income_to_common": 9118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161255000, "total_current_assets": 265840000, "total_assets": 2157384000, "short_term_debt": 1125055000, "long_term_debt": 1397076000, "total_debt": 2522131000, "total_liabilities": 1657595000, "total_equity": 499789000, "shares_outstanding": 101979000, "goodwill_and_intangibles": -16520000 }, "cash_flow": { "operating_cash_flow": 217718000, "capital_expenditure": 3173000, "free_cash_flow": 220891000, "dividends_paid": 72423000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329734, "ticker_id": 3634, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62424000", "ebitda": "172432000", "netIncome": "9118000", "grossProfit": "285789000", "depreciation": "None", "totalRevenue": "426525000", "costOfRevenue": "140736000", "interestIncome": "52866000", "incomeBeforeTax": "9558000", "interestExpense": "52866000", "operatingIncome": "109964000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "60615000", "reportedCurrency": "USD", "netInterestIncome": "-52866000", "nonInterestIncome": "None", "operatingExpenses": "175825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110008000", "sellingGeneralAndAdministrative": "65817000", "netIncomeFromContinuingOperations": "9558000" }, "balance": { "goodwill": "None", "inventory": "-2485000", "commonStock": "1041000", "currentDebt": "None", "investments": "None", "totalAssets": "2157384000", "longTermDebt": "1397076000", "shortTermDebt": "1125055000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "-16520000", "reportedCurrency": "USD", "retainedEarnings": "-483409000", "totalLiabilities": "1657595000", "otherCurrentAssets": "-214555000", "totalCurrentAssets": "265840000", "currentLongTermDebt": "None", "longTermInvestments": "82647000", "shortTermInvestments": "2485000", "currentNetReceivables": "53300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1891544000", "currentAccountsPayable": "92995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1735177000", "shortLongTermDebtTotal": "2522131000", "totalShareholderEquity": "499789000", "capitalLeaseObligations": "88874000", "otherCurrentLiabilities": "-1125055000", "totalCurrentLiabilities": "92995000", "otherNonCurrentLiabilities": "78650000", "totalNonCurrentLiabilities": "1564600000", "cashAndShortTermInvestments": "161255000", "commonStockSharesOutstanding": "101979000", "intangibleAssetsExcludingGoodwill": "-16520000", "cashAndCashEquivalentsAtCarryingValue": "161255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9558000", "profitLoss": "None", "dividendPayout": "72423000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "217718000", "capitalExpenditures": "3173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118379000", "cashflowFromInvestment": "-22739000", "stockBasedCompensation": "12752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72423000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "186969000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "394474000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110008000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 426525000, "cost_of_revenue": 140736000, "gross_profit": 285789000, "research_and_development": null, "selling_general_admin": 65817000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62424000, "depreciation_amortisation": 110008000, "ebitda": 172432000, "interest_expense": 52866000, "interest_income": null, "other_non_operating": null, "pretax_income": 9558000, "tax_provision": 60615000, "effective_tax_rate": null, "net_income": 9118000, "net_income_continuing_ops": 9558000, "net_income_to_common": 9118000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161255000, "short_term_investments": 2485000, "net_receivables": 53300000, "inventory": -2485000, "other_current_assets": null, "total_current_assets": 265840000, "net_ppe": null, "goodwill": null, "intangible_assets": -16520000, "goodwill_and_intangibles": -16520000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1891544000, "total_assets": 2157384000, "short_term_debt": 1125055000, "accounts_payable": 92995000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92995000, "long_term_debt": 1397076000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1564600000, "total_liabilities": 1657595000, "total_debt": 2522131000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -483409000, "total_equity": 499789000, "shares_outstanding": 101979000, "operating_cash_flow": 217718000, "stock_based_compensation": 12752000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3173000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22739000, "dividends_paid": 72423000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -118379000, "free_cash_flow": 220891000, "net_change_in_cash": 186969000 }, "raw_data": { "income": { "ebit": "62424000", "ebitda": "172432000", "netIncome": "9118000", "grossProfit": "285789000", "depreciation": "None", "totalRevenue": "426525000", "costOfRevenue": "140736000", "interestIncome": "52866000", "incomeBeforeTax": "9558000", "interestExpense": "52866000", "operatingIncome": "109964000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "60615000", "reportedCurrency": "USD", "netInterestIncome": "-52866000", "nonInterestIncome": "None", "operatingExpenses": "175825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110008000", "sellingGeneralAndAdministrative": "65817000", "netIncomeFromContinuingOperations": "9558000" }, "balance": { "goodwill": "None", "inventory": "-2485000", "commonStock": "1041000", "currentDebt": "None", "investments": "None", "totalAssets": "2157384000", "longTermDebt": "1397076000", "shortTermDebt": "1125055000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "-16520000", "reportedCurrency": "USD", "retainedEarnings": "-483409000", "totalLiabilities": "1657595000", "otherCurrentAssets": "-214555000", "totalCurrentAssets": "265840000", "currentLongTermDebt": "None", "longTermInvestments": "82647000", "shortTermInvestments": "2485000", "currentNetReceivables": "53300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1891544000", "currentAccountsPayable": "92995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1735177000", "shortLongTermDebtTotal": "2522131000", "totalShareholderEquity": "499789000", "capitalLeaseObligations": "88874000", "otherCurrentLiabilities": "-1125055000", "totalCurrentLiabilities": "92995000", "otherNonCurrentLiabilities": "78650000", "totalNonCurrentLiabilities": "1564600000", "cashAndShortTermInvestments": "161255000", "commonStockSharesOutstanding": "101979000", "intangibleAssetsExcludingGoodwill": "-16520000", "cashAndCashEquivalentsAtCarryingValue": "161255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9558000", "profitLoss": "None", "dividendPayout": "72423000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "217718000", "capitalExpenditures": "3173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118379000", "cashflowFromInvestment": "-22739000", "stockBasedCompensation": "12752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72423000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "186969000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "394474000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110008000", "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": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "income_statement": { "revenue": 389991000, "cost_of_revenue": 137135000, "gross_profit": 252856000, "ebit": 25129000, "ebitda": 142272000, "pretax_income": -38013000, "tax_provision": 63458000, "net_income": -36278000, "net_income_to_common": -36278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84832000, "total_current_assets": 190114000, "total_assets": 2189531000, "short_term_debt": 1230681000, "long_term_debt": 1567886000, "total_debt": 2798567000, "total_liabilities": 1830648000, "total_equity": 358883000, "shares_outstanding": 92618000, "goodwill_and_intangibles": -3907000 }, "cash_flow": { "operating_cash_flow": 164747000, "capital_expenditure": 30438000, "free_cash_flow": 195185000, "dividends_paid": 66563000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329739, "ticker_id": 3634, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25129000", "ebitda": "142272000", "netIncome": "-36278000", "grossProfit": "252856000", "depreciation": "None", "totalRevenue": "389991000", "costOfRevenue": "137135000", "interestIncome": "63142000", "incomeBeforeTax": "-38013000", "interestExpense": "63142000", "operatingIncome": "90031000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "63458000", "reportedCurrency": "USD", "netInterestIncome": "-63142000", "nonInterestIncome": "None", "operatingExpenses": "252856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "43422000", "costofGoodsAndServicesSold": "137135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117143000", "sellingGeneralAndAdministrative": "47733000", "netIncomeFromContinuingOperations": "43422000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "2189531000", "longTermDebt": "1567886000", "shortTermDebt": "1230681000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "-3907000", "reportedCurrency": "USD", "retainedEarnings": "-420104000", "totalLiabilities": "1830648000", "otherCurrentAssets": "-150632000", "totalCurrentAssets": "190114000", "currentLongTermDebt": "None", "longTermInvestments": "94579000", "shortTermInvestments": "None", "currentNetReceivables": "65800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1999417000", "currentAccountsPayable": "88253000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1819878000", "shortLongTermDebtTotal": "2798567000", "totalShareholderEquity": "358883000", "capitalLeaseObligations": "90105000", "otherCurrentLiabilities": "-1230681000", "totalCurrentLiabilities": "88253000", "otherNonCurrentLiabilities": "90105000", "totalNonCurrentLiabilities": "1742395000", "cashAndShortTermInvestments": "84832000", "commonStockSharesOutstanding": "92618000", "intangibleAssetsExcludingGoodwill": "-3907000", "cashAndCashEquivalentsAtCarryingValue": "84832000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38013000", "profitLoss": "None", "dividendPayout": "66563000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "164747000", "capitalExpenditures": "30438000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77593000", "cashflowFromInvestment": "128505000", "stockBasedCompensation": "12517000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66563000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "85083000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-736000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117143000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 389991000, "cost_of_revenue": 137135000, "gross_profit": 252856000, "research_and_development": 0.09, "selling_general_admin": 47733000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25129000, "depreciation_amortisation": 117143000, "ebitda": 142272000, "interest_expense": 63142000, "interest_income": null, "other_non_operating": null, "pretax_income": -38013000, "tax_provision": 63458000, "effective_tax_rate": null, "net_income": -36278000, "net_income_continuing_ops": 43422000, "net_income_to_common": -36278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84832000, "short_term_investments": null, "net_receivables": 65800000, "inventory": null, "other_current_assets": null, "total_current_assets": 190114000, "net_ppe": null, "goodwill": null, "intangible_assets": -3907000, "goodwill_and_intangibles": -3907000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1999417000, "total_assets": 2189531000, "short_term_debt": 1230681000, "accounts_payable": 88253000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88253000, "long_term_debt": 1567886000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1742395000, "total_liabilities": 1830648000, "total_debt": 2798567000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -420104000, "total_equity": 358883000, "shares_outstanding": 92618000, "operating_cash_flow": 164747000, "stock_based_compensation": 12517000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30438000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 128505000, "dividends_paid": 66563000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77593000, "free_cash_flow": 195185000, "net_change_in_cash": 85083000 }, "raw_data": { "income": { "ebit": "25129000", "ebitda": "142272000", "netIncome": "-36278000", "grossProfit": "252856000", "depreciation": "None", "totalRevenue": "389991000", "costOfRevenue": "137135000", "interestIncome": "63142000", "incomeBeforeTax": "-38013000", "interestExpense": "63142000", "operatingIncome": "90031000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "63458000", "reportedCurrency": "USD", "netInterestIncome": "-63142000", "nonInterestIncome": "None", "operatingExpenses": "252856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "43422000", "costofGoodsAndServicesSold": "137135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117143000", "sellingGeneralAndAdministrative": "47733000", "netIncomeFromContinuingOperations": "43422000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "2189531000", "longTermDebt": "1567886000", "shortTermDebt": "1230681000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "-3907000", "reportedCurrency": "USD", "retainedEarnings": "-420104000", "totalLiabilities": "1830648000", "otherCurrentAssets": "-150632000", "totalCurrentAssets": "190114000", "currentLongTermDebt": "None", "longTermInvestments": "94579000", "shortTermInvestments": "None", "currentNetReceivables": "65800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1999417000", "currentAccountsPayable": "88253000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1819878000", "shortLongTermDebtTotal": "2798567000", "totalShareholderEquity": "358883000", "capitalLeaseObligations": "90105000", "otherCurrentLiabilities": "-1230681000", "totalCurrentLiabilities": "88253000", "otherNonCurrentLiabilities": "90105000", "totalNonCurrentLiabilities": "1742395000", "cashAndShortTermInvestments": "84832000", "commonStockSharesOutstanding": "92618000", "intangibleAssetsExcludingGoodwill": "-3907000", "cashAndCashEquivalentsAtCarryingValue": "84832000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38013000", "profitLoss": "None", "dividendPayout": "66563000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "164747000", "capitalExpenditures": "30438000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77593000", "cashflowFromInvestment": "128505000", "stockBasedCompensation": "12517000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66563000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "85083000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-736000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117143000", "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": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "income_statement": { "revenue": 486187000, "cost_of_revenue": 131711999, "gross_profit": 354475000, "ebit": 155720000, "ebitda": 266766000, "pretax_income": 92728000, "tax_provision": 71623000, "net_income": 87855000, "net_income_to_common": 87855000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16672000, "total_current_assets": 120290000, "total_assets": 2285211000, "short_term_debt": 1229840000, "long_term_debt": 1569773000, "total_debt": 2799613000, "total_liabilities": 1829102000, "total_equity": 456109000, "shares_outstanding": 92808000, "goodwill_and_intangibles": 11268000 }, "cash_flow": { "operating_cash_flow": 220452000, "capital_expenditure": 47884000, "free_cash_flow": 268336000, "dividends_paid": 132664000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329744, "ticker_id": 3634, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "155720000", "ebitda": "266766000", "netIncome": "87855000", "grossProfit": "354475000", "depreciation": "None", "totalRevenue": "486187000", "costOfRevenue": "131711999", "interestIncome": "61672000", "incomeBeforeTax": "92728000", "interestExpense": "61672000", "operatingIncome": "279034001", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "71623000", "reportedCurrency": "USD", "netInterestIncome": "-61672000", "nonInterestIncome": "None", "operatingExpenses": "75441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "43422000", "costofGoodsAndServicesSold": "131711999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111046000", "sellingGeneralAndAdministrative": "49419000", "netIncomeFromContinuingOperations": "43422000" }, "balance": { "goodwill": "None", "inventory": "-1018000", "commonStock": "929000", "currentDebt": "None", "investments": "None", "totalAssets": "2285211000", "longTermDebt": "1569773000", "shortTermDebt": "1229840000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "11268000", "reportedCurrency": "USD", "retainedEarnings": "-317263000", "totalLiabilities": "1829102000", "otherCurrentAssets": "-78272000", "totalCurrentAssets": "120290000", "currentLongTermDebt": "None", "longTermInvestments": "94691000", "shortTermInvestments": "1018000", "currentNetReceivables": "61600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2164921000", "currentAccountsPayable": "79562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "100000000", "shortLongTermDebtTotal": "2799613000", "totalShareholderEquity": "456109000", "capitalLeaseObligations": "91237000", "otherCurrentLiabilities": "-1229840000", "totalCurrentLiabilities": "79562000", "otherNonCurrentLiabilities": "88530000", "totalNonCurrentLiabilities": "1749540000", "cashAndShortTermInvestments": "16672000", "commonStockSharesOutstanding": "92808000", "intangibleAssetsExcludingGoodwill": "11268000", "cashAndCashEquivalentsAtCarryingValue": "16672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92728000", "profitLoss": "None", "dividendPayout": "132664000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "220452000", "capitalExpenditures": "47884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-312133000", "cashflowFromInvestment": "128505000", "stockBasedCompensation": "18120000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "132664000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "85083000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123314000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 486187000, "cost_of_revenue": 131711999, "gross_profit": 354475000, "research_and_development": 0.2, "selling_general_admin": 49419000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155720000, "depreciation_amortisation": 111046000, "ebitda": 266766000, "interest_expense": 61672000, "interest_income": null, "other_non_operating": null, "pretax_income": 92728000, "tax_provision": 71623000, "effective_tax_rate": null, "net_income": 87855000, "net_income_continuing_ops": 43422000, "net_income_to_common": 87855000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16672000, "short_term_investments": 1018000, "net_receivables": 61600000, "inventory": -1018000, "other_current_assets": null, "total_current_assets": 120290000, "net_ppe": null, "goodwill": null, "intangible_assets": 11268000, "goodwill_and_intangibles": 11268000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2164921000, "total_assets": 2285211000, "short_term_debt": 1229840000, "accounts_payable": 79562000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79562000, "long_term_debt": 1569773000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1749540000, "total_liabilities": 1829102000, "total_debt": 2799613000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -317263000, "total_equity": 456109000, "shares_outstanding": 92808000, "operating_cash_flow": 220452000, "stock_based_compensation": 18120000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47884000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 128505000, "dividends_paid": 132664000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -312133000, "free_cash_flow": 268336000, "net_change_in_cash": 85083000 }, "raw_data": { "income": { "ebit": "155720000", "ebitda": "266766000", "netIncome": "87855000", "grossProfit": "354475000", "depreciation": "None", "totalRevenue": "486187000", "costOfRevenue": "131711999", "interestIncome": "61672000", "incomeBeforeTax": "92728000", "interestExpense": "61672000", "operatingIncome": "279034001", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "71623000", "reportedCurrency": "USD", "netInterestIncome": "-61672000", "nonInterestIncome": "None", "operatingExpenses": "75441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "43422000", "costofGoodsAndServicesSold": "131711999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111046000", "sellingGeneralAndAdministrative": "49419000", "netIncomeFromContinuingOperations": "43422000" }, "balance": { "goodwill": "None", "inventory": "-1018000", "commonStock": "929000", "currentDebt": "None", "investments": "None", "totalAssets": "2285211000", "longTermDebt": "1569773000", "shortTermDebt": "1229840000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "11268000", "reportedCurrency": "USD", "retainedEarnings": "-317263000", "totalLiabilities": "1829102000", "otherCurrentAssets": "-78272000", "totalCurrentAssets": "120290000", "currentLongTermDebt": "None", "longTermInvestments": "94691000", "shortTermInvestments": "1018000", "currentNetReceivables": "61600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2164921000", "currentAccountsPayable": "79562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "100000000", "shortLongTermDebtTotal": "2799613000", "totalShareholderEquity": "456109000", "capitalLeaseObligations": "91237000", "otherCurrentLiabilities": "-1229840000", "totalCurrentLiabilities": "79562000", "otherNonCurrentLiabilities": "88530000", "totalNonCurrentLiabilities": "1749540000", "cashAndShortTermInvestments": "16672000", "commonStockSharesOutstanding": "92808000", "intangibleAssetsExcludingGoodwill": "11268000", "cashAndCashEquivalentsAtCarryingValue": "16672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92728000", "profitLoss": "None", "dividendPayout": "132664000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "220452000", "capitalExpenditures": "47884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-312133000", "cashflowFromInvestment": "128505000", "stockBasedCompensation": "18120000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "132664000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "85083000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123314000", "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": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "income_statement": { "revenue": 494681000, "cost_of_revenue": 160457000, "gross_profit": 334224000, "ebit": -203760000, "ebitda": 132586000, "pretax_income": 45563000, "tax_provision": 51647000, "net_income": -6084000, "net_income_to_common": -6084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9083000, "total_current_assets": 107185000, "total_assets": 2384902000, "short_term_debt": 141985000, "long_term_debt": 1712918000, "total_debt": 1854903000, "total_liabilities": 1879367000, "total_equity": 505535000, "shares_outstanding": 93310000, "goodwill_and_intangibles": 29284000 }, "cash_flow": { "operating_cash_flow": 258318000, "capital_expenditure": 56720000, "free_cash_flow": 315038000, "dividends_paid": 131244000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329749, "ticker_id": 3634, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-203760000", "ebitda": "132586000", "netIncome": "-6084000", "grossProfit": "334224000", "depreciation": "None", "totalRevenue": "494681000", "costOfRevenue": "160457000", "interestIncome": "64821000", "incomeBeforeTax": "45563000", "interestExpense": "64821000", "operatingIncome": "93514000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "51647000", "reportedCurrency": "USD", "netInterestIncome": "-64821000", "nonInterestIncome": "None", "operatingExpenses": "175889000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "160457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336346000", "sellingGeneralAndAdministrative": "44167000", "netIncomeFromContinuingOperations": "45563000" }, "balance": { "goodwill": "None", "inventory": "-5755000", "commonStock": "939000", "currentDebt": "None", "investments": "None", "totalAssets": "2384902000", "longTermDebt": "1712918000", "shortTermDebt": "141985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "29284000", "reportedCurrency": "USD", "retainedEarnings": "-272454000", "totalLiabilities": "1879367000", "otherCurrentAssets": "98102000", "totalCurrentAssets": "107185000", "currentLongTermDebt": "141985000", "longTermInvestments": "95969000", "shortTermInvestments": "5755000", "currentNetReceivables": "57500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2277717000", "currentAccountsPayable": "82676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2064874000", "shortLongTermDebtTotal": "1854903000", "totalShareholderEquity": "505535000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "224661000", "otherNonCurrentLiabilities": "83773000", "totalNonCurrentLiabilities": "1654706000", "cashAndShortTermInvestments": "9083000", "commonStockSharesOutstanding": "93310000", "intangibleAssetsExcludingGoodwill": "29284000", "cashAndCashEquivalentsAtCarryingValue": "9083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45563000", "profitLoss": "None", "dividendPayout": "131244000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "258318000", "capitalExpenditures": "56720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215203000", "cashflowFromInvestment": "-40023000", "stockBasedCompensation": "14669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131244000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131722000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 494681000, "cost_of_revenue": 160457000, "gross_profit": 334224000, "research_and_development": 0.09, "selling_general_admin": 44167000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -203760000, "depreciation_amortisation": 336346000, "ebitda": 132586000, "interest_expense": 64821000, "interest_income": null, "other_non_operating": null, "pretax_income": 45563000, "tax_provision": 51647000, "effective_tax_rate": null, "net_income": -6084000, "net_income_continuing_ops": 45563000, "net_income_to_common": -6084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9083000, "short_term_investments": 5755000, "net_receivables": 57500000, "inventory": -5755000, "other_current_assets": null, "total_current_assets": 107185000, "net_ppe": null, "goodwill": null, "intangible_assets": 29284000, "goodwill_and_intangibles": 29284000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2277717000, "total_assets": 2384902000, "short_term_debt": 141985000, "accounts_payable": 82676000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224661000, "long_term_debt": 1712918000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1654706000, "total_liabilities": 1879367000, "total_debt": 1854903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -272454000, "total_equity": 505535000, "shares_outstanding": 93310000, "operating_cash_flow": 258318000, "stock_based_compensation": 14669000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56720000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40023000, "dividends_paid": 131244000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -215203000, "free_cash_flow": 315038000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-203760000", "ebitda": "132586000", "netIncome": "-6084000", "grossProfit": "334224000", "depreciation": "None", "totalRevenue": "494681000", "costOfRevenue": "160457000", "interestIncome": "64821000", "incomeBeforeTax": "45563000", "interestExpense": "64821000", "operatingIncome": "93514000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "51647000", "reportedCurrency": "USD", "netInterestIncome": "-64821000", "nonInterestIncome": "None", "operatingExpenses": "175889000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "160457000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "336346000", "sellingGeneralAndAdministrative": "44167000", "netIncomeFromContinuingOperations": "45563000" }, "balance": { "goodwill": "None", "inventory": "-5755000", "commonStock": "939000", "currentDebt": "None", "investments": "None", "totalAssets": "2384902000", "longTermDebt": "1712918000", "shortTermDebt": "141985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "29284000", "reportedCurrency": "USD", "retainedEarnings": "-272454000", "totalLiabilities": "1879367000", "otherCurrentAssets": "98102000", "totalCurrentAssets": "107185000", "currentLongTermDebt": "141985000", "longTermInvestments": "95969000", "shortTermInvestments": "5755000", "currentNetReceivables": "57500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2277717000", "currentAccountsPayable": "82676000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2064874000", "shortLongTermDebtTotal": "1854903000", "totalShareholderEquity": "505535000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "224661000", "otherNonCurrentLiabilities": "83773000", "totalNonCurrentLiabilities": "1654706000", "cashAndShortTermInvestments": "9083000", "commonStockSharesOutstanding": "93310000", "intangibleAssetsExcludingGoodwill": "29284000", "cashAndCashEquivalentsAtCarryingValue": "9083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45563000", "profitLoss": "None", "dividendPayout": "131244000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "258318000", "capitalExpenditures": "56720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215203000", "cashflowFromInvestment": "-40023000", "stockBasedCompensation": "14669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131244000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131722000", "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": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "income_statement": { "revenue": 150417000, "cost_of_revenue": 127437000, "gross_profit": 22980000, "ebit": 48593000, "ebitda": 88945000, "pretax_income": 29417000, "tax_provision": null, "net_income": 28261000, "net_income_to_common": 28261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243214000, "total_current_assets": 263214000, "total_assets": 2834274000, "short_term_debt": 355315000, "long_term_debt": 1865674000, "total_debt": 2220989000, "total_liabilities": 2136492000, "total_equity": 670475000, "shares_outstanding": 114569000, "goodwill_and_intangibles": 105489000 }, "cash_flow": { "operating_cash_flow": 38455000, "capital_expenditure": 22365000, "free_cash_flow": 60820000, "dividends_paid": 35048000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329712, "ticker_id": 3634, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48593000", "ebitda": "88945000", "netIncome": "28261000", "grossProfit": "22980000", "depreciation": "None", "totalRevenue": "150417000", "costOfRevenue": "127437000", "interestIncome": "None", "incomeBeforeTax": "29417000", "interestExpense": "19176000", "operatingIncome": "43244000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-19176000", "nonInterestIncome": "None", "operatingExpenses": "-20264000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127437000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40352000", "sellingGeneralAndAdministrative": "20088000", "netIncomeFromContinuingOperations": "29417000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1149000", "currentDebt": "None", "investments": "None", "totalAssets": "2834274000", "longTermDebt": "1865674000", "shortTermDebt": "355315000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "105489000", "reportedCurrency": "USD", "retainedEarnings": "-536025999", "totalLiabilities": "2136492000", "otherCurrentAssets": "None", "totalCurrentAssets": "263214000", "currentLongTermDebt": "None", "longTermInvestments": "64788000", "shortTermInvestments": "20000000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2571060000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1956853000", "totalShareholderEquity": "670475000", "capitalLeaseObligations": "91179000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "355315000", "otherNonCurrentLiabilities": "101197000", "totalNonCurrentLiabilities": "1781177000", "cashAndShortTermInvestments": "243214000", "commonStockSharesOutstanding": "114569000", "intangibleAssetsExcludingGoodwill": "105489000", "cashAndCashEquivalentsAtCarryingValue": "243214000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28051000", "profitLoss": "None", "dividendPayout": "35048000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38455000", "capitalExpenditures": "22365000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "194693000", "cashflowFromInvestment": "-3393000", "stockBasedCompensation": "3610000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35048000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 150417000, "cost_of_revenue": 127437000, "gross_profit": 22980000, "research_and_development": null, "selling_general_admin": 20088000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48593000, "depreciation_amortisation": 40352000, "ebitda": 88945000, "interest_expense": 19176000, "interest_income": null, "other_non_operating": null, "pretax_income": 29417000, "tax_provision": null, "effective_tax_rate": null, "net_income": 28261000, "net_income_continuing_ops": 29417000, "net_income_to_common": 28261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 243214000, "short_term_investments": 20000000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 263214000, "net_ppe": null, "goodwill": null, "intangible_assets": 105489000, "goodwill_and_intangibles": 105489000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2571060000, "total_assets": 2834274000, "short_term_debt": 355315000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 355315000, "long_term_debt": 1865674000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1781177000, "total_liabilities": 2136492000, "total_debt": 2220989000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -536025999, "total_equity": 670475000, "shares_outstanding": 114569000, "operating_cash_flow": 38455000, "stock_based_compensation": 3610000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22365000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3393000, "dividends_paid": 35048000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 194693000, "free_cash_flow": 60820000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48593000", "ebitda": "88945000", "netIncome": "28261000", "grossProfit": "22980000", "depreciation": "None", "totalRevenue": "150417000", "costOfRevenue": "127437000", "interestIncome": "None", "incomeBeforeTax": "29417000", "interestExpense": "19176000", "operatingIncome": "43244000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-19176000", "nonInterestIncome": "None", "operatingExpenses": "-20264000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127437000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40352000", "sellingGeneralAndAdministrative": "20088000", "netIncomeFromContinuingOperations": "29417000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1149000", "currentDebt": "None", "investments": "None", "totalAssets": "2834274000", "longTermDebt": "1865674000", "shortTermDebt": "355315000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "105489000", "reportedCurrency": "USD", "retainedEarnings": "-536025999", "totalLiabilities": "2136492000", "otherCurrentAssets": "None", "totalCurrentAssets": "263214000", "currentLongTermDebt": "None", "longTermInvestments": "64788000", "shortTermInvestments": "20000000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2571060000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1956853000", "totalShareholderEquity": "670475000", "capitalLeaseObligations": "91179000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "355315000", "otherNonCurrentLiabilities": "101197000", "totalNonCurrentLiabilities": "1781177000", "cashAndShortTermInvestments": "243214000", "commonStockSharesOutstanding": "114569000", "intangibleAssetsExcludingGoodwill": "105489000", "cashAndCashEquivalentsAtCarryingValue": "243214000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28051000", "profitLoss": "None", "dividendPayout": "35048000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38455000", "capitalExpenditures": "22365000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "194693000", "cashflowFromInvestment": "-3393000", "stockBasedCompensation": "3610000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35048000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40352000", "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": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "income_statement": { "revenue": 160297000, "cost_of_revenue": 130738000, "gross_profit": 29559000, "ebit": 52074000, "ebitda": 92193000, "pretax_income": 34824000, "tax_provision": null, "net_income": 33462000, "net_income_to_common": 33462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18133000, "total_current_assets": 53528000, "total_assets": 2655982000, "short_term_debt": 44000000, "long_term_debt": 1552821000, "total_debt": 1596821000, "total_liabilities": 1920878000, "total_equity": 706483000, "shares_outstanding": 114569000, "goodwill_and_intangibles": 15264000 }, "cash_flow": { "operating_cash_flow": 96963000, "capital_expenditure": 42842000, "free_cash_flow": 139805000, "dividends_paid": 33693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329713, "ticker_id": 3634, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52074000", "ebitda": "92193000", "netIncome": "33462000", "grossProfit": "29559000", "depreciation": "None", "totalRevenue": "160297000", "costOfRevenue": "130738000", "interestIncome": "17250000", "incomeBeforeTax": "34824000", "interestExpense": "17250000", "operatingIncome": "47555000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-17250000", "nonInterestIncome": "None", "operatingExpenses": "-17996000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40119000", "sellingGeneralAndAdministrative": "22123000", "netIncomeFromContinuingOperations": "34824000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1151000", "currentDebt": "None", "investments": "None", "totalAssets": "2655982000", "longTermDebt": "1552821000", "shortTermDebt": "44000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "15264000", "reportedCurrency": "USD", "retainedEarnings": "-529239000", "totalLiabilities": "1920878000", "otherCurrentAssets": "35395000", "totalCurrentAssets": "53528000", "currentLongTermDebt": "44000000", "longTermInvestments": "64862000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2602454000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2290588000", "shortLongTermDebtTotal": "1688390000", "totalShareholderEquity": "706483000", "capitalLeaseObligations": "91569000", "otherCurrentLiabilities": "133065000", "totalCurrentLiabilities": "177065000", "otherNonCurrentLiabilities": "99423000", "totalNonCurrentLiabilities": "1743813000", "cashAndShortTermInvestments": "18133000", "commonStockSharesOutstanding": "114569000", "intangibleAssetsExcludingGoodwill": "15264000", "cashAndCashEquivalentsAtCarryingValue": "18133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34824000", "profitLoss": "None", "dividendPayout": "33693000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96963000", "capitalExpenditures": "42842000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52556000", "cashflowFromInvestment": "-41262000", "stockBasedCompensation": "3263000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "69320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40119000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160297000, "cost_of_revenue": 130738000, "gross_profit": 29559000, "research_and_development": null, "selling_general_admin": 22123000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52074000, "depreciation_amortisation": 40119000, "ebitda": 92193000, "interest_expense": 17250000, "interest_income": null, "other_non_operating": null, "pretax_income": 34824000, "tax_provision": null, "effective_tax_rate": null, "net_income": 33462000, "net_income_continuing_ops": 34824000, "net_income_to_common": 33462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18133000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 53528000, "net_ppe": null, "goodwill": null, "intangible_assets": 15264000, "goodwill_and_intangibles": 15264000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2602454000, "total_assets": 2655982000, "short_term_debt": 44000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177065000, "long_term_debt": 1552821000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1743813000, "total_liabilities": 1920878000, "total_debt": 1596821000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -529239000, "total_equity": 706483000, "shares_outstanding": 114569000, "operating_cash_flow": 96963000, "stock_based_compensation": 3263000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42842000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41262000, "dividends_paid": 33693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52556000, "free_cash_flow": 139805000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52074000", "ebitda": "92193000", "netIncome": "33462000", "grossProfit": "29559000", "depreciation": "None", "totalRevenue": "160297000", "costOfRevenue": "130738000", "interestIncome": "17250000", "incomeBeforeTax": "34824000", "interestExpense": "17250000", "operatingIncome": "47555000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-17250000", "nonInterestIncome": "None", "operatingExpenses": "-17996000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40119000", "sellingGeneralAndAdministrative": "22123000", "netIncomeFromContinuingOperations": "34824000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1151000", "currentDebt": "None", "investments": "None", "totalAssets": "2655982000", "longTermDebt": "1552821000", "shortTermDebt": "44000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "15264000", "reportedCurrency": "USD", "retainedEarnings": "-529239000", "totalLiabilities": "1920878000", "otherCurrentAssets": "35395000", "totalCurrentAssets": "53528000", "currentLongTermDebt": "44000000", "longTermInvestments": "64862000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2602454000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2290588000", "shortLongTermDebtTotal": "1688390000", "totalShareholderEquity": "706483000", "capitalLeaseObligations": "91569000", "otherCurrentLiabilities": "133065000", "totalCurrentLiabilities": "177065000", "otherNonCurrentLiabilities": "99423000", "totalNonCurrentLiabilities": "1743813000", "cashAndShortTermInvestments": "18133000", "commonStockSharesOutstanding": "114569000", "intangibleAssetsExcludingGoodwill": "15264000", "cashAndCashEquivalentsAtCarryingValue": "18133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34824000", "profitLoss": "None", "dividendPayout": "33693000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96963000", "capitalExpenditures": "42842000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52556000", "cashflowFromInvestment": "-41262000", "stockBasedCompensation": "3263000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "69320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40119000", "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": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "income_statement": { "revenue": 145208000, "cost_of_revenue": 43809000, "gross_profit": 101399000, "ebit": 49787000, "ebitda": 86890000, "pretax_income": 33348000, "tax_provision": null, "net_income": 32027000, "net_income_to_common": 32027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13029000, "total_current_assets": 50228000, "total_assets": 2635937000, "short_term_debt": 60000000, "long_term_debt": 1553012000, "total_debt": 1613012000, "total_liabilities": 1903786000, "total_equity": 703646000, "shares_outstanding": 114569000, "goodwill_and_intangibles": 115999000 }, "cash_flow": { "operating_cash_flow": 74296000, "capital_expenditure": 22520000, "free_cash_flow": 96816000, "dividends_paid": 33139000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329715, "ticker_id": 3634, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49787000", "ebitda": "86890000", "netIncome": "32027000", "grossProfit": "101399000", "depreciation": "None", "totalRevenue": "145208000", "costOfRevenue": "43809000", "interestIncome": "16439000", "incomeBeforeTax": "33348000", "interestExpense": "16260000", "operatingIncome": "-16555000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16439000", "nonInterestIncome": "None", "operatingExpenses": "117954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43809000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37103000", "sellingGeneralAndAdministrative": "18614000", "netIncomeFromContinuingOperations": "33348000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1151000", "currentDebt": "None", "investments": "None", "totalAssets": "2635937000", "longTermDebt": "1553012000", "shortTermDebt": "60000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "115999000", "reportedCurrency": "USD", "retainedEarnings": "-528996000", "totalLiabilities": "1903786000", "otherCurrentAssets": "37199000", "totalCurrentAssets": "50228000", "currentLongTermDebt": "60000000", "longTermInvestments": "65695000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2585709000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2277755000", "shortLongTermDebtTotal": "1703083000", "totalShareholderEquity": "703646000", "capitalLeaseObligations": "90071000", "otherCurrentLiabilities": "98527000", "totalCurrentLiabilities": "158527000", "otherNonCurrentLiabilities": "102176000", "totalNonCurrentLiabilities": "1745259000", "cashAndShortTermInvestments": "13029000", "commonStockSharesOutstanding": "114569000", "intangibleAssetsExcludingGoodwill": "115999000", "cashAndCashEquivalentsAtCarryingValue": "13029000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33348000", "profitLoss": "None", "dividendPayout": "33139000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74296000", "capitalExpenditures": "22520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2033000", "cashflowFromInvestment": "-36078000", "stockBasedCompensation": "3258000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33139000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "69244000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37103000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 145208000, "cost_of_revenue": 43809000, "gross_profit": 101399000, "research_and_development": null, "selling_general_admin": 18614000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49787000, "depreciation_amortisation": 37103000, "ebitda": 86890000, "interest_expense": 16260000, "interest_income": null, "other_non_operating": null, "pretax_income": 33348000, "tax_provision": null, "effective_tax_rate": null, "net_income": 32027000, "net_income_continuing_ops": 33348000, "net_income_to_common": 32027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13029000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 50228000, "net_ppe": null, "goodwill": null, "intangible_assets": 115999000, "goodwill_and_intangibles": 115999000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2585709000, "total_assets": 2635937000, "short_term_debt": 60000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158527000, "long_term_debt": 1553012000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1745259000, "total_liabilities": 1903786000, "total_debt": 1613012000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -528996000, "total_equity": 703646000, "shares_outstanding": 114569000, "operating_cash_flow": 74296000, "stock_based_compensation": 3258000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22520000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36078000, "dividends_paid": 33139000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2033000, "free_cash_flow": 96816000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49787000", "ebitda": "86890000", "netIncome": "32027000", "grossProfit": "101399000", "depreciation": "None", "totalRevenue": "145208000", "costOfRevenue": "43809000", "interestIncome": "16439000", "incomeBeforeTax": "33348000", "interestExpense": "16260000", "operatingIncome": "-16555000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16439000", "nonInterestIncome": "None", "operatingExpenses": "117954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43809000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37103000", "sellingGeneralAndAdministrative": "18614000", "netIncomeFromContinuingOperations": "33348000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1151000", "currentDebt": "None", "investments": "None", "totalAssets": "2635937000", "longTermDebt": "1553012000", "shortTermDebt": "60000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "115999000", "reportedCurrency": "USD", "retainedEarnings": "-528996000", "totalLiabilities": "1903786000", "otherCurrentAssets": "37199000", "totalCurrentAssets": "50228000", "currentLongTermDebt": "60000000", "longTermInvestments": "65695000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2585709000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2277755000", "shortLongTermDebtTotal": "1703083000", "totalShareholderEquity": "703646000", "capitalLeaseObligations": "90071000", "otherCurrentLiabilities": "98527000", "totalCurrentLiabilities": "158527000", "otherNonCurrentLiabilities": "102176000", "totalNonCurrentLiabilities": "1745259000", "cashAndShortTermInvestments": "13029000", "commonStockSharesOutstanding": "114569000", "intangibleAssetsExcludingGoodwill": "115999000", "cashAndCashEquivalentsAtCarryingValue": "13029000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33348000", "profitLoss": "None", "dividendPayout": "33139000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74296000", "capitalExpenditures": "22520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2033000", "cashflowFromInvestment": "-36078000", "stockBasedCompensation": "3258000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33139000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "69244000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37103000", "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": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "income_statement": { "revenue": 140694000, "cost_of_revenue": 40373000, "gross_profit": 100321000, "ebit": 47729000, "ebitda": 84337000, "pretax_income": 31330000, "tax_provision": null, "net_income": 30086000, "net_income_to_common": 30086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9741000, "total_current_assets": 9741000, "total_assets": 2452248000, "short_term_debt": 92000000, "long_term_debt": 1433931000, "total_debt": 1525931000, "total_liabilities": 1790906000, "total_equity": 635172000, "shares_outstanding": 114123000, "goodwill_and_intangibles": 100155000 }, "cash_flow": { "operating_cash_flow": 82007000, "capital_expenditure": 19027000, "free_cash_flow": 101034000, "dividends_paid": 33136000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329716, "ticker_id": 3634, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47729000", "ebitda": "84337000", "netIncome": "30086000", "grossProfit": "100321000", "depreciation": "None", "totalRevenue": "140694000", "costOfRevenue": "40373000", "interestIncome": "16399000", "incomeBeforeTax": "31330000", "interestExpense": "16399000", "operatingIncome": "44721000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16399000", "nonInterestIncome": "None", "operatingExpenses": "55600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40373000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36608000", "sellingGeneralAndAdministrative": "18992000", "netIncomeFromContinuingOperations": "31330000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1132000", "currentDebt": "None", "investments": "None", "totalAssets": "2452248000", "longTermDebt": "1433931000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "100155000", "reportedCurrency": "USD", "retainedEarnings": "-527896000", "totalLiabilities": "1790906000", "otherCurrentAssets": "-49200000", "totalCurrentAssets": "9741000", "currentLongTermDebt": "92000000", "longTermInvestments": "66671000", "shortTermInvestments": "None", "currentNetReceivables": "49200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "175576000", "currentAccountsPayable": "86506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2152694000", "shortLongTermDebtTotal": "1609708000", "totalShareholderEquity": "635172000", "capitalLeaseObligations": "83777000", "otherCurrentLiabilities": "86506000", "totalCurrentLiabilities": "178506000", "otherNonCurrentLiabilities": "94692000", "totalNonCurrentLiabilities": "1612400000", "cashAndShortTermInvestments": "9741000", "commonStockSharesOutstanding": "114123000", "intangibleAssetsExcludingGoodwill": "100155000", "cashAndCashEquivalentsAtCarryingValue": "9741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31330000", "profitLoss": "None", "dividendPayout": "33136000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82007000", "capitalExpenditures": "19027000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72714000", "cashflowFromInvestment": "-9834000", "stockBasedCompensation": "3287000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33136000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "43000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36608000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 140694000, "cost_of_revenue": 40373000, "gross_profit": 100321000, "research_and_development": null, "selling_general_admin": 18992000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47729000, "depreciation_amortisation": 36608000, "ebitda": 84337000, "interest_expense": 16399000, "interest_income": null, "other_non_operating": null, "pretax_income": 31330000, "tax_provision": null, "effective_tax_rate": null, "net_income": 30086000, "net_income_continuing_ops": 31330000, "net_income_to_common": 30086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9741000, "short_term_investments": null, "net_receivables": 49200000, "inventory": null, "other_current_assets": null, "total_current_assets": 9741000, "net_ppe": null, "goodwill": null, "intangible_assets": 100155000, "goodwill_and_intangibles": 100155000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 175576000, "total_assets": 2452248000, "short_term_debt": 92000000, "accounts_payable": 86506000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 178506000, "long_term_debt": 1433931000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1612400000, "total_liabilities": 1790906000, "total_debt": 1525931000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -527896000, "total_equity": 635172000, "shares_outstanding": 114123000, "operating_cash_flow": 82007000, "stock_based_compensation": 3287000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19027000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9834000, "dividends_paid": 33136000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72714000, "free_cash_flow": 101034000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47729000", "ebitda": "84337000", "netIncome": "30086000", "grossProfit": "100321000", "depreciation": "None", "totalRevenue": "140694000", "costOfRevenue": "40373000", "interestIncome": "16399000", "incomeBeforeTax": "31330000", "interestExpense": "16399000", "operatingIncome": "44721000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16399000", "nonInterestIncome": "None", "operatingExpenses": "55600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40373000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36608000", "sellingGeneralAndAdministrative": "18992000", "netIncomeFromContinuingOperations": "31330000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1132000", "currentDebt": "None", "investments": "None", "totalAssets": "2452248000", "longTermDebt": "1433931000", "shortTermDebt": "92000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "100155000", "reportedCurrency": "USD", "retainedEarnings": "-527896000", "totalLiabilities": "1790906000", "otherCurrentAssets": "-49200000", "totalCurrentAssets": "9741000", "currentLongTermDebt": "92000000", "longTermInvestments": "66671000", "shortTermInvestments": "None", "currentNetReceivables": "49200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "175576000", "currentAccountsPayable": "86506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2152694000", "shortLongTermDebtTotal": "1609708000", "totalShareholderEquity": "635172000", "capitalLeaseObligations": "83777000", "otherCurrentLiabilities": "86506000", "totalCurrentLiabilities": "178506000", "otherNonCurrentLiabilities": "94692000", "totalNonCurrentLiabilities": "1612400000", "cashAndShortTermInvestments": "9741000", "commonStockSharesOutstanding": "114123000", "intangibleAssetsExcludingGoodwill": "100155000", "cashAndCashEquivalentsAtCarryingValue": "9741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31330000", "profitLoss": "None", "dividendPayout": "33136000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82007000", "capitalExpenditures": "19027000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72714000", "cashflowFromInvestment": "-9834000", "stockBasedCompensation": "3287000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33136000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "43000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36608000", "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": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "income_statement": { "revenue": 135363000, "cost_of_revenue": 41820000, "gross_profit": 93543000, "ebit": 35771000, "ebitda": 72917000, "pretax_income": 19999000, "tax_provision": 19201000, "net_income": 19201000, "net_income_to_common": 19201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10156000, "total_current_assets": 26784000, "total_assets": 2477859000, "short_term_debt": 139000000, "long_term_debt": 1424090000, "total_debt": 1563090000, "total_liabilities": 1817846000, "total_equity": 633895000, "shares_outstanding": 113953000, "goodwill_and_intangibles": 104792000 }, "cash_flow": { "operating_cash_flow": 41437000, "capital_expenditure": 1345000, "free_cash_flow": 42782000, "dividends_paid": 32232000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329717, "ticker_id": 3634, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35771000", "ebitda": "72917000", "netIncome": "19201000", "grossProfit": "93543000", "depreciation": "None", "totalRevenue": "135363000", "costOfRevenue": "41820000", "interestIncome": "15772000", "incomeBeforeTax": "19999000", "interestExpense": "15772000", "operatingIncome": "37404000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "19201000", "reportedCurrency": "USD", "netInterestIncome": "-15772000", "nonInterestIncome": "None", "operatingExpenses": "56139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41820000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37146000", "sellingGeneralAndAdministrative": "18993000", "netIncomeFromContinuingOperations": "19999000" }, "balance": { "goodwill": "None", "inventory": "16628000", "commonStock": "1132000", "currentDebt": "None", "investments": "None", "totalAssets": "2477859000", "longTermDebt": "1424090000", "shortTermDebt": "139000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "104792000", "reportedCurrency": "USD", "retainedEarnings": "-524846000", "totalLiabilities": "1817846000", "otherCurrentAssets": "59942000", "totalCurrentAssets": "26784000", "currentLongTermDebt": "139000000", "longTermInvestments": "64482000", "shortTermInvestments": "None", "currentNetReceivables": "48500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2451075000", "currentAccountsPayable": "75075000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2166359000", "shortLongTermDebtTotal": "1647234000", "totalShareholderEquity": "633895000", "capitalLeaseObligations": "84144000", "otherCurrentLiabilities": "75075000", "totalCurrentLiabilities": "214075000", "otherNonCurrentLiabilities": "95537000", "totalNonCurrentLiabilities": "1603771000", "cashAndShortTermInvestments": "10156000", "commonStockSharesOutstanding": "113953000", "intangibleAssetsExcludingGoodwill": "104792000", "cashAndCashEquivalentsAtCarryingValue": "10156000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19999000", "profitLoss": "None", "dividendPayout": "32232000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41437000", "capitalExpenditures": "1345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97615000", "cashflowFromInvestment": "-175697000", "stockBasedCompensation": "2926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32232000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "38000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 135363000, "cost_of_revenue": 41820000, "gross_profit": 93543000, "research_and_development": null, "selling_general_admin": 18993000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35771000, "depreciation_amortisation": 37146000, "ebitda": 72917000, "interest_expense": 15772000, "interest_income": null, "other_non_operating": null, "pretax_income": 19999000, "tax_provision": 19201000, "effective_tax_rate": null, "net_income": 19201000, "net_income_continuing_ops": 19999000, "net_income_to_common": 19201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10156000, "short_term_investments": null, "net_receivables": 48500000, "inventory": 16628000, "other_current_assets": null, "total_current_assets": 26784000, "net_ppe": null, "goodwill": null, "intangible_assets": 104792000, "goodwill_and_intangibles": 104792000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2451075000, "total_assets": 2477859000, "short_term_debt": 139000000, "accounts_payable": 75075000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214075000, "long_term_debt": 1424090000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1603771000, "total_liabilities": 1817846000, "total_debt": 1563090000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -524846000, "total_equity": 633895000, "shares_outstanding": 113953000, "operating_cash_flow": 41437000, "stock_based_compensation": 2926000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1345000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175697000, "dividends_paid": 32232000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 97615000, "free_cash_flow": 42782000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35771000", "ebitda": "72917000", "netIncome": "19201000", "grossProfit": "93543000", "depreciation": "None", "totalRevenue": "135363000", "costOfRevenue": "41820000", "interestIncome": "15772000", "incomeBeforeTax": "19999000", "interestExpense": "15772000", "operatingIncome": "37404000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "19201000", "reportedCurrency": "USD", "netInterestIncome": "-15772000", "nonInterestIncome": "None", "operatingExpenses": "56139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41820000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37146000", "sellingGeneralAndAdministrative": "18993000", "netIncomeFromContinuingOperations": "19999000" }, "balance": { "goodwill": "None", "inventory": "16628000", "commonStock": "1132000", "currentDebt": "None", "investments": "None", "totalAssets": "2477859000", "longTermDebt": "1424090000", "shortTermDebt": "139000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "104792000", "reportedCurrency": "USD", "retainedEarnings": "-524846000", "totalLiabilities": "1817846000", "otherCurrentAssets": "59942000", "totalCurrentAssets": "26784000", "currentLongTermDebt": "139000000", "longTermInvestments": "64482000", "shortTermInvestments": "None", "currentNetReceivables": "48500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2451075000", "currentAccountsPayable": "75075000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2166359000", "shortLongTermDebtTotal": "1647234000", "totalShareholderEquity": "633895000", "capitalLeaseObligations": "84144000", "otherCurrentLiabilities": "75075000", "totalCurrentLiabilities": "214075000", "otherNonCurrentLiabilities": "95537000", "totalNonCurrentLiabilities": "1603771000", "cashAndShortTermInvestments": "10156000", "commonStockSharesOutstanding": "113953000", "intangibleAssetsExcludingGoodwill": "104792000", "cashAndCashEquivalentsAtCarryingValue": "10156000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19999000", "profitLoss": "None", "dividendPayout": "32232000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "41437000", "capitalExpenditures": "1345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "97615000", "cashflowFromInvestment": "-175697000", "stockBasedCompensation": "2926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32232000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "38000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37146000", "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": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "income_statement": { "revenue": 140735000, "cost_of_revenue": 45468000, "gross_profit": 95267000, "ebit": 42700000, "ebitda": 77980000, "pretax_income": 27609000, "tax_provision": 1123000, "net_income": 26486000, "net_income_to_common": 26486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46992000, "total_current_assets": 46992000, "total_assets": 2381183000, "short_term_debt": 1126209000, "long_term_debt": 1423759000, "total_debt": 2549968000, "total_liabilities": 1701509000, "total_equity": 652370000, "shares_outstanding": 112981000, "goodwill_and_intangibles": -16534000 }, "cash_flow": { "operating_cash_flow": 91644000, "capital_expenditure": 836000, "free_cash_flow": 92480000, "dividends_paid": 30468000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329718, "ticker_id": 3634, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42700000", "ebitda": "77980000", "netIncome": "26486000", "grossProfit": "95267000", "depreciation": "None", "totalRevenue": "140735000", "costOfRevenue": "45468000", "interestIncome": "15091000", "incomeBeforeTax": "27609000", "interestExpense": "15091000", "operatingIncome": "38485000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1123000", "reportedCurrency": "USD", "netInterestIncome": "-15091000", "nonInterestIncome": "None", "operatingExpenses": "56782000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35280000", "sellingGeneralAndAdministrative": "21502000", "netIncomeFromContinuingOperations": "27609000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "2381183000", "longTermDebt": "1423759000", "shortTermDebt": "1126209000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "-16534000", "reportedCurrency": "USD", "retainedEarnings": "-511816000", "totalLiabilities": "1701509000", "otherCurrentAssets": "-57900000", "totalCurrentAssets": "46992000", "currentLongTermDebt": "None", "longTermInvestments": "65665000", "shortTermInvestments": "0", "currentNetReceivables": "57900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2334191000", "currentAccountsPayable": "107775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2056129000", "shortLongTermDebtTotal": "1508258000", "totalShareholderEquity": "652370000", "capitalLeaseObligations": "84499000", "otherCurrentLiabilities": "107775000", "totalCurrentLiabilities": "107775000", "otherNonCurrentLiabilities": "85476000", "totalNonCurrentLiabilities": "1593734000", "cashAndShortTermInvestments": "46992000", "commonStockSharesOutstanding": "112981000", "intangibleAssetsExcludingGoodwill": "-16534000", "cashAndCashEquivalentsAtCarryingValue": "46992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27609000", "profitLoss": "None", "dividendPayout": "30468000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91644000", "capitalExpenditures": "836000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55148000", "cashflowFromInvestment": "-110655000", "stockBasedCompensation": "3009000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30468000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "115116000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35280000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 140735000, "cost_of_revenue": 45468000, "gross_profit": 95267000, "research_and_development": null, "selling_general_admin": 21502000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42700000, "depreciation_amortisation": 35280000, "ebitda": 77980000, "interest_expense": 15091000, "interest_income": null, "other_non_operating": null, "pretax_income": 27609000, "tax_provision": 1123000, "effective_tax_rate": null, "net_income": 26486000, "net_income_continuing_ops": 27609000, "net_income_to_common": 26486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46992000, "short_term_investments": 0, "net_receivables": 57900000, "inventory": null, "other_current_assets": null, "total_current_assets": 46992000, "net_ppe": null, "goodwill": null, "intangible_assets": -16534000, "goodwill_and_intangibles": -16534000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2334191000, "total_assets": 2381183000, "short_term_debt": 1126209000, "accounts_payable": 107775000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107775000, "long_term_debt": 1423759000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1593734000, "total_liabilities": 1701509000, "total_debt": 2549968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -511816000, "total_equity": 652370000, "shares_outstanding": 112981000, "operating_cash_flow": 91644000, "stock_based_compensation": 3009000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 836000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110655000, "dividends_paid": 30468000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55148000, "free_cash_flow": 92480000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42700000", "ebitda": "77980000", "netIncome": "26486000", "grossProfit": "95267000", "depreciation": "None", "totalRevenue": "140735000", "costOfRevenue": "45468000", "interestIncome": "15091000", "incomeBeforeTax": "27609000", "interestExpense": "15091000", "operatingIncome": "38485000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1123000", "reportedCurrency": "USD", "netInterestIncome": "-15091000", "nonInterestIncome": "None", "operatingExpenses": "56782000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35280000", "sellingGeneralAndAdministrative": "21502000", "netIncomeFromContinuingOperations": "27609000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "2381183000", "longTermDebt": "1423759000", "shortTermDebt": "1126209000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "-16534000", "reportedCurrency": "USD", "retainedEarnings": "-511816000", "totalLiabilities": "1701509000", "otherCurrentAssets": "-57900000", "totalCurrentAssets": "46992000", "currentLongTermDebt": "None", "longTermInvestments": "65665000", "shortTermInvestments": "0", "currentNetReceivables": "57900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2334191000", "currentAccountsPayable": "107775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2056129000", "shortLongTermDebtTotal": "1508258000", "totalShareholderEquity": "652370000", "capitalLeaseObligations": "84499000", "otherCurrentLiabilities": "107775000", "totalCurrentLiabilities": "107775000", "otherNonCurrentLiabilities": "85476000", "totalNonCurrentLiabilities": "1593734000", "cashAndShortTermInvestments": "46992000", "commonStockSharesOutstanding": "112981000", "intangibleAssetsExcludingGoodwill": "-16534000", "cashAndCashEquivalentsAtCarryingValue": "46992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27609000", "profitLoss": "None", "dividendPayout": "30468000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91644000", "capitalExpenditures": "836000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55148000", "cashflowFromInvestment": "-110655000", "stockBasedCompensation": "3009000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30468000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "115116000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35280000", "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": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "income_statement": { "revenue": 133001000, "cost_of_revenue": 40247000, "gross_profit": 92754000, "ebit": 41423000, "ebitda": 76799000, "pretax_income": 25930000, "tax_provision": null, "net_income": 24856000, "net_income_to_common": 24856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11053000, "total_current_assets": 11053000, "total_assets": 2275291000, "short_term_debt": 1317000, "long_term_debt": 1424393000, "total_debt": 1425710000, "total_liabilities": 1682659000, "total_equity": 568294000, "shares_outstanding": 110193000, "goodwill_and_intangibles": 77508000 }, "cash_flow": { "operating_cash_flow": 65173000, "capital_expenditure": 1032000, "free_cash_flow": 66205000, "dividends_paid": 30100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329720, "ticker_id": 3634, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41423000", "ebitda": "76799000", "netIncome": "24856000", "grossProfit": "92754000", "depreciation": "None", "totalRevenue": "133001000", "costOfRevenue": "40247000", "interestIncome": "15493000", "incomeBeforeTax": "25930000", "interestExpense": "15493000", "operatingIncome": "74539000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-15493000", "nonInterestIncome": "None", "operatingExpenses": "18215000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35376000", "sellingGeneralAndAdministrative": "18215000", "netIncomeFromContinuingOperations": "25930000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1102000", "currentDebt": "None", "investments": "None", "totalAssets": "2275291000", "longTermDebt": "1424393000", "shortTermDebt": "1317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "77508000", "reportedCurrency": "USD", "retainedEarnings": "-507833000", "totalLiabilities": "1682659000", "otherCurrentAssets": "-49300000", "totalCurrentAssets": "11053000", "currentLongTermDebt": "None", "longTermInvestments": "70245000", "shortTermInvestments": "0", "currentNetReceivables": "49300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2264238000", "currentAccountsPayable": "86761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1999357000", "shortLongTermDebtTotal": "1509472000", "totalShareholderEquity": "568294000", "capitalLeaseObligations": "85079000", "otherCurrentLiabilities": "86761000", "totalCurrentLiabilities": "86761000", "otherNonCurrentLiabilities": "86426000", "totalNonCurrentLiabilities": "1595898000", "cashAndShortTermInvestments": "11053000", "commonStockSharesOutstanding": "110193000", "intangibleAssetsExcludingGoodwill": "77508000", "cashAndCashEquivalentsAtCarryingValue": "11053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24856000", "profitLoss": "None", "dividendPayout": "30100000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65173000", "capitalExpenditures": "1032000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43327000", "cashflowFromInvestment": "-19713000", "stockBasedCompensation": "2875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-141000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36646000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 133001000, "cost_of_revenue": 40247000, "gross_profit": 92754000, "research_and_development": null, "selling_general_admin": 18215000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41423000, "depreciation_amortisation": 35376000, "ebitda": 76799000, "interest_expense": 15493000, "interest_income": null, "other_non_operating": null, "pretax_income": 25930000, "tax_provision": null, "effective_tax_rate": null, "net_income": 24856000, "net_income_continuing_ops": 25930000, "net_income_to_common": 24856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11053000, "short_term_investments": 0, "net_receivables": 49300000, "inventory": null, "other_current_assets": null, "total_current_assets": 11053000, "net_ppe": null, "goodwill": null, "intangible_assets": 77508000, "goodwill_and_intangibles": 77508000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2264238000, "total_assets": 2275291000, "short_term_debt": 1317000, "accounts_payable": 86761000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86761000, "long_term_debt": 1424393000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1595898000, "total_liabilities": 1682659000, "total_debt": 1425710000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -507833000, "total_equity": 568294000, "shares_outstanding": 110193000, "operating_cash_flow": 65173000, "stock_based_compensation": 2875000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1032000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19713000, "dividends_paid": 30100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43327000, "free_cash_flow": 66205000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41423000", "ebitda": "76799000", "netIncome": "24856000", "grossProfit": "92754000", "depreciation": "None", "totalRevenue": "133001000", "costOfRevenue": "40247000", "interestIncome": "15493000", "incomeBeforeTax": "25930000", "interestExpense": "15493000", "operatingIncome": "74539000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-15493000", "nonInterestIncome": "None", "operatingExpenses": "18215000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35376000", "sellingGeneralAndAdministrative": "18215000", "netIncomeFromContinuingOperations": "25930000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1102000", "currentDebt": "None", "investments": "None", "totalAssets": "2275291000", "longTermDebt": "1424393000", "shortTermDebt": "1317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "77508000", "reportedCurrency": "USD", "retainedEarnings": "-507833000", "totalLiabilities": "1682659000", "otherCurrentAssets": "-49300000", "totalCurrentAssets": "11053000", "currentLongTermDebt": "None", "longTermInvestments": "70245000", "shortTermInvestments": "0", "currentNetReceivables": "49300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2264238000", "currentAccountsPayable": "86761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1999357000", "shortLongTermDebtTotal": "1509472000", "totalShareholderEquity": "568294000", "capitalLeaseObligations": "85079000", "otherCurrentLiabilities": "86761000", "totalCurrentLiabilities": "86761000", "otherNonCurrentLiabilities": "86426000", "totalNonCurrentLiabilities": "1595898000", "cashAndShortTermInvestments": "11053000", "commonStockSharesOutstanding": "110193000", "intangibleAssetsExcludingGoodwill": "77508000", "cashAndCashEquivalentsAtCarryingValue": "11053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24856000", "profitLoss": "None", "dividendPayout": "30100000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65173000", "capitalExpenditures": "1032000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43327000", "cashflowFromInvestment": "-19713000", "stockBasedCompensation": "2875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-141000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36646000", "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": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "income_statement": { "revenue": 128956000, "cost_of_revenue": 37549000, "gross_profit": 91407000, "ebit": 41615000, "ebitda": 75789000, "pretax_income": 25915000, "tax_provision": 1304000, "net_income": 24840000, "net_income_to_common": 24840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9060000, "total_current_assets": 11266000, "total_assets": 2293556000, "short_term_debt": 35000000, "long_term_debt": 1425011000, "total_debt": 1460011000, "total_liabilities": 1715976000, "total_equity": 553740000, "shares_outstanding": 110193000, "goodwill_and_intangibles": 81864000 }, "cash_flow": { "operating_cash_flow": 73395000, "capital_expenditure": 27635000, "free_cash_flow": 101030000, "dividends_paid": 30099000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329721, "ticker_id": 3634, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41615000", "ebitda": "75789000", "netIncome": "24840000", "grossProfit": "91407000", "depreciation": "None", "totalRevenue": "128956000", "costOfRevenue": "37549000", "interestIncome": "None", "incomeBeforeTax": "25915000", "interestExpense": "15700000", "operatingIncome": "38420000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1304000", "reportedCurrency": "USD", "netInterestIncome": "-15700000", "nonInterestIncome": "None", "operatingExpenses": "52987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34174000", "sellingGeneralAndAdministrative": "18813000", "netIncomeFromContinuingOperations": "25915000" }, "balance": { "goodwill": "None", "inventory": "-3570000", "commonStock": "1094000", "currentDebt": "None", "investments": "None", "totalAssets": "2293556000", "longTermDebt": "1425011000", "shortTermDebt": "35000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "81864000", "reportedCurrency": "USD", "retainedEarnings": "-502589000", "totalLiabilities": "1715976000", "otherCurrentAssets": "-60166000", "totalCurrentAssets": "11266000", "currentLongTermDebt": "35000000", "longTermInvestments": "72079000", "shortTermInvestments": "2206000", "currentNetReceivables": "48900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2282290000", "currentAccountsPayable": "85991000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1545434000", "totalShareholderEquity": "553740000", "capitalLeaseObligations": "85423000", "otherCurrentLiabilities": "85991000", "totalCurrentLiabilities": "120991000", "otherNonCurrentLiabilities": "84551000", "totalNonCurrentLiabilities": "1594985000", "cashAndShortTermInvestments": "9060000", "commonStockSharesOutstanding": "110193000", "intangibleAssetsExcludingGoodwill": "81864000", "cashAndCashEquivalentsAtCarryingValue": "9060000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24611000", "profitLoss": "None", "dividendPayout": "30099000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73395000", "capitalExpenditures": "27635000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50820000", "cashflowFromInvestment": "-21955000", "stockBasedCompensation": "2608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30099000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 128956000, "cost_of_revenue": 37549000, "gross_profit": 91407000, "research_and_development": null, "selling_general_admin": 18813000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41615000, "depreciation_amortisation": 34174000, "ebitda": 75789000, "interest_expense": 15700000, "interest_income": null, "other_non_operating": null, "pretax_income": 25915000, "tax_provision": 1304000, "effective_tax_rate": null, "net_income": 24840000, "net_income_continuing_ops": 25915000, "net_income_to_common": 24840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9060000, "short_term_investments": 2206000, "net_receivables": 48900000, "inventory": -3570000, "other_current_assets": null, "total_current_assets": 11266000, "net_ppe": null, "goodwill": null, "intangible_assets": 81864000, "goodwill_and_intangibles": 81864000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2282290000, "total_assets": 2293556000, "short_term_debt": 35000000, "accounts_payable": 85991000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120991000, "long_term_debt": 1425011000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1594985000, "total_liabilities": 1715976000, "total_debt": 1460011000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -502589000, "total_equity": 553740000, "shares_outstanding": 110193000, "operating_cash_flow": 73395000, "stock_based_compensation": 2608000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27635000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21955000, "dividends_paid": 30099000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50820000, "free_cash_flow": 101030000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41615000", "ebitda": "75789000", "netIncome": "24840000", "grossProfit": "91407000", "depreciation": "None", "totalRevenue": "128956000", "costOfRevenue": "37549000", "interestIncome": "None", "incomeBeforeTax": "25915000", "interestExpense": "15700000", "operatingIncome": "38420000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1304000", "reportedCurrency": "USD", "netInterestIncome": "-15700000", "nonInterestIncome": "None", "operatingExpenses": "52987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34174000", "sellingGeneralAndAdministrative": "18813000", "netIncomeFromContinuingOperations": "25915000" }, "balance": { "goodwill": "None", "inventory": "-3570000", "commonStock": "1094000", "currentDebt": "None", "investments": "None", "totalAssets": "2293556000", "longTermDebt": "1425011000", "shortTermDebt": "35000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "81864000", "reportedCurrency": "USD", "retainedEarnings": "-502589000", "totalLiabilities": "1715976000", "otherCurrentAssets": "-60166000", "totalCurrentAssets": "11266000", "currentLongTermDebt": "35000000", "longTermInvestments": "72079000", "shortTermInvestments": "2206000", "currentNetReceivables": "48900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2282290000", "currentAccountsPayable": "85991000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1545434000", "totalShareholderEquity": "553740000", "capitalLeaseObligations": "85423000", "otherCurrentLiabilities": "85991000", "totalCurrentLiabilities": "120991000", "otherNonCurrentLiabilities": "84551000", "totalNonCurrentLiabilities": "1594985000", "cashAndShortTermInvestments": "9060000", "commonStockSharesOutstanding": "110193000", "intangibleAssetsExcludingGoodwill": "81864000", "cashAndCashEquivalentsAtCarryingValue": "9060000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24611000", "profitLoss": "None", "dividendPayout": "30099000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73395000", "capitalExpenditures": "27635000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50820000", "cashflowFromInvestment": "-21955000", "stockBasedCompensation": "2608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30099000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34174000", "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": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "income_statement": { "revenue": 123371000, "cost_of_revenue": 35465000, "gross_profit": 87906000, "ebit": 37659000, "ebitda": 71519000, "pretax_income": 23306000, "tax_provision": 1124000, "net_income": 22413000, "net_income_to_common": 22413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8137000, "total_current_assets": 15876000, "total_assets": 2301166000, "short_term_debt": 46000000, "long_term_debt": 1425619000, "total_debt": 1471619000, "total_liabilities": 1721443000, "total_equity": 555797000, "shares_outstanding": 110023000, "goodwill_and_intangibles": 86436000 }, "cash_flow": { "operating_cash_flow": 32083000, "capital_expenditure": 27194000, "free_cash_flow": 59277000, "dividends_paid": 29572000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329722, "ticker_id": 3634, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37659000", "ebitda": "71519000", "netIncome": "22413000", "grossProfit": "87906000", "depreciation": "None", "totalRevenue": "123371000", "costOfRevenue": "35465000", "interestIncome": "None", "incomeBeforeTax": "23306000", "interestExpense": "14353000", "operatingIncome": "34556000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1124000", "reportedCurrency": "USD", "netInterestIncome": "-14353000", "nonInterestIncome": "None", "operatingExpenses": "53350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33860000", "sellingGeneralAndAdministrative": "19490000", "netIncomeFromContinuingOperations": "23306000" }, "balance": { "goodwill": "None", "inventory": "-3297000", "commonStock": "1094000", "currentDebt": "None", "investments": "None", "totalAssets": "2301166000", "longTermDebt": "1425619000", "shortTermDebt": "46000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "86436000", "reportedCurrency": "USD", "retainedEarnings": "-497330000", "totalLiabilities": "1721443000", "otherCurrentAssets": "-64276000", "totalCurrentAssets": "15876000", "currentLongTermDebt": "46000000", "longTermInvestments": "71701000", "shortTermInvestments": "7739000", "currentNetReceivables": "48400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2285290000", "currentAccountsPayable": "77922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1557376000", "totalShareholderEquity": "555797000", "capitalLeaseObligations": "85757000", "otherCurrentLiabilities": "77922000", "totalCurrentLiabilities": "123922000", "otherNonCurrentLiabilities": "86145000", "totalNonCurrentLiabilities": "1597521000", "cashAndShortTermInvestments": "8137000", "commonStockSharesOutstanding": "110023000", "intangibleAssetsExcludingGoodwill": "86436000", "cashAndCashEquivalentsAtCarryingValue": "8137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22182000", "profitLoss": "None", "dividendPayout": "29572000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32083000", "capitalExpenditures": "27194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9416000", "cashflowFromInvestment": "-27221000", "stockBasedCompensation": "3497000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29572000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10524000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33860000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 123371000, "cost_of_revenue": 35465000, "gross_profit": 87906000, "research_and_development": null, "selling_general_admin": 19490000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37659000, "depreciation_amortisation": 33860000, "ebitda": 71519000, "interest_expense": 14353000, "interest_income": null, "other_non_operating": null, "pretax_income": 23306000, "tax_provision": 1124000, "effective_tax_rate": null, "net_income": 22413000, "net_income_continuing_ops": 23306000, "net_income_to_common": 22413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8137000, "short_term_investments": 7739000, "net_receivables": 48400000, "inventory": -3297000, "other_current_assets": null, "total_current_assets": 15876000, "net_ppe": null, "goodwill": null, "intangible_assets": 86436000, "goodwill_and_intangibles": 86436000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2285290000, "total_assets": 2301166000, "short_term_debt": 46000000, "accounts_payable": 77922000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123922000, "long_term_debt": 1425619000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1597521000, "total_liabilities": 1721443000, "total_debt": 1471619000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -497330000, "total_equity": 555797000, "shares_outstanding": 110023000, "operating_cash_flow": 32083000, "stock_based_compensation": 3497000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27194000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27221000, "dividends_paid": 29572000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9416000, "free_cash_flow": 59277000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37659000", "ebitda": "71519000", "netIncome": "22413000", "grossProfit": "87906000", "depreciation": "None", "totalRevenue": "123371000", "costOfRevenue": "35465000", "interestIncome": "None", "incomeBeforeTax": "23306000", "interestExpense": "14353000", "operatingIncome": "34556000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1124000", "reportedCurrency": "USD", "netInterestIncome": "-14353000", "nonInterestIncome": "None", "operatingExpenses": "53350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35465000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33860000", "sellingGeneralAndAdministrative": "19490000", "netIncomeFromContinuingOperations": "23306000" }, "balance": { "goodwill": "None", "inventory": "-3297000", "commonStock": "1094000", "currentDebt": "None", "investments": "None", "totalAssets": "2301166000", "longTermDebt": "1425619000", "shortTermDebt": "46000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "86436000", "reportedCurrency": "USD", "retainedEarnings": "-497330000", "totalLiabilities": "1721443000", "otherCurrentAssets": "-64276000", "totalCurrentAssets": "15876000", "currentLongTermDebt": "46000000", "longTermInvestments": "71701000", "shortTermInvestments": "7739000", "currentNetReceivables": "48400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2285290000", "currentAccountsPayable": "77922000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1557376000", "totalShareholderEquity": "555797000", "capitalLeaseObligations": "85757000", "otherCurrentLiabilities": "77922000", "totalCurrentLiabilities": "123922000", "otherNonCurrentLiabilities": "86145000", "totalNonCurrentLiabilities": "1597521000", "cashAndShortTermInvestments": "8137000", "commonStockSharesOutstanding": "110023000", "intangibleAssetsExcludingGoodwill": "86436000", "cashAndCashEquivalentsAtCarryingValue": "8137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22182000", "profitLoss": "None", "dividendPayout": "29572000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32083000", "capitalExpenditures": "27194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9416000", "cashflowFromInvestment": "-27221000", "stockBasedCompensation": "3497000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29572000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10524000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33860000", "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": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "income_statement": { "revenue": 127477000, "cost_of_revenue": 41929000, "gross_profit": 85548000, "ebit": 36776000, "ebitda": 69009000, "pretax_income": 24845000, "tax_provision": 1393000, "net_income": 23784000, "net_income_to_common": 23784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12778000, "total_current_assets": 21965000, "total_assets": 2324119000, "short_term_debt": 13000000, "long_term_debt": 1426203000, "total_debt": 1439203000, "total_liabilities": 1732806000, "total_equity": 566785000, "shares_outstanding": 107793000, "goodwill_and_intangibles": -7664000 }, "cash_flow": { "operating_cash_flow": 77495000, "capital_expenditure": 3647000, "free_cash_flow": 81142000, "dividends_paid": 27467000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329723, "ticker_id": 3634, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36776000", "ebitda": "69009000", "netIncome": "23784000", "grossProfit": "85548000", "depreciation": "None", "totalRevenue": "127477000", "costOfRevenue": "41929000", "interestIncome": "None", "incomeBeforeTax": "24845000", "interestExpense": "11931000", "operatingIncome": "31860000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1393000", "reportedCurrency": "USD", "netInterestIncome": "-11931000", "nonInterestIncome": "None", "operatingExpenses": "53688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41929000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32233000", "sellingGeneralAndAdministrative": "21455000", "netIncomeFromContinuingOperations": "24845000" }, "balance": { "goodwill": "None", "inventory": "-2708000", "commonStock": "1088000", "currentDebt": "None", "investments": "None", "totalAssets": "2324119000", "longTermDebt": "1426203000", "shortTermDebt": "13000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "-7664000", "reportedCurrency": "USD", "retainedEarnings": "-490171000", "totalLiabilities": "1732806000", "otherCurrentAssets": "-21965000", "totalCurrentAssets": "21965000", "currentLongTermDebt": "13000000", "longTermInvestments": "71900000", "shortTermInvestments": "9187000", "currentNetReceivables": "48900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2302154000", "currentAccountsPayable": "118505000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1525279000", "totalShareholderEquity": "566785000", "capitalLeaseObligations": "86076000", "otherCurrentLiabilities": "118505000", "totalCurrentLiabilities": "131505000", "otherNonCurrentLiabilities": "89022000", "totalNonCurrentLiabilities": "1601301000", "cashAndShortTermInvestments": "12778000", "commonStockSharesOutstanding": "107793000", "intangibleAssetsExcludingGoodwill": "-7664000", "cashAndCashEquivalentsAtCarryingValue": "12778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23452000", "profitLoss": "None", "dividendPayout": "27467000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "77495000", "capitalExpenditures": "3647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69046000", "cashflowFromInvestment": "-322422000", "stockBasedCompensation": "3471000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27467000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-327000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32233000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 127477000, "cost_of_revenue": 41929000, "gross_profit": 85548000, "research_and_development": null, "selling_general_admin": 21455000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36776000, "depreciation_amortisation": 32233000, "ebitda": 69009000, "interest_expense": 11931000, "interest_income": null, "other_non_operating": null, "pretax_income": 24845000, "tax_provision": 1393000, "effective_tax_rate": null, "net_income": 23784000, "net_income_continuing_ops": 24845000, "net_income_to_common": 23784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12778000, "short_term_investments": 9187000, "net_receivables": 48900000, "inventory": -2708000, "other_current_assets": null, "total_current_assets": 21965000, "net_ppe": null, "goodwill": null, "intangible_assets": -7664000, "goodwill_and_intangibles": -7664000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2302154000, "total_assets": 2324119000, "short_term_debt": 13000000, "accounts_payable": 118505000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131505000, "long_term_debt": 1426203000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1601301000, "total_liabilities": 1732806000, "total_debt": 1439203000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -490171000, "total_equity": 566785000, "shares_outstanding": 107793000, "operating_cash_flow": 77495000, "stock_based_compensation": 3471000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3647000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -322422000, "dividends_paid": 27467000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 69046000, "free_cash_flow": 81142000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36776000", "ebitda": "69009000", "netIncome": "23784000", "grossProfit": "85548000", "depreciation": "None", "totalRevenue": "127477000", "costOfRevenue": "41929000", "interestIncome": "None", "incomeBeforeTax": "24845000", "interestExpense": "11931000", "operatingIncome": "31860000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1393000", "reportedCurrency": "USD", "netInterestIncome": "-11931000", "nonInterestIncome": "None", "operatingExpenses": "53688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41929000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32233000", "sellingGeneralAndAdministrative": "21455000", "netIncomeFromContinuingOperations": "24845000" }, "balance": { "goodwill": "None", "inventory": "-2708000", "commonStock": "1088000", "currentDebt": "None", "investments": "None", "totalAssets": "2324119000", "longTermDebt": "1426203000", "shortTermDebt": "13000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "-7664000", "reportedCurrency": "USD", "retainedEarnings": "-490171000", "totalLiabilities": "1732806000", "otherCurrentAssets": "-21965000", "totalCurrentAssets": "21965000", "currentLongTermDebt": "13000000", "longTermInvestments": "71900000", "shortTermInvestments": "9187000", "currentNetReceivables": "48900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2302154000", "currentAccountsPayable": "118505000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1525279000", "totalShareholderEquity": "566785000", "capitalLeaseObligations": "86076000", "otherCurrentLiabilities": "118505000", "totalCurrentLiabilities": "131505000", "otherNonCurrentLiabilities": "89022000", "totalNonCurrentLiabilities": "1601301000", "cashAndShortTermInvestments": "12778000", "commonStockSharesOutstanding": "107793000", "intangibleAssetsExcludingGoodwill": "-7664000", "cashAndCashEquivalentsAtCarryingValue": "12778000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23452000", "profitLoss": "None", "dividendPayout": "27467000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "77495000", "capitalExpenditures": "3647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69046000", "cashflowFromInvestment": "-322422000", "stockBasedCompensation": "3471000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27467000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-327000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32233000", "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": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "income_statement": { "revenue": 117346000, "cost_of_revenue": 36758000, "gross_profit": 80588000, "ebit": 40565000, "ebitda": 65939000, "pretax_income": 28877000, "tax_provision": 25413586, "net_income": 27624000, "net_income_to_common": 27624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 188459000, "total_current_assets": 201609000, "total_assets": 2205303000, "short_term_debt": 1125998000, "long_term_debt": 1426832000, "total_debt": 2552830000, "total_liabilities": 1692873000, "total_equity": 490671000, "shares_outstanding": 106319000, "goodwill_and_intangibles": 54096000 }, "cash_flow": { "operating_cash_flow": 53194000, "capital_expenditure": 127196000, "free_cash_flow": 180390000, "dividends_paid": 25839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329725, "ticker_id": 3634, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40565000", "ebitda": "65939000", "netIncome": "27624000", "grossProfit": "80588000", "depreciation": "None", "totalRevenue": "117346000", "costOfRevenue": "36758000", "interestIncome": "11688000", "incomeBeforeTax": "28877000", "interestExpense": "11688000", "operatingIncome": "-9789000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "25413586", "reportedCurrency": "USD", "netInterestIncome": "-11688000", "nonInterestIncome": "None", "operatingExpenses": "90377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25374000", "sellingGeneralAndAdministrative": "18937000", "netIncomeFromContinuingOperations": "28877000" }, "balance": { "goodwill": "None", "inventory": "-8344000", "commonStock": "1053000", "currentDebt": "None", "investments": "None", "totalAssets": "2205303000", "longTermDebt": "1426832000", "shortTermDebt": "1125998000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "54096000", "reportedCurrency": "USD", "retainedEarnings": "-486488000", "totalLiabilities": "1692873000", "otherCurrentAssets": "-251609000", "totalCurrentAssets": "201609000", "currentLongTermDebt": "None", "longTermInvestments": "72313000", "shortTermInvestments": "13150000", "currentNetReceivables": "50000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2003694000", "currentAccountsPayable": "98546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1761890000", "shortLongTermDebtTotal": "2552830000", "totalShareholderEquity": "490671000", "capitalLeaseObligations": "86621000", "otherCurrentLiabilities": "-1026957000", "totalCurrentLiabilities": "99041000", "otherNonCurrentLiabilities": "80379000", "totalNonCurrentLiabilities": "1593832000", "cashAndShortTermInvestments": "188459000", "commonStockSharesOutstanding": "106319000", "intangibleAssetsExcludingGoodwill": "54096000", "cashAndCashEquivalentsAtCarryingValue": "188459000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28877000", "profitLoss": "None", "dividendPayout": "25839000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53194000", "capitalExpenditures": "127196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25676000", "cashflowFromInvestment": "-87139000", "stockBasedCompensation": "3388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25374000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117346000, "cost_of_revenue": 36758000, "gross_profit": 80588000, "research_and_development": null, "selling_general_admin": 18937000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40565000, "depreciation_amortisation": 25374000, "ebitda": 65939000, "interest_expense": 11688000, "interest_income": null, "other_non_operating": null, "pretax_income": 28877000, "tax_provision": 25413586, "effective_tax_rate": null, "net_income": 27624000, "net_income_continuing_ops": 28877000, "net_income_to_common": 27624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 188459000, "short_term_investments": 13150000, "net_receivables": 50000000, "inventory": -8344000, "other_current_assets": null, "total_current_assets": 201609000, "net_ppe": null, "goodwill": null, "intangible_assets": 54096000, "goodwill_and_intangibles": 54096000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2003694000, "total_assets": 2205303000, "short_term_debt": 1125998000, "accounts_payable": 98546000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99041000, "long_term_debt": 1426832000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1593832000, "total_liabilities": 1692873000, "total_debt": 2552830000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -486488000, "total_equity": 490671000, "shares_outstanding": 106319000, "operating_cash_flow": 53194000, "stock_based_compensation": 3388000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127196000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87139000, "dividends_paid": 25839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25676000, "free_cash_flow": 180390000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40565000", "ebitda": "65939000", "netIncome": "27624000", "grossProfit": "80588000", "depreciation": "None", "totalRevenue": "117346000", "costOfRevenue": "36758000", "interestIncome": "11688000", "incomeBeforeTax": "28877000", "interestExpense": "11688000", "operatingIncome": "-9789000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "25413586", "reportedCurrency": "USD", "netInterestIncome": "-11688000", "nonInterestIncome": "None", "operatingExpenses": "90377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25374000", "sellingGeneralAndAdministrative": "18937000", "netIncomeFromContinuingOperations": "28877000" }, "balance": { "goodwill": "None", "inventory": "-8344000", "commonStock": "1053000", "currentDebt": "None", "investments": "None", "totalAssets": "2205303000", "longTermDebt": "1426832000", "shortTermDebt": "1125998000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "54096000", "reportedCurrency": "USD", "retainedEarnings": "-486488000", "totalLiabilities": "1692873000", "otherCurrentAssets": "-251609000", "totalCurrentAssets": "201609000", "currentLongTermDebt": "None", "longTermInvestments": "72313000", "shortTermInvestments": "13150000", "currentNetReceivables": "50000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2003694000", "currentAccountsPayable": "98546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1761890000", "shortLongTermDebtTotal": "2552830000", "totalShareholderEquity": "490671000", "capitalLeaseObligations": "86621000", "otherCurrentLiabilities": "-1026957000", "totalCurrentLiabilities": "99041000", "otherNonCurrentLiabilities": "80379000", "totalNonCurrentLiabilities": "1593832000", "cashAndShortTermInvestments": "188459000", "commonStockSharesOutstanding": "106319000", "intangibleAssetsExcludingGoodwill": "54096000", "cashAndCashEquivalentsAtCarryingValue": "188459000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28877000", "profitLoss": "None", "dividendPayout": "25839000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53194000", "capitalExpenditures": "127196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25676000", "cashflowFromInvestment": "-87139000", "stockBasedCompensation": "3388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25374000", "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": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "income_statement": { "revenue": 110641000, "cost_of_revenue": 33712000, "gross_profit": 76929000, "ebit": 37266000, "ebitda": 62655000, "pretax_income": 25300000, "tax_provision": 17094000, "net_income": 24202000, "net_income_to_common": 24202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213002000, "total_current_assets": 228372000, "total_assets": 2195948000, "short_term_debt": 2429000, "long_term_debt": 1427391000, "total_debt": 1429820000, "total_liabilities": 1688205000, "total_equity": 485909000, "shares_outstanding": 105862000, "goodwill_and_intangibles": 55588000 }, "cash_flow": { "operating_cash_flow": 73345000, "capital_expenditure": 45890000, "free_cash_flow": 119235000, "dividends_paid": 25836000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 329726, "ticker_id": 3634, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:23:53.311153+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37266000", "ebitda": "62655000", "netIncome": "24202000", "grossProfit": "76929000", "depreciation": "None", "totalRevenue": "110641000", "costOfRevenue": "33712000", "interestIncome": "11966000", "incomeBeforeTax": "25300000", "interestExpense": "11966000", "operatingIncome": "-9642000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "17094000", "reportedCurrency": "USD", "netInterestIncome": "-11966000", "nonInterestIncome": "None", "operatingExpenses": "86571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4030000", "costofGoodsAndServicesSold": "33712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25389000", "sellingGeneralAndAdministrative": "18304000", "netIncomeFromContinuingOperations": "23594000" }, "balance": { "goodwill": "None", "inventory": "-10294000", "commonStock": "1052000", "currentDebt": "None", "investments": "None", "totalAssets": "2195948000", "longTermDebt": "1427391000", "shortTermDebt": "2429000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "55588000", "reportedCurrency": "USD", "retainedEarnings": "-488273000", "totalLiabilities": "1688205000", "otherCurrentAssets": "-278472000", "totalCurrentAssets": "228372000", "currentLongTermDebt": "None", "longTermInvestments": "74460000", "shortTermInvestments": "15370000", "currentNetReceivables": "50100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1967576000", "currentAccountsPayable": "91897000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1656956000", "shortLongTermDebtTotal": "1514320000", "totalShareholderEquity": "485909000", "capitalLeaseObligations": "86929000", "otherCurrentLiabilities": "91897000", "totalCurrentLiabilities": "91897000", "otherNonCurrentLiabilities": "168917000", "totalNonCurrentLiabilities": "1596308000", "cashAndShortTermInvestments": "213002000", "commonStockSharesOutstanding": "105862000", "intangibleAssetsExcludingGoodwill": "55588000", "cashAndCashEquivalentsAtCarryingValue": "213002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25300000", "profitLoss": "None", "dividendPayout": "25836000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73345000", "capitalExpenditures": "45890000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29637000", "cashflowFromInvestment": "-33164000", "stockBasedCompensation": "3381000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25836000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10544000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110641000, "cost_of_revenue": 33712000, "gross_profit": 76929000, "research_and_development": null, "selling_general_admin": 18304000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37266000, "depreciation_amortisation": 25389000, "ebitda": 62655000, "interest_expense": 11966000, "interest_income": null, "other_non_operating": null, "pretax_income": 25300000, "tax_provision": 17094000, "effective_tax_rate": null, "net_income": 24202000, "net_income_continuing_ops": 23594000, "net_income_to_common": 24202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213002000, "short_term_investments": 15370000, "net_receivables": 50100000, "inventory": -10294000, "other_current_assets": null, "total_current_assets": 228372000, "net_ppe": null, "goodwill": null, "intangible_assets": 55588000, "goodwill_and_intangibles": 55588000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1967576000, "total_assets": 2195948000, "short_term_debt": 2429000, "accounts_payable": 91897000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91897000, "long_term_debt": 1427391000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1596308000, "total_liabilities": 1688205000, "total_debt": 1429820000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -488273000, "total_equity": 485909000, "shares_outstanding": 105862000, "operating_cash_flow": 73345000, "stock_based_compensation": 3381000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45890000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33164000, "dividends_paid": 25836000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29637000, "free_cash_flow": 119235000, "net_change_in_cash": 10544000 }, "raw_data": { "income": { "ebit": "37266000", "ebitda": "62655000", "netIncome": "24202000", "grossProfit": "76929000", "depreciation": "None", "totalRevenue": "110641000", "costOfRevenue": "33712000", "interestIncome": "11966000", "incomeBeforeTax": "25300000", "interestExpense": "11966000", "operatingIncome": "-9642000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "17094000", "reportedCurrency": "USD", "netInterestIncome": "-11966000", "nonInterestIncome": "None", "operatingExpenses": "86571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4030000", "costofGoodsAndServicesSold": "33712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25389000", "sellingGeneralAndAdministrative": "18304000", "netIncomeFromContinuingOperations": "23594000" }, "balance": { "goodwill": "None", "inventory": "-10294000", "commonStock": "1052000", "currentDebt": "None", "investments": "None", "totalAssets": "2195948000", "longTermDebt": "1427391000", "shortTermDebt": "2429000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "55588000", "reportedCurrency": "USD", "retainedEarnings": "-488273000", "totalLiabilities": "1688205000", "otherCurrentAssets": "-278472000", "totalCurrentAssets": "228372000", "currentLongTermDebt": "None", "longTermInvestments": "74460000", "shortTermInvestments": "15370000", "currentNetReceivables": "50100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1967576000", "currentAccountsPayable": "91897000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1656956000", "shortLongTermDebtTotal": "1514320000", "totalShareholderEquity": "485909000", "capitalLeaseObligations": "86929000", "otherCurrentLiabilities": "91897000", "totalCurrentLiabilities": "91897000", "otherNonCurrentLiabilities": "168917000", "totalNonCurrentLiabilities": "1596308000", "cashAndShortTermInvestments": "213002000", "commonStockSharesOutstanding": "105862000", "intangibleAssetsExcludingGoodwill": "55588000", "cashAndCashEquivalentsAtCarryingValue": "213002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25300000", "profitLoss": "None", "dividendPayout": "25836000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73345000", "capitalExpenditures": "45890000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29637000", "cashflowFromInvestment": "-33164000", "stockBasedCompensation": "3381000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25836000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10544000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }