{ "ticker": { "uuid": "2b0796e6-9926-4026-be72-0e12a8c6ec6f", "symbol": "GPOR", "name": "Gulfport Energy Operating Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/2b0796e6-9926-4026-be72-0e12a8c6ec6f/", "api_url": "https://sharemaestro.com/factors/api/tickers/2b0796e6-9926-4026-be72-0e12a8c6ec6f/" }, "ticker_metadata": { "id": 1804, "uuid": "2b0796e6-9926-4026-be72-0e12a8c6ec6f", "symbol": "GPOR", "name": "Gulfport Energy Operating Corp", "asset_type": "equity", "market_cap": 3076223000, "stock_exchange_id": 3, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Gulfport Energy Corporation is engaged in the exploration, development, acquisition and production of natural gas, crude oil and natural gas liquids (NGL) in the United States. The company is headquartered in Oklahoma City, Oklahoma.", "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": "2b0796e6-9926-4026-be72-0e12a8c6ec6f", "symbol": "GPOR", "name": "Gulfport Energy Operating Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/2b0796e6-9926-4026-be72-0e12a8c6ec6f/", "api_url": "https://sharemaestro.com/factors/api/tickers/2b0796e6-9926-4026-be72-0e12a8c6ec6f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.91, "value": 0.95, "quality": 0.99, "momentum": 0.18, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 168.06, "market_cap": 3141881700, "pe_ratio": 5.2885, "earnings_yield": 0.1891, "ebitda_to_ev": 0.3159, "shareholder_yield": 0.0003, "roe": 0.3287, "piotroski_f_score": 7, "momentum_12_1": -0.0667, "volatility_252d": 0.355 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:17.273977+00:00", "batch_id": "" }, "size": { "price_close": 168.06, "market_cap": 3141881700, "market_cap_usd": 3141881700, "enterprise_value": 3963028700, "shares_outstanding": 18695000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 5.2885, "pb_ratio": 1.7381, "ptbv_ratio": 1.7381, "ps_ratio": 2.0312, "pcf_ratio": 3.4194, "pfcf_ratio": 2.1286, "ev_ebitda": 3.1652, "ev_ebit": 4.2272, "ev_sales": 2.5621, "ev_fcf": 2.685, "earnings_yield": 0.1891, "fcf_yield": 0.3724, "price_to_sales": 2.0312, "price_to_book": 1.7381, "price_to_cashflow": 3.4194, "ebitda_to_ev": 0.3159, "sales_yield": 0.3903 }, "yield": { "dividend_yield": 0.0003, "buyback_yield": 0, "shareholder_yield": 0.0003, "debt_paydown_yield": null, "total_yield": 0.0003 }, "quality": { "gross_margin": 0.675, "operating_margin": 0.6061, "net_margin": 0.3841, "ebitda_margin": 0.8095, "fcf_margin": 0.9542, "roe": 0.3287, "roa": 0.1932, "roic": 0.2808, "roc_greenblatt": null, "asset_turnover": 0.503, "cash_conversion": 2.4845, "accruals_ratio": -0.1056, "sbc_to_revenue": 0.006, "piotroski_f_score": 7, "altman_z_score": 3.7509, "earnings_stability_5y": 4.2783, "revenue_stability_5y": 0.3829, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3395, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.7013, "net_debt_to_ebitda": 0.6558, "debt_to_assets": 0.268, "interest_coverage": 18.0156, "current_ratio": 0.5585, "quick_ratio": 0.0997, "net_debt": 821147000, "local_beta": -0.0002, "volatility_252d": 0.355, "volatility_60d": 0.8186, "max_drawdown_12m": -0.2446, "risk_adjusted_momentum": -0.1879 }, "growth": { "revenue_growth_1y": 0.4958, "revenue_growth_3y_cagr": -0.1719, "revenue_growth_5y_cagr": 0.1056, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.0473, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3623, "book_value_growth_1y": 0.027, "revenue_growth": 0.4958, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0573, "price_return_3m": -0.2052, "price_return_6m": -0.224, "price_return_9m": -0.0404, "price_return_12m": -0.1202, "price_return_12m_ex1m": -0.0667, "momentum_6m": -0.224, "momentum_12m": -0.1202, "momentum_12_1": -0.0667, "distance_from_52w_high": -0.2446, "distance_from_52w_low": 0.0086, "relative_strength": -0.2202 }, "raw_ttm": { "revenue_ttm": 1546789000, "gross_profit_ttm": 1044055000, "ebit_ttm": 937498000, "ebitda_ttm": 1252066000, "net_income_ttm": 594096000, "eps_diluted_ttm": 31.7783, "operating_cash_flow_ttm": 918831000, "capital_expenditure_ttm": 557171000, "fcf_ttm": 1476002000, "dividends_paid_ttm": 804000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 52038000, "cash_and_equivalents": 2921000, "total_current_assets": 224781000, "total_current_liabilities": 402467000, "net_ppe": null, "total_assets": 3075411000, "total_debt": 824068000, "total_equity": 1807685000, "net_working_capital": -180256000, "book_value_per_share": 96.6935, "retained_earnings": 1810707000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 96.6935 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 8, "rank_pb": 44, "rank_ptbv": 37, "rank_ps": 48, "rank_pcf": 11, "rank_ev_ebitda": 6, "rank_ev_ebit": 27, "rank_earnings_yield": 8, "rank_fcf_yield": 7, "rank_dividend_yield": 57, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 9, "rank_roc": 50, "rank_roic": 10, "rank_gross_margin": 25, "rank_fcf_margin": 5, "rank_piotroski": 22, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 72 }, "composites": { "value_composite": 5, "quality_composite": 1, "momentum_composite": 82, "growth_composite": 14, "yield_composite": 72, "svqf_composite": 4, "vc1_composite": 7, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 82, "overall_composite": 9, "quality_value_composite": 0.9698, "os_score": 0.91, "value_percentile": 0.95, "quality_percentile": 0.99, "momentum_percentile": 0.18, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 12, "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": 82, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4235, "ticker_id": 1804, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:17.273977+00:00", "batch_id": "", "os_score_delta": null, "price_close": 168.06, "market_cap": 3141881700, "market_cap_usd": 3141881700, "enterprise_value": 3963028700, "shares_outstanding": 18695000, "fx_rate_to_usd": null, "pe_ratio": 5.28850842, "pb_ratio": 1.73806924, "ptbv_ratio": 1.73806924, "ps_ratio": 2.03122837, "pcf_ratio": 3.41943372, "pfcf_ratio": 2.12864325, "ev_ebitda": 3.16519153, "ev_ebit": 4.22723963, "ev_sales": 2.56210039, "ev_fcf": 2.68497516, "earnings_yield": 0.18908923, "fcf_yield": 0.37244292, "dividend_yield": 0.0002559, "buyback_yield": 0, "shareholder_yield": 0.0002559, "debt_paydown_yield": null, "total_yield": 0.0002559, "gross_margin": 0.67498217, "operating_margin": 0.60609301, "net_margin": 0.38408341, "ebitda_margin": 0.80946141, "fcf_margin": 0.95423616, "roe": 0.32865018, "roa": 0.19317613, "roic": 0.28082365, "roc_greenblatt": null, "asset_turnover": 0.50295359, "cash_conversion": 2.48445032, "accruals_ratio": -0.10559076, "sbc_to_revenue": 0.00602021, "debt_to_equity": 0.70129807, "net_debt_to_ebitda": 0.65583364, "debt_to_assets": 0.26795378, "interest_coverage": 18.01564242, "current_ratio": 0.5585079, "quick_ratio": 0.09971501, "net_debt": 821147000, "revenue_growth_1y": 0.49579293, "revenue_growth_3y_cagr": -0.17192005, "revenue_growth_5y_cagr": 0.1055868, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.04727101, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3622865, "book_value_growth_1y": 0.02697558, "piotroski_f_score": 7, "altman_z_score": 3.75087583, "earnings_stability_5y": 4.278346, "revenue_stability_5y": 0.382909, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05732556, "price_return_3m": -0.20520218, "price_return_6m": -0.22399224, "price_return_9m": -0.0404248, "price_return_12m": -0.12019684, "price_return_12m_ex1m": -0.06669459, "distance_from_52w_high": -0.24464021, "distance_from_52w_low": 0.00864242, "relative_strength": -0.22016042, "local_beta": -0.0002, "volatility_252d": 0.354981, "volatility_60d": 0.8186, "max_drawdown_12m": -0.24464021, "revenue_ttm": 1546789000, "gross_profit_ttm": 1044055000, "ebit_ttm": 937498000, "ebitda_ttm": 1252066000, "net_income_ttm": 594096000, "eps_diluted_ttm": 31.77833645, "operating_cash_flow_ttm": 918831000, "capital_expenditure_ttm": 557171000, "fcf_ttm": 1476002000, "dividends_paid_ttm": 804000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 52038000, "cash_and_equivalents": 2921000, "total_current_assets": 224781000, "total_current_liabilities": 402467000, "net_ppe": null, "total_assets": 3075411000, "total_debt": 824068000, "total_equity": 1807685000, "net_working_capital": -180256000, "book_value_per_share": 96.69350094, "retained_earnings": 1810707000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 96.69350094, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 8, "rank_pb": 44, "rank_ptbv": 37, "rank_ps": 48, "rank_pcf": 11, "rank_ev_ebitda": 6, "rank_ev_ebit": 27, "rank_earnings_yield": 8, "rank_fcf_yield": 7, "rank_dividend_yield": 57, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 9, "rank_roc": 50, "rank_roic": 10, "rank_gross_margin": 25, "rank_fcf_margin": 5, "rank_piotroski": 22, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 72, "value_composite": 5, "quality_composite": 1, "momentum_composite": 82, "growth_composite": 14, "yield_composite": 72, "svqf_composite": 4, "vc1_composite": 7, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 82, "overall_composite": 9, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 12, "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": 168.06, "os": 0.91, "value": 0.95, "quality": 0.99, "momentum": 0.18, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 5.2885, "earnings_yield": 0.1891, "shareholder_yield": 0.0003, "roe": 0.3287, "momentum_12_1": -0.0667, "complete_fields": { "id": 4235, "ticker_id": 1804, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:17.273977+00:00", "batch_id": "", "os_score_delta": null, "price_close": 168.06, "market_cap": 3141881700, "market_cap_usd": 3141881700, "enterprise_value": 3963028700, "shares_outstanding": 18695000, "fx_rate_to_usd": null, "pe_ratio": 5.28850842, "pb_ratio": 1.73806924, "ptbv_ratio": 1.73806924, "ps_ratio": 2.03122837, "pcf_ratio": 3.41943372, "pfcf_ratio": 2.12864325, "ev_ebitda": 3.16519153, "ev_ebit": 4.22723963, "ev_sales": 2.56210039, "ev_fcf": 2.68497516, "earnings_yield": 0.18908923, "fcf_yield": 0.37244292, "dividend_yield": 0.0002559, "buyback_yield": 0, "shareholder_yield": 0.0002559, "debt_paydown_yield": null, "total_yield": 0.0002559, "gross_margin": 0.67498217, "operating_margin": 0.60609301, "net_margin": 0.38408341, "ebitda_margin": 0.80946141, "fcf_margin": 0.95423616, "roe": 0.32865018, "roa": 0.19317613, "roic": 0.28082365, "roc_greenblatt": null, "asset_turnover": 0.50295359, "cash_conversion": 2.48445032, "accruals_ratio": -0.10559076, "sbc_to_revenue": 0.00602021, "debt_to_equity": 0.70129807, "net_debt_to_ebitda": 0.65583364, "debt_to_assets": 0.26795378, "interest_coverage": 18.01564242, "current_ratio": 0.5585079, "quick_ratio": 0.09971501, "net_debt": 821147000, "revenue_growth_1y": 0.49579293, "revenue_growth_3y_cagr": -0.17192005, "revenue_growth_5y_cagr": 0.1055868, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.04727101, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3622865, "book_value_growth_1y": 0.02697558, "piotroski_f_score": 7, "altman_z_score": 3.75087583, "earnings_stability_5y": 4.278346, "revenue_stability_5y": 0.382909, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05732556, "price_return_3m": -0.20520218, "price_return_6m": -0.22399224, "price_return_9m": -0.0404248, "price_return_12m": -0.12019684, "price_return_12m_ex1m": -0.06669459, "distance_from_52w_high": -0.24464021, "distance_from_52w_low": 0.00864242, "relative_strength": -0.22016042, "local_beta": -0.0002, "volatility_252d": 0.354981, "volatility_60d": 0.8186, "max_drawdown_12m": -0.24464021, "revenue_ttm": 1546789000, "gross_profit_ttm": 1044055000, "ebit_ttm": 937498000, "ebitda_ttm": 1252066000, "net_income_ttm": 594096000, "eps_diluted_ttm": 31.77833645, "operating_cash_flow_ttm": 918831000, "capital_expenditure_ttm": 557171000, "fcf_ttm": 1476002000, "dividends_paid_ttm": 804000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 52038000, "cash_and_equivalents": 2921000, "total_current_assets": 224781000, "total_current_liabilities": 402467000, "net_ppe": null, "total_assets": 3075411000, "total_debt": 824068000, "total_equity": 1807685000, "net_working_capital": -180256000, "book_value_per_share": 96.69350094, "retained_earnings": 1810707000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 96.69350094, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 8, "rank_pb": 44, "rank_ptbv": 37, "rank_ps": 48, "rank_pcf": 11, "rank_ev_ebitda": 6, "rank_ev_ebit": 27, "rank_earnings_yield": 8, "rank_fcf_yield": 7, "rank_dividend_yield": 57, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 9, "rank_roc": 50, "rank_roic": 10, "rank_gross_margin": 25, "rank_fcf_margin": 5, "rank_piotroski": 22, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 74, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 72, "value_composite": 5, "quality_composite": 1, "momentum_composite": 82, "growth_composite": 14, "yield_composite": 72, "svqf_composite": 4, "vc1_composite": 7, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 82, "overall_composite": 9, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 12, "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": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "income_statement": { "revenue": 1323527000, "cost_of_revenue": 388404000, "gross_profit": 935123000, "ebit": 592324000, "ebitda": 896486000, "pretax_income": 543305000, "tax_provision": 115495000, "net_income": 427810000, "net_income_to_common": 427810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1813000, "total_current_assets": 248851000, "total_assets": 3029540000, "short_term_debt": 550000, "long_term_debt": 788187000, "total_debt": 788737000, "total_liabilities": 1194822000, "total_equity": 1834718000, "shares_outstanding": 18440000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 803193000, "capital_expenditure": 527569000, "free_cash_flow": 1330762000, "dividends_paid": 1666000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270690, "ticker_id": 1804, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "592324000", "ebitda": "896486000", "netIncome": "427810000", "grossProfit": "935123000", "depreciation": "None", "totalRevenue": "1323527000", "costOfRevenue": "388404000", "interestIncome": "None", "incomeBeforeTax": "543305000", "interestExpense": "49019000", "operatingIncome": "501368000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "115495000", "reportedCurrency": "USD", "netInterestIncome": "-54277000", "nonInterestIncome": "None", "operatingExpenses": "433755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304162000", "sellingGeneralAndAdministrative": "42488000", "netIncomeFromContinuingOperations": "427810000" }, "balance": { "goodwill": "None", "inventory": "184649000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3029540000", "longTermDebt": "788187000", "shortTermDebt": "550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1834716000", "totalLiabilities": "1194822000", "otherCurrentAssets": "7952000", "totalCurrentAssets": "248851000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "45155000", "currentNetReceivables": "9282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2780689000", "currentAccountsPayable": "342382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "788747000", "totalShareholderEquity": "1834718000", "capitalLeaseObligations": "560000", "otherCurrentLiabilities": "21865000", "totalCurrentLiabilities": "364797000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "830025000", "cashAndShortTermInvestments": "1813000", "commonStockSharesOutstanding": "18440000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "396158000", "profitLoss": "None", "dividendPayout": "1666000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "803193000", "capitalExpenditures": "527569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-273672000", "cashflowFromInvestment": "-529181000", "stockBasedCompensation": "12156000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1666000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-322837000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304162000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1323527000, "cost_of_revenue": 388404000, "gross_profit": 935123000, "research_and_development": null, "selling_general_admin": 42488000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 592324000, "depreciation_amortisation": 304162000, "ebitda": 896486000, "interest_expense": 49019000, "interest_income": null, "other_non_operating": null, "pretax_income": 543305000, "tax_provision": 115495000, "effective_tax_rate": null, "net_income": 427810000, "net_income_continuing_ops": 427810000, "net_income_to_common": 427810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1813000, "short_term_investments": 45155000, "net_receivables": 9282000, "inventory": 184649000, "other_current_assets": null, "total_current_assets": 248851000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2780689000, "total_assets": 3029540000, "short_term_debt": 550000, "accounts_payable": 342382000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 364797000, "long_term_debt": 788187000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 830025000, "total_liabilities": 1194822000, "total_debt": 788737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1834716000, "total_equity": 1834718000, "shares_outstanding": 18440000, "operating_cash_flow": 803193000, "stock_based_compensation": 12156000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 527569000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -529181000, "dividends_paid": 1666000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -273672000, "free_cash_flow": 1330762000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "592324000", "ebitda": "896486000", "netIncome": "427810000", "grossProfit": "935123000", "depreciation": "None", "totalRevenue": "1323527000", "costOfRevenue": "388404000", "interestIncome": "None", "incomeBeforeTax": "543305000", "interestExpense": "49019000", "operatingIncome": "501368000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "115495000", "reportedCurrency": "USD", "netInterestIncome": "-54277000", "nonInterestIncome": "None", "operatingExpenses": "433755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304162000", "sellingGeneralAndAdministrative": "42488000", "netIncomeFromContinuingOperations": "427810000" }, "balance": { "goodwill": "None", "inventory": "184649000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3029540000", "longTermDebt": "788187000", "shortTermDebt": "550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1834716000", "totalLiabilities": "1194822000", "otherCurrentAssets": "7952000", "totalCurrentAssets": "248851000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "45155000", "currentNetReceivables": "9282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2780689000", "currentAccountsPayable": "342382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "788747000", "totalShareholderEquity": "1834718000", "capitalLeaseObligations": "560000", "otherCurrentLiabilities": "21865000", "totalCurrentLiabilities": "364797000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "830025000", "cashAndShortTermInvestments": "1813000", "commonStockSharesOutstanding": "18440000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "396158000", "profitLoss": "None", "dividendPayout": "1666000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "803193000", "capitalExpenditures": "527569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-273672000", "cashflowFromInvestment": "-529181000", "stockBasedCompensation": "12156000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1666000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-322837000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304162000", "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": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "income_statement": { "revenue": 928604000, "cost_of_revenue": 395835000, "gross_profit": 532769000, "ebit": -261689000, "ebitda": 64034000, "pretax_income": -317463000, "tax_provision": -56077000, "net_income": -261386000, "net_income_to_common": -261386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1473000, "total_current_assets": 231313000, "total_assets": 2865697000, "short_term_debt": 5538000, "long_term_debt": 702857000, "total_debt": 708395000, "total_liabilities": 1116956000, "total_equity": 1748741000, "shares_outstanding": 18050000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 650033000, "capital_expenditure": 454098000, "free_cash_flow": 1104131000, "dividends_paid": 4230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270695, "ticker_id": 1804, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-261689000", "ebitda": "64034000", "netIncome": "-261386000", "grossProfit": "532769000", "depreciation": "None", "totalRevenue": "928604000", "costOfRevenue": "395835000", "interestIncome": "None", "incomeBeforeTax": "-317463000", "interestExpense": "59982000", "operatingIncome": "-236757000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-56077000", "reportedCurrency": "USD", "netInterestIncome": "-59982000", "nonInterestIncome": "None", "operatingExpenses": "769526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "395835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "325723000", "sellingGeneralAndAdministrative": "42558000", "netIncomeFromContinuingOperations": "-261386000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2865697000", "longTermDebt": "702857000", "shortTermDebt": "5538000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1582332000", "totalLiabilities": "1116956000", "otherCurrentAssets": "65171000", "totalCurrentAssets": "231313000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2634384000", "currentAccountsPayable": "34668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "708956000", "totalShareholderEquity": "1748741000", "capitalLeaseObligations": "6099000", "otherCurrentLiabilities": "305302000", "totalCurrentLiabilities": "345508000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "771448000", "cashAndShortTermInvestments": "1473000", "commonStockSharesOutstanding": "18050000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-261386000", "profitLoss": "None", "dividendPayout": "4230000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "650033000", "capitalExpenditures": "454098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-194496000", "cashflowFromInvestment": "-455993000", "stockBasedCompensation": "10958000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-184477000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "328030000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 928604000, "cost_of_revenue": 395835000, "gross_profit": 532769000, "research_and_development": null, "selling_general_admin": 42558000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -261689000, "depreciation_amortisation": 325723000, "ebitda": 64034000, "interest_expense": 59982000, "interest_income": null, "other_non_operating": null, "pretax_income": -317463000, "tax_provision": -56077000, "effective_tax_rate": null, "net_income": -261386000, "net_income_continuing_ops": -261386000, "net_income_to_common": -261386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1473000, "short_term_investments": null, "net_receivables": 164669000, "inventory": null, "other_current_assets": null, "total_current_assets": 231313000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2634384000, "total_assets": 2865697000, "short_term_debt": 5538000, "accounts_payable": 34668000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 345508000, "long_term_debt": 702857000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 771448000, "total_liabilities": 1116956000, "total_debt": 708395000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1582332000, "total_equity": 1748741000, "shares_outstanding": 18050000, "operating_cash_flow": 650033000, "stock_based_compensation": 10958000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 454098000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -455993000, "dividends_paid": 4230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -194496000, "free_cash_flow": 1104131000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-261689000", "ebitda": "64034000", "netIncome": "-261386000", "grossProfit": "532769000", "depreciation": "None", "totalRevenue": "928604000", "costOfRevenue": "395835000", "interestIncome": "None", "incomeBeforeTax": "-317463000", "interestExpense": "59982000", "operatingIncome": "-236757000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-56077000", "reportedCurrency": "USD", "netInterestIncome": "-59982000", "nonInterestIncome": "None", "operatingExpenses": "769526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "395835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "325723000", "sellingGeneralAndAdministrative": "42558000", "netIncomeFromContinuingOperations": "-261386000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2865697000", "longTermDebt": "702857000", "shortTermDebt": "5538000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1582332000", "totalLiabilities": "1116956000", "otherCurrentAssets": "65171000", "totalCurrentAssets": "231313000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2634384000", "currentAccountsPayable": "34668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "708956000", "totalShareholderEquity": "1748741000", "capitalLeaseObligations": "6099000", "otherCurrentLiabilities": "305302000", "totalCurrentLiabilities": "345508000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "771448000", "cashAndShortTermInvestments": "1473000", "commonStockSharesOutstanding": "18050000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-261386000", "profitLoss": "None", "dividendPayout": "4230000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "650033000", "capitalExpenditures": "454098000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-194496000", "cashflowFromInvestment": "-455993000", "stockBasedCompensation": "10958000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-184477000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "328030000", "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": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "income_statement": { "revenue": 1051383000, "cost_of_revenue": 388363000, "gross_profit": 663020000, "ebit": 999573000, "ebitda": 1319288000, "pretax_income": 945760000, "tax_provision": -525156000, "net_income": 1470916000, "net_income_to_common": 1470916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1929000, "total_current_assets": 396806000, "total_assets": 3267613000, "short_term_debt": 12959000, "long_term_debt": 667382000, "total_debt": 680341000, "total_liabilities": 1061719000, "total_equity": 2205894000, "shares_outstanding": 18902000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 723181000, "capital_expenditure": 537360000, "free_cash_flow": 1260541000, "dividends_paid": 4840000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270700, "ticker_id": 1804, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "999573000", "ebitda": "1319288000", "netIncome": "1470916000", "grossProfit": "663020000", "depreciation": "None", "totalRevenue": "1051383000", "costOfRevenue": "388363000", "interestIncome": "7000", "incomeBeforeTax": "945760000", "interestExpense": "57069000", "operatingIncome": "974847000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-525156000", "reportedCurrency": "USD", "netInterestIncome": "-58496000", "nonInterestIncome": "None", "operatingExpenses": "-311827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388363000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319715000", "sellingGeneralAndAdministrative": "38600000", "netIncomeFromContinuingOperations": "1973753000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3267613000", "longTermDebt": "667382000", "shortTermDebt": "12959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1847948000", "totalLiabilities": "1061719000", "otherCurrentAssets": "250177000", "totalCurrentAssets": "396806000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "233226000", "currentNetReceivables": "144700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2870807000", "currentAccountsPayable": "43517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "681681000", "totalShareholderEquity": "2205894000", "capitalLeaseObligations": "14299000", "otherCurrentLiabilities": "287978000", "totalCurrentLiabilities": "344454000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "717265000", "cashAndShortTermInvestments": "1929000", "commonStockSharesOutstanding": "18902000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1470916000", "profitLoss": "None", "dividendPayout": "4840000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "723181000", "capitalExpenditures": "537360000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191284000", "cashflowFromInvestment": "-537227000", "stockBasedCompensation": "9480000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4840000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149165000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "322497000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1051383000, "cost_of_revenue": 388363000, "gross_profit": 663020000, "research_and_development": null, "selling_general_admin": 38600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 999573000, "depreciation_amortisation": 319715000, "ebitda": 1319288000, "interest_expense": 57069000, "interest_income": null, "other_non_operating": null, "pretax_income": 945760000, "tax_provision": -525156000, "effective_tax_rate": null, "net_income": 1470916000, "net_income_continuing_ops": 1973753000, "net_income_to_common": 1470916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1929000, "short_term_investments": 233226000, "net_receivables": 144700000, "inventory": null, "other_current_assets": null, "total_current_assets": 396806000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2870807000, "total_assets": 3267613000, "short_term_debt": 12959000, "accounts_payable": 43517000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344454000, "long_term_debt": 667382000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 717265000, "total_liabilities": 1061719000, "total_debt": 680341000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1847948000, "total_equity": 2205894000, "shares_outstanding": 18902000, "operating_cash_flow": 723181000, "stock_based_compensation": 9480000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 537360000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -537227000, "dividends_paid": 4840000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -191284000, "free_cash_flow": 1260541000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "999573000", "ebitda": "1319288000", "netIncome": "1470916000", "grossProfit": "663020000", "depreciation": "None", "totalRevenue": "1051383000", "costOfRevenue": "388363000", "interestIncome": "7000", "incomeBeforeTax": "945760000", "interestExpense": "57069000", "operatingIncome": "974847000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-525156000", "reportedCurrency": "USD", "netInterestIncome": "-58496000", "nonInterestIncome": "None", "operatingExpenses": "-311827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388363000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319715000", "sellingGeneralAndAdministrative": "38600000", "netIncomeFromContinuingOperations": "1973753000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3267613000", "longTermDebt": "667382000", "shortTermDebt": "12959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1847948000", "totalLiabilities": "1061719000", "otherCurrentAssets": "250177000", "totalCurrentAssets": "396806000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "233226000", "currentNetReceivables": "144700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2870807000", "currentAccountsPayable": "43517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "681681000", "totalShareholderEquity": "2205894000", "capitalLeaseObligations": "14299000", "otherCurrentLiabilities": "287978000", "totalCurrentLiabilities": "344454000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "717265000", "cashAndShortTermInvestments": "1929000", "commonStockSharesOutstanding": "18902000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1470916000", "profitLoss": "None", "dividendPayout": "4840000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "723181000", "capitalExpenditures": "537360000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191284000", "cashflowFromInvestment": "-537227000", "stockBasedCompensation": "9480000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4840000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149165000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "322497000", "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": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "income_statement": { "revenue": 2330859000, "cost_of_revenue": 332551000, "gross_profit": 1998308000, "ebit": 551560000, "ebitda": 819321000, "pretax_income": 494701000, "tax_provision": 48425000, "net_income": 494701000, "net_income_to_common": 494701000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7259000, "total_current_assets": 402270000, "total_assets": 2534479000, "short_term_debt": 12414000, "long_term_debt": 694155000, "total_debt": 706569000, "total_liabilities": 1653349000, "total_equity": 881130000, "shares_outstanding": 20347000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 739077000, "capital_expenditure": 460780000, "free_cash_flow": 1199857000, "dividends_paid": 5444000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270705, "ticker_id": 1804, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "551560000", "ebitda": "819321000", "netIncome": "494701000", "grossProfit": "1998308000", "depreciation": "None", "totalRevenue": "2330859000", "costOfRevenue": "332551000", "interestIncome": "826000", "incomeBeforeTax": "494701000", "interestExpense": "59773000", "operatingIncome": "543126000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "48425000", "reportedCurrency": "USD", "netInterestIncome": "-59773000", "nonInterestIncome": "None", "operatingExpenses": "1455182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11348000", "costofGoodsAndServicesSold": "332551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267761000", "sellingGeneralAndAdministrative": "35304000", "netIncomeFromContinuingOperations": "494701000" }, "balance": { "goodwill": "None", "inventory": "87508000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2534479000", "longTermDebt": "694155000", "shortTermDebt": "12414000", "treasuryStock": "-286000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "381872000", "totalLiabilities": "1653349000", "otherCurrentAssets": "95129000", "totalCurrentAssets": "402270000", "currentLongTermDebt": "None", "longTermInvestments": "26525000", "shortTermInvestments": "87508000", "currentNetReceivables": "299882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2132209000", "currentAccountsPayable": "37807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2057730000", "shortLongTermDebtTotal": "720868000", "totalShareholderEquity": "881130000", "capitalLeaseObligations": "26713000", "otherCurrentLiabilities": "743099000", "totalCurrentLiabilities": "793320000", "otherNonCurrentLiabilities": "47470000", "totalNonCurrentLiabilities": "860029000", "cashAndShortTermInvestments": "7259000", "commonStockSharesOutstanding": "20347000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7259000", "accumulatedDepreciationAmortizationPPE": "-545771000" }, "cashflow": { "netIncome": "494701000", "profitLoss": "None", "dividendPayout": "5444000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-59879000", "operatingCashflow": "739077000", "capitalExpenditures": "460780000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276783000", "cashflowFromInvestment": "-458295000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5444000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3999000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250482000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267761000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2330859000, "cost_of_revenue": 332551000, "gross_profit": 1998308000, "research_and_development": null, "selling_general_admin": 35304000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 551560000, "depreciation_amortisation": 267761000, "ebitda": 819321000, "interest_expense": 59773000, "interest_income": null, "other_non_operating": null, "pretax_income": 494701000, "tax_provision": 48425000, "effective_tax_rate": null, "net_income": 494701000, "net_income_continuing_ops": 494701000, "net_income_to_common": 494701000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7259000, "short_term_investments": 87508000, "net_receivables": 299882000, "inventory": 87508000, "other_current_assets": null, "total_current_assets": 402270000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2132209000, "total_assets": 2534479000, "short_term_debt": 12414000, "accounts_payable": 37807000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 793320000, "long_term_debt": 694155000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 860029000, "total_liabilities": 1653349000, "total_debt": 706569000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 381872000, "total_equity": 881130000, "shares_outstanding": 20347000, "operating_cash_flow": 739077000, "stock_based_compensation": 5800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 460780000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -458295000, "dividends_paid": 5444000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -276783000, "free_cash_flow": 1199857000, "net_change_in_cash": 3999000 }, "raw_data": { "income": { "ebit": "551560000", "ebitda": "819321000", "netIncome": "494701000", "grossProfit": "1998308000", "depreciation": "None", "totalRevenue": "2330859000", "costOfRevenue": "332551000", "interestIncome": "826000", "incomeBeforeTax": "494701000", "interestExpense": "59773000", "operatingIncome": "543126000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "48425000", "reportedCurrency": "USD", "netInterestIncome": "-59773000", "nonInterestIncome": "None", "operatingExpenses": "1455182000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11348000", "costofGoodsAndServicesSold": "332551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267761000", "sellingGeneralAndAdministrative": "35304000", "netIncomeFromContinuingOperations": "494701000" }, "balance": { "goodwill": "None", "inventory": "87508000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2534479000", "longTermDebt": "694155000", "shortTermDebt": "12414000", "treasuryStock": "-286000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "381872000", "totalLiabilities": "1653349000", "otherCurrentAssets": "95129000", "totalCurrentAssets": "402270000", "currentLongTermDebt": "None", "longTermInvestments": "26525000", "shortTermInvestments": "87508000", "currentNetReceivables": "299882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2132209000", "currentAccountsPayable": "37807000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2057730000", "shortLongTermDebtTotal": "720868000", "totalShareholderEquity": "881130000", "capitalLeaseObligations": "26713000", "otherCurrentLiabilities": "743099000", "totalCurrentLiabilities": "793320000", "otherNonCurrentLiabilities": "47470000", "totalNonCurrentLiabilities": "860029000", "cashAndShortTermInvestments": "7259000", "commonStockSharesOutstanding": "20347000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7259000", "accumulatedDepreciationAmortizationPPE": "-545771000" }, "cashflow": { "netIncome": "494701000", "profitLoss": "None", "dividendPayout": "5444000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-59879000", "operatingCashflow": "739077000", "capitalExpenditures": "460780000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276783000", "cashflowFromInvestment": "-458295000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5444000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3999000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250482000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267761000", "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": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "income_statement": { "revenue": 1502860000, "cost_of_revenue": 693507000, "gross_profit": 809353000, "ebit": 175169999, "ebitda": 401289999, "pretax_income": 130157999, "tax_provision": -8007000, "net_income": 138165000, "net_income_to_common": 138165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3260000, "total_current_assets": 273551000, "total_assets": 2168232000, "short_term_debt": 182000, "long_term_debt": 712946000, "total_debt": 713128000, "total_liabilities": 1560858000, "total_equity": 607374000, "shares_outstanding": 20600000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 465140000, "capital_expenditure": 309443000, "free_cash_flow": 774583000, "dividends_paid": 1503000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270710, "ticker_id": 1804, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175169999", "ebitda": "401289999", "netIncome": "138165000", "grossProfit": "809353000", "depreciation": "None", "totalRevenue": "1502860000", "costOfRevenue": "693507000", "interestIncome": "None", "incomeBeforeTax": "130157999", "interestExpense": "45012000", "operatingIncome": "755713000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-8007000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "53640000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "693507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226120000", "sellingGeneralAndAdministrative": "53640000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4695000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2168232000", "longTermDebt": "712946000", "shortTermDebt": "182000", "treasuryStock": "-30216000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-112829000", "totalLiabilities": "1560858000", "otherCurrentAssets": "17054000", "totalCurrentAssets": "273551000", "currentLongTermDebt": "None", "longTermInvestments": "18664000", "shortTermInvestments": "None", "currentNetReceivables": "253237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1894681000", "currentAccountsPayable": "98821000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1856150000", "shortLongTermDebtTotal": "713268000", "totalShareholderEquity": "607374000", "capitalLeaseObligations": "322000", "otherCurrentLiabilities": "535925000", "totalCurrentLiabilities": "634928000", "otherNonCurrentLiabilities": "925930000", "totalNonCurrentLiabilities": "925930000", "cashAndShortTermInvestments": "3260000", "commonStockSharesOutstanding": "20600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3260000", "accumulatedDepreciationAmortizationPPE": "-278341000" }, "cashflow": { "netIncome": "138165000", "profitLoss": "None", "dividendPayout": "1503000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "465140000", "capitalExpenditures": "309443000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-253805000", "cashflowFromInvestment": "-297936000", "stockBasedCompensation": "5545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1503000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1503000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1502860000, "cost_of_revenue": 693507000, "gross_profit": 809353000, "research_and_development": null, "selling_general_admin": 53640000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175169999, "depreciation_amortisation": 226120000, "ebitda": 401289999, "interest_expense": 45012000, "interest_income": null, "other_non_operating": null, "pretax_income": 130157999, "tax_provision": -8007000, "effective_tax_rate": null, "net_income": 138165000, "net_income_continuing_ops": null, "net_income_to_common": 138165000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3260000, "short_term_investments": null, "net_receivables": 253237000, "inventory": 4695000, "other_current_assets": null, "total_current_assets": 273551000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1894681000, "total_assets": 2168232000, "short_term_debt": 182000, "accounts_payable": 98821000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 634928000, "long_term_debt": 712946000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 925930000, "total_liabilities": 1560858000, "total_debt": 713128000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -112829000, "total_equity": 607374000, "shares_outstanding": 20600000, "operating_cash_flow": 465140000, "stock_based_compensation": 5545000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 309443000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -297936000, "dividends_paid": 1503000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -253805000, "free_cash_flow": 774583000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "175169999", "ebitda": "401289999", "netIncome": "138165000", "grossProfit": "809353000", "depreciation": "None", "totalRevenue": "1502860000", "costOfRevenue": "693507000", "interestIncome": "None", "incomeBeforeTax": "130157999", "interestExpense": "45012000", "operatingIncome": "755713000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-8007000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "53640000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "693507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226120000", "sellingGeneralAndAdministrative": "53640000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "4695000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2168232000", "longTermDebt": "712946000", "shortTermDebt": "182000", "treasuryStock": "-30216000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-112829000", "totalLiabilities": "1560858000", "otherCurrentAssets": "17054000", "totalCurrentAssets": "273551000", "currentLongTermDebt": "None", "longTermInvestments": "18664000", "shortTermInvestments": "None", "currentNetReceivables": "253237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1894681000", "currentAccountsPayable": "98821000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1856150000", "shortLongTermDebtTotal": "713268000", "totalShareholderEquity": "607374000", "capitalLeaseObligations": "322000", "otherCurrentLiabilities": "535925000", "totalCurrentLiabilities": "634928000", "otherNonCurrentLiabilities": "925930000", "totalNonCurrentLiabilities": "925930000", "cashAndShortTermInvestments": "3260000", "commonStockSharesOutstanding": "20600000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3260000", "accumulatedDepreciationAmortizationPPE": "-278341000" }, "cashflow": { "netIncome": "138165000", "profitLoss": "None", "dividendPayout": "1503000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "465140000", "capitalExpenditures": "309443000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-253805000", "cashflowFromInvestment": "-297936000", "stockBasedCompensation": "5545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1503000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1503000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226120000", "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": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "income_statement": { "revenue": 801251000, "cost_of_revenue": 293979000, "gross_profit": 507272000, "ebit": -1503327000, "ebitda": -1263583000, "pretax_income": -1617843000, "tax_provision": 7290000, "net_income": -1625133000, "net_income_to_common": -1625133000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89861000, "total_current_assets": 409750000, "total_assets": 2539871000, "short_term_debt": 253743000, "long_term_debt": null, "total_debt": 253743000, "total_liabilities": 2840371000, "total_equity": -300500000, "shares_outstanding": 46188217, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 95304000, "capital_expenditure": 367287000, "free_cash_flow": 462591000, "dividends_paid": 1503000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270715, "ticker_id": 1804, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1503327000", "ebitda": "-1263583000", "netIncome": "-1625133000", "grossProfit": "507272000", "depreciation": "None", "totalRevenue": "801251000", "costOfRevenue": "293979000", "interestIncome": "414000", "incomeBeforeTax": "-1617843000", "interestExpense": "120079000", "operatingIncome": "-1362605000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "7290000", "reportedCurrency": "USD", "netInterestIncome": "-119665000", "nonInterestIncome": "None", "operatingExpenses": "1869877000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "293979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239744000", "sellingGeneralAndAdministrative": "59329000", "netIncomeFromContinuingOperations": "-1625133000" }, "balance": { "goodwill": "None", "inventory": "27146000", "commonStock": "1607000", "currentDebt": "None", "investments": "None", "totalAssets": "2539871000", "longTermDebt": "None", "shortTermDebt": "253743000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4472859000", "totalLiabilities": "2840371000", "otherCurrentAssets": "187810000", "totalCurrentAssets": "409750000", "currentLongTermDebt": "253743000", "longTermInvestments": "24816000", "shortTermInvestments": "27146000", "currentNetReceivables": "132079000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2130121000", "currentAccountsPayable": "120275000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2086611000", "shortLongTermDebtTotal": "2258962000", "totalShareholderEquity": "-300500000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "136269000", "totalCurrentLiabilities": "510287000", "otherNonCurrentLiabilities": "2293480000", "totalNonCurrentLiabilities": "2330084000", "cashAndShortTermInvestments": "89861000", "commonStockSharesOutstanding": "46188217", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "89861000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1625133000", "profitLoss": "None", "dividendPayout": "1503000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "95304000", "capitalExpenditures": "367287000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "303084000", "cashflowFromInvestment": "-314587000", "stockBasedCompensation": "13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1503000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-688000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242810000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 801251000, "cost_of_revenue": 293979000, "gross_profit": 507272000, "research_and_development": null, "selling_general_admin": 59329000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1503327000, "depreciation_amortisation": 239744000, "ebitda": -1263583000, "interest_expense": 120079000, "interest_income": null, "other_non_operating": null, "pretax_income": -1617843000, "tax_provision": 7290000, "effective_tax_rate": null, "net_income": -1625133000, "net_income_continuing_ops": -1625133000, "net_income_to_common": -1625133000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89861000, "short_term_investments": 27146000, "net_receivables": 132079000, "inventory": 27146000, "other_current_assets": null, "total_current_assets": 409750000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2130121000, "total_assets": 2539871000, "short_term_debt": 253743000, "accounts_payable": 120275000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 510287000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2330084000, "total_liabilities": 2840371000, "total_debt": 253743000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4472859000, "total_equity": -300500000, "shares_outstanding": 46188217, "operating_cash_flow": 95304000, "stock_based_compensation": 13400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 367287000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -314587000, "dividends_paid": 1503000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 303084000, "free_cash_flow": 462591000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1503327000", "ebitda": "-1263583000", "netIncome": "-1625133000", "grossProfit": "507272000", "depreciation": "None", "totalRevenue": "801251000", "costOfRevenue": "293979000", "interestIncome": "414000", "incomeBeforeTax": "-1617843000", "interestExpense": "120079000", "operatingIncome": "-1362605000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "7290000", "reportedCurrency": "USD", "netInterestIncome": "-119665000", "nonInterestIncome": "None", "operatingExpenses": "1869877000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "293979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239744000", "sellingGeneralAndAdministrative": "59329000", "netIncomeFromContinuingOperations": "-1625133000" }, "balance": { "goodwill": "None", "inventory": "27146000", "commonStock": "1607000", "currentDebt": "None", "investments": "None", "totalAssets": "2539871000", "longTermDebt": "None", "shortTermDebt": "253743000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-4472859000", "totalLiabilities": "2840371000", "otherCurrentAssets": "187810000", "totalCurrentAssets": "409750000", "currentLongTermDebt": "253743000", "longTermInvestments": "24816000", "shortTermInvestments": "27146000", "currentNetReceivables": "132079000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2130121000", "currentAccountsPayable": "120275000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2086611000", "shortLongTermDebtTotal": "2258962000", "totalShareholderEquity": "-300500000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "136269000", "totalCurrentLiabilities": "510287000", "otherNonCurrentLiabilities": "2293480000", "totalNonCurrentLiabilities": "2330084000", "cashAndShortTermInvestments": "89861000", "commonStockSharesOutstanding": "46188217", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "89861000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1625133000", "profitLoss": "None", "dividendPayout": "1503000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "95304000", "capitalExpenditures": "367287000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "303084000", "cashflowFromInvestment": "-314587000", "stockBasedCompensation": "13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1503000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-688000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242810000", "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": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "income_statement": { "revenue": 1354766000, "cost_of_revenue": 1132447000, "gross_profit": 222319000, "ebit": -1870629000, "ebitda": -1320521000, "pretax_income": -2009921000, "tax_provision": -7563000, "net_income": -2002358000, "net_income_to_common": -2002358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6060000, "total_current_assets": 305877000, "total_assets": 3882819000, "short_term_debt": 35677000, "long_term_debt": 1978020000, "total_debt": 2013697000, "total_liabilities": 2568227000, "total_equity": 1314592000, "shares_outstanding": 46188217, "goodwill_and_intangibles": 169185000 }, "cash_flow": { "operating_cash_flow": 723993000, "capital_expenditure": 725078000, "free_cash_flow": 1449071000, "dividends_paid": 1503000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270720, "ticker_id": 1804, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1870629000", "ebitda": "-1320521000", "netIncome": "-2002358000", "grossProfit": "222319000", "depreciation": "None", "totalRevenue": "1354766000", "costOfRevenue": "1132447000", "interestIncome": "801000", "incomeBeforeTax": "-2009921000", "interestExpense": "141786000", "operatingIncome": "-1703693000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-7563000", "reportedCurrency": "USD", "netInterestIncome": "-140985000", "nonInterestIncome": "None", "operatingExpenses": "1926012000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1132447000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "550108000", "sellingGeneralAndAdministrative": "45542000", "netIncomeFromContinuingOperations": "-2002358000" }, "balance": { "goodwill": "None", "inventory": "126201000", "commonStock": "1597000", "currentDebt": "None", "investments": "None", "totalAssets": "3882819000", "longTermDebt": "1978020000", "shortTermDebt": "35677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "169185000", "reportedCurrency": "USD", "retainedEarnings": "-2847726000", "totalLiabilities": "2568227000", "otherCurrentAssets": "130632000", "totalCurrentAssets": "305877000", "currentLongTermDebt": "631000", "longTermInvestments": "32044000", "shortTermInvestments": "126201000", "currentNetReceivables": "169185000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3576942000", "currentAccountsPayable": "415218000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3521232000", "shortLongTermDebtTotal": "2036089000", "totalShareholderEquity": "1314592000", "capitalLeaseObligations": "57438000", "otherCurrentLiabilities": "303000", "totalCurrentLiabilities": "451198000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2117029000", "cashAndShortTermInvestments": "6060000", "commonStockSharesOutstanding": "46188217", "intangibleAssetsExcludingGoodwill": "169185000", "cashAndCashEquivalentsAtCarryingValue": "6060000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2002358000", "profitLoss": "None", "dividendPayout": "1503000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "19548000", "operatingCashflow": "723993000", "capitalExpenditures": "725078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95459000", "cashflowFromInvestment": "-674771000", "stockBasedCompensation": "4911000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1503000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "554047000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1354766000, "cost_of_revenue": 1132447000, "gross_profit": 222319000, "research_and_development": null, "selling_general_admin": 45542000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1870629000, "depreciation_amortisation": 550108000, "ebitda": -1320521000, "interest_expense": 141786000, "interest_income": null, "other_non_operating": null, "pretax_income": -2009921000, "tax_provision": -7563000, "effective_tax_rate": null, "net_income": -2002358000, "net_income_continuing_ops": -2002358000, "net_income_to_common": -2002358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6060000, "short_term_investments": 126201000, "net_receivables": 169185000, "inventory": 126201000, "other_current_assets": null, "total_current_assets": 305877000, "net_ppe": null, "goodwill": null, "intangible_assets": 169185000, "goodwill_and_intangibles": 169185000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3576942000, "total_assets": 3882819000, "short_term_debt": 35677000, "accounts_payable": 415218000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 451198000, "long_term_debt": 1978020000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2117029000, "total_liabilities": 2568227000, "total_debt": 2013697000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2847726000, "total_equity": 1314592000, "shares_outstanding": 46188217, "operating_cash_flow": 723993000, "stock_based_compensation": 4911000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 725078000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -674771000, "dividends_paid": 1503000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95459000, "free_cash_flow": 1449071000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1870629000", "ebitda": "-1320521000", "netIncome": "-2002358000", "grossProfit": "222319000", "depreciation": "None", "totalRevenue": "1354766000", "costOfRevenue": "1132447000", "interestIncome": "801000", "incomeBeforeTax": "-2009921000", "interestExpense": "141786000", "operatingIncome": "-1703693000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-7563000", "reportedCurrency": "USD", "netInterestIncome": "-140985000", "nonInterestIncome": "None", "operatingExpenses": "1926012000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1132447000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "550108000", "sellingGeneralAndAdministrative": "45542000", "netIncomeFromContinuingOperations": "-2002358000" }, "balance": { "goodwill": "None", "inventory": "126201000", "commonStock": "1597000", "currentDebt": "None", "investments": "None", "totalAssets": "3882819000", "longTermDebt": "1978020000", "shortTermDebt": "35677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "169185000", "reportedCurrency": "USD", "retainedEarnings": "-2847726000", "totalLiabilities": "2568227000", "otherCurrentAssets": "130632000", "totalCurrentAssets": "305877000", "currentLongTermDebt": "631000", "longTermInvestments": "32044000", "shortTermInvestments": "126201000", "currentNetReceivables": "169185000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3576942000", "currentAccountsPayable": "415218000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3521232000", "shortLongTermDebtTotal": "2036089000", "totalShareholderEquity": "1314592000", "capitalLeaseObligations": "57438000", "otherCurrentLiabilities": "303000", "totalCurrentLiabilities": "451198000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2117029000", "cashAndShortTermInvestments": "6060000", "commonStockSharesOutstanding": "46188217", "intangibleAssetsExcludingGoodwill": "169185000", "cashAndCashEquivalentsAtCarryingValue": "6060000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2002358000", "profitLoss": "None", "dividendPayout": "1503000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "19548000", "operatingCashflow": "723993000", "capitalExpenditures": "725078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95459000", "cashflowFromInvestment": "-674771000", "stockBasedCompensation": "4911000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1503000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "554047000", "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": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "income_statement": { "revenue": 1478523000, "cost_of_revenue": 906091000, "gross_profit": 572432000, "ebit": 565764000, "ebitda": 1056547000, "pretax_income": 430491000, "tax_provision": -69000, "net_income": 430560000, "net_income_to_common": 430560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52297000, "total_current_assets": 316953000, "total_assets": 6051036000, "short_term_debt": 651000, "long_term_debt": 2086765000, "total_debt": 2087416000, "total_liabilities": 2723268000, "total_equity": 3327768000, "shares_outstanding": 71776433, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 752488000, "capital_expenditure": 873170000, "free_cash_flow": 1625658000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270725, "ticker_id": 1804, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "565764000", "ebitda": "1056547000", "netIncome": "430560000", "grossProfit": "572432000", "depreciation": "None", "totalRevenue": "1478523000", "costOfRevenue": "906091000", "interestIncome": "314000", "incomeBeforeTax": "430491000", "interestExpense": "135273000", "operatingIncome": "515799000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-69000", "reportedCurrency": "USD", "netInterestIncome": "-134959000", "nonInterestIncome": "None", "operatingExpenses": "56633000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "906091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "490783000", "sellingGeneralAndAdministrative": "56633000", "netIncomeFromContinuingOperations": "430560000" }, "balance": { "goodwill": "None", "inventory": "4754000", "commonStock": "1630000", "currentDebt": "None", "investments": "None", "totalAssets": "6051036000", "longTermDebt": "2086765000", "shortTermDebt": "651000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-845368000", "totalLiabilities": "2723268000", "otherCurrentAssets": "31369000", "totalCurrentAssets": "316953000", "currentLongTermDebt": "651000", "longTermInvestments": "236121000", "shortTermInvestments": "21352000", "currentNetReceivables": "232697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5734083000", "currentAccountsPayable": "518380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5479405000", "shortLongTermDebtTotal": "2087416000", "totalShareholderEquity": "3327768000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20401000", "totalCurrentLiabilities": "539432000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2183836000", "cashAndShortTermInvestments": "52297000", "commonStockSharesOutstanding": "71776433", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "52297000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "430560000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5695000", "operatingCashflow": "752488000", "capitalExpenditures": "873170000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156657000", "cashflowFromInvestment": "-643091000", "stockBasedCompensation": "6799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200251000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "486664000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1478523000, "cost_of_revenue": 906091000, "gross_profit": 572432000, "research_and_development": null, "selling_general_admin": 56633000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 565764000, "depreciation_amortisation": 490783000, "ebitda": 1056547000, "interest_expense": 135273000, "interest_income": null, "other_non_operating": null, "pretax_income": 430491000, "tax_provision": -69000, "effective_tax_rate": null, "net_income": 430560000, "net_income_continuing_ops": 430560000, "net_income_to_common": 430560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52297000, "short_term_investments": 21352000, "net_receivables": 232697000, "inventory": 4754000, "other_current_assets": null, "total_current_assets": 316953000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5734083000, "total_assets": 6051036000, "short_term_debt": 651000, "accounts_payable": 518380000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 539432000, "long_term_debt": 2086765000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2183836000, "total_liabilities": 2723268000, "total_debt": 2087416000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -845368000, "total_equity": 3327768000, "shares_outstanding": 71776433, "operating_cash_flow": 752488000, "stock_based_compensation": 6799000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 873170000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -643091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -156657000, "free_cash_flow": 1625658000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "565764000", "ebitda": "1056547000", "netIncome": "430560000", "grossProfit": "572432000", "depreciation": "None", "totalRevenue": "1478523000", "costOfRevenue": "906091000", "interestIncome": "314000", "incomeBeforeTax": "430491000", "interestExpense": "135273000", "operatingIncome": "515799000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-69000", "reportedCurrency": "USD", "netInterestIncome": "-134959000", "nonInterestIncome": "None", "operatingExpenses": "56633000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "906091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "490783000", "sellingGeneralAndAdministrative": "56633000", "netIncomeFromContinuingOperations": "430560000" }, "balance": { "goodwill": "None", "inventory": "4754000", "commonStock": "1630000", "currentDebt": "None", "investments": "None", "totalAssets": "6051036000", "longTermDebt": "2086765000", "shortTermDebt": "651000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-845368000", "totalLiabilities": "2723268000", "otherCurrentAssets": "31369000", "totalCurrentAssets": "316953000", "currentLongTermDebt": "651000", "longTermInvestments": "236121000", "shortTermInvestments": "21352000", "currentNetReceivables": "232697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5734083000", "currentAccountsPayable": "518380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5479405000", "shortLongTermDebtTotal": "2087416000", "totalShareholderEquity": "3327768000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20401000", "totalCurrentLiabilities": "539432000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2183836000", "cashAndShortTermInvestments": "52297000", "commonStockSharesOutstanding": "71776433", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "52297000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "430560000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5695000", "operatingCashflow": "752488000", "capitalExpenditures": "873170000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156657000", "cashflowFromInvestment": "-643091000", "stockBasedCompensation": "6799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200251000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "486664000", "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": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "income_statement": { "revenue": 566844000, "cost_of_revenue": 200235000, "gross_profit": 366609000, "ebit": 356901000, "ebitda": 432929000, "pretax_income": 210505000, "tax_provision": 44683000, "net_income": 165822000, "net_income_to_common": 165822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2921000, "total_current_assets": 224781000, "total_assets": 3075411000, "short_term_debt": 351000, "long_term_debt": 823717000, "total_debt": 824068000, "total_liabilities": 1267726000, "total_equity": 1807685000, "shares_outstanding": 18695000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 292918000, "capital_expenditure": 137833000, "free_cash_flow": 430751000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270688, "ticker_id": 1804, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "356901000", "ebitda": "432929000", "netIncome": "165822000", "grossProfit": "366609000", "depreciation": "None", "totalRevenue": "566844000", "costOfRevenue": "200235000", "interestIncome": "None", "incomeBeforeTax": "210505000", "interestExpense": "15386000", "operatingIncome": "356901000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "44683000", "reportedCurrency": "USD", "netInterestIncome": "-15386000", "nonInterestIncome": "None", "operatingExpenses": "9708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200235000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76028000", "sellingGeneralAndAdministrative": "9708000", "netIncomeFromContinuingOperations": "165822000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3075411000", "longTermDebt": "823717000", "shortTermDebt": "351000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1810707000", "totalLiabilities": "1267726000", "otherCurrentAssets": "92873000", "totalCurrentAssets": "224781000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128987000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2850630000", "currentAccountsPayable": "67639000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "824075000", "totalShareholderEquity": "1807685000", "capitalLeaseObligations": "358000", "otherCurrentLiabilities": "334477000", "totalCurrentLiabilities": "402467000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "865259000", "cashAndShortTermInvestments": "2921000", "commonStockSharesOutstanding": "18695000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165822000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "292918000", "capitalExpenditures": "137833000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153396000", "cashflowFromInvestment": "-138414000", "stockBasedCompensation": "196000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-169752000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76028000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 566844000, "cost_of_revenue": 200235000, "gross_profit": 366609000, "research_and_development": null, "selling_general_admin": 9708000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 356901000, "depreciation_amortisation": 76028000, "ebitda": 432929000, "interest_expense": 15386000, "interest_income": null, "other_non_operating": null, "pretax_income": 210505000, "tax_provision": 44683000, "effective_tax_rate": null, "net_income": 165822000, "net_income_continuing_ops": 165822000, "net_income_to_common": 165822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2921000, "short_term_investments": null, "net_receivables": 128987000, "inventory": null, "other_current_assets": null, "total_current_assets": 224781000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2850630000, "total_assets": 3075411000, "short_term_debt": 351000, "accounts_payable": 67639000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 402467000, "long_term_debt": 823717000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 865259000, "total_liabilities": 1267726000, "total_debt": 824068000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1810707000, "total_equity": 1807685000, "shares_outstanding": 18695000, "operating_cash_flow": 292918000, "stock_based_compensation": 196000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137833000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138414000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -153396000, "free_cash_flow": 430751000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "356901000", "ebitda": "432929000", "netIncome": "165822000", "grossProfit": "366609000", "depreciation": "None", "totalRevenue": "566844000", "costOfRevenue": "200235000", "interestIncome": "None", "incomeBeforeTax": "210505000", "interestExpense": "15386000", "operatingIncome": "356901000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "44683000", "reportedCurrency": "USD", "netInterestIncome": "-15386000", "nonInterestIncome": "None", "operatingExpenses": "9708000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "200235000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76028000", "sellingGeneralAndAdministrative": "9708000", "netIncomeFromContinuingOperations": "165822000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3075411000", "longTermDebt": "823717000", "shortTermDebt": "351000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1810707000", "totalLiabilities": "1267726000", "otherCurrentAssets": "92873000", "totalCurrentAssets": "224781000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128987000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2850630000", "currentAccountsPayable": "67639000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "824075000", "totalShareholderEquity": "1807685000", "capitalLeaseObligations": "358000", "otherCurrentLiabilities": "334477000", "totalCurrentLiabilities": "402467000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "865259000", "cashAndShortTermInvestments": "2921000", "commonStockSharesOutstanding": "18695000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "165822000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "292918000", "capitalExpenditures": "137833000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153396000", "cashflowFromInvestment": "-138414000", "stockBasedCompensation": "196000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-169752000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76028000", "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": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "income_statement": { "revenue": 355489000, "cost_of_revenue": 107219000, "gross_profit": 248270000, "ebit": 177277000, "ebitda": 258958000, "pretax_income": 165006000, "tax_provision": 32591000, "net_income": 132415000, "net_income_to_common": 132415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1813000, "total_current_assets": 248851000, "total_assets": 3029540000, "short_term_debt": 550000, "long_term_debt": 788187000, "total_debt": 788737000, "total_liabilities": 1194822000, "total_equity": 1834718000, "shares_outstanding": 19392000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 185432000, "capital_expenditure": 144670000, "free_cash_flow": 330102000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270689, "ticker_id": 1804, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "177277000", "ebitda": "258958000", "netIncome": "132415000", "grossProfit": "248270000", "depreciation": "None", "totalRevenue": "355489000", "costOfRevenue": "107219000", "interestIncome": "None", "incomeBeforeTax": "165006000", "interestExpense": "12271000", "operatingIncome": "135954000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "32591000", "reportedCurrency": "USD", "netInterestIncome": "-13600000", "nonInterestIncome": "None", "operatingExpenses": "112316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81681000", "sellingGeneralAndAdministrative": "10726000", "netIncomeFromContinuingOperations": "132415000" }, "balance": { "goodwill": "None", "inventory": "184649000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3029540000", "longTermDebt": "788187000", "shortTermDebt": "550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1834716000", "totalLiabilities": "1194822000", "otherCurrentAssets": "7952000", "totalCurrentAssets": "248851000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "45155000", "currentNetReceivables": "9282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2780689000", "currentAccountsPayable": "342382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "788747000", "totalShareholderEquity": "1834718000", "capitalLeaseObligations": "560000", "otherCurrentLiabilities": "21865000", "totalCurrentLiabilities": "364797000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "830025000", "cashAndShortTermInvestments": "1813000", "commonStockSharesOutstanding": "19392000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100763000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "185432000", "capitalExpenditures": "144670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42028000", "cashflowFromInvestment": "-144958000", "stockBasedCompensation": "2911000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136941000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81681000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 355489000, "cost_of_revenue": 107219000, "gross_profit": 248270000, "research_and_development": null, "selling_general_admin": 10726000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177277000, "depreciation_amortisation": 81681000, "ebitda": 258958000, "interest_expense": 12271000, "interest_income": null, "other_non_operating": null, "pretax_income": 165006000, "tax_provision": 32591000, "effective_tax_rate": null, "net_income": 132415000, "net_income_continuing_ops": 132415000, "net_income_to_common": 132415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1813000, "short_term_investments": 45155000, "net_receivables": 9282000, "inventory": 184649000, "other_current_assets": null, "total_current_assets": 248851000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2780689000, "total_assets": 3029540000, "short_term_debt": 550000, "accounts_payable": 342382000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 364797000, "long_term_debt": 788187000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 830025000, "total_liabilities": 1194822000, "total_debt": 788737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1834716000, "total_equity": 1834718000, "shares_outstanding": 19392000, "operating_cash_flow": 185432000, "stock_based_compensation": 2911000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 144670000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144958000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42028000, "free_cash_flow": 330102000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "177277000", "ebitda": "258958000", "netIncome": "132415000", "grossProfit": "248270000", "depreciation": "None", "totalRevenue": "355489000", "costOfRevenue": "107219000", "interestIncome": "None", "incomeBeforeTax": "165006000", "interestExpense": "12271000", "operatingIncome": "135954000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "32591000", "reportedCurrency": "USD", "netInterestIncome": "-13600000", "nonInterestIncome": "None", "operatingExpenses": "112316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81681000", "sellingGeneralAndAdministrative": "10726000", "netIncomeFromContinuingOperations": "132415000" }, "balance": { "goodwill": "None", "inventory": "184649000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3029540000", "longTermDebt": "788187000", "shortTermDebt": "550000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1834716000", "totalLiabilities": "1194822000", "otherCurrentAssets": "7952000", "totalCurrentAssets": "248851000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "45155000", "currentNetReceivables": "9282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2780689000", "currentAccountsPayable": "342382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "788747000", "totalShareholderEquity": "1834718000", "capitalLeaseObligations": "560000", "otherCurrentLiabilities": "21865000", "totalCurrentLiabilities": "364797000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "830025000", "cashAndShortTermInvestments": "1813000", "commonStockSharesOutstanding": "19392000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100763000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "185432000", "capitalExpenditures": "144670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42028000", "cashflowFromInvestment": "-144958000", "stockBasedCompensation": "2911000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136941000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81681000", "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": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "income_statement": { "revenue": 312941000, "cost_of_revenue": 104009000, "gross_profit": 208932000, "ebit": 155077000, "ebitda": 238293000, "pretax_income": 142803000, "tax_provision": 31410000, "net_income": 111393000, "net_income_to_common": 111393000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3367000, "total_current_assets": 186627000, "total_assets": 2934995000, "short_term_debt": 747000, "long_term_debt": 691666000, "total_debt": 692413000, "total_liabilities": 1100686000, "total_equity": 1834309000, "shares_outstanding": 18290000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 209078000, "capital_expenditure": 129899000, "free_cash_flow": 338977000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270691, "ticker_id": 1804, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "155077000", "ebitda": "238293000", "netIncome": "111393000", "grossProfit": "208932000", "depreciation": "None", "totalRevenue": "312941000", "costOfRevenue": "104009000", "interestIncome": "None", "incomeBeforeTax": "142803000", "interestExpense": "12274000", "operatingIncome": "92185000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "31410000", "reportedCurrency": "USD", "netInterestIncome": "-13590000", "nonInterestIncome": "None", "operatingExpenses": "116747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83216000", "sellingGeneralAndAdministrative": "11835000", "netIncomeFromContinuingOperations": "111393000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2934995000", "longTermDebt": "691666000", "shortTermDebt": "747000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1833145000", "totalLiabilities": "1100686000", "otherCurrentAssets": "53360000", "totalCurrentAssets": "186627000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "44556000", "currentNetReceivables": "129900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2748368000", "currentAccountsPayable": "55826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "692426000", "totalShareholderEquity": "1834309000", "capitalLeaseObligations": "760000", "otherCurrentLiabilities": "288972000", "totalCurrentLiabilities": "345545000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "755141000", "cashAndShortTermInvestments": "3367000", "commonStockSharesOutstanding": "18290000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3367000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111393000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "209078000", "capitalExpenditures": "129899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79247000", "cashflowFromInvestment": "-130258000", "stockBasedCompensation": "2942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43871000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83813000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 312941000, "cost_of_revenue": 104009000, "gross_profit": 208932000, "research_and_development": null, "selling_general_admin": 11835000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155077000, "depreciation_amortisation": 83216000, "ebitda": 238293000, "interest_expense": 12274000, "interest_income": null, "other_non_operating": null, "pretax_income": 142803000, "tax_provision": 31410000, "effective_tax_rate": null, "net_income": 111393000, "net_income_continuing_ops": 111393000, "net_income_to_common": 111393000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3367000, "short_term_investments": 44556000, "net_receivables": 129900000, "inventory": null, "other_current_assets": null, "total_current_assets": 186627000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2748368000, "total_assets": 2934995000, "short_term_debt": 747000, "accounts_payable": 55826000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 345545000, "long_term_debt": 691666000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 755141000, "total_liabilities": 1100686000, "total_debt": 692413000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1833145000, "total_equity": 1834309000, "shares_outstanding": 18290000, "operating_cash_flow": 209078000, "stock_based_compensation": 2942000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129899000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130258000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79247000, "free_cash_flow": 338977000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "155077000", "ebitda": "238293000", "netIncome": "111393000", "grossProfit": "208932000", "depreciation": "None", "totalRevenue": "312941000", "costOfRevenue": "104009000", "interestIncome": "None", "incomeBeforeTax": "142803000", "interestExpense": "12274000", "operatingIncome": "92185000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "31410000", "reportedCurrency": "USD", "netInterestIncome": "-13590000", "nonInterestIncome": "None", "operatingExpenses": "116747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83216000", "sellingGeneralAndAdministrative": "11835000", "netIncomeFromContinuingOperations": "111393000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2934995000", "longTermDebt": "691666000", "shortTermDebt": "747000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1833145000", "totalLiabilities": "1100686000", "otherCurrentAssets": "53360000", "totalCurrentAssets": "186627000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "44556000", "currentNetReceivables": "129900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2748368000", "currentAccountsPayable": "55826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "692426000", "totalShareholderEquity": "1834309000", "capitalLeaseObligations": "760000", "otherCurrentLiabilities": "288972000", "totalCurrentLiabilities": "345545000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "755141000", "cashAndShortTermInvestments": "3367000", "commonStockSharesOutstanding": "18290000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3367000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111393000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "209078000", "capitalExpenditures": "129899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79247000", "cashflowFromInvestment": "-130258000", "stockBasedCompensation": "2942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43871000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83813000", "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": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "income_statement": { "revenue": 311515000, "cost_of_revenue": 91271000, "gross_profit": 220244000, "ebit": 248243000, "ebitda": 321886000, "pretax_income": 236136000, "tax_provision": 51670000, "net_income": 184466000, "net_income_to_common": 184466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3794000, "total_current_assets": 197923000, "total_assets": 2959457000, "short_term_debt": 804000, "long_term_debt": 695154000, "total_debt": 695958000, "total_liabilities": 1162422000, "total_equity": 1797035000, "shares_outstanding": 17907000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 231403000, "capital_expenditure": 144769000, "free_cash_flow": 376172000, "dividends_paid": 804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270692, "ticker_id": 1804, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "248243000", "ebitda": "321886000", "netIncome": "184466000", "grossProfit": "220244000", "depreciation": "None", "totalRevenue": "311515000", "costOfRevenue": "91271000", "interestIncome": "None", "incomeBeforeTax": "236136000", "interestExpense": "12107000", "operatingIncome": "114667000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "51670000", "reportedCurrency": "USD", "netInterestIncome": "-13731000", "nonInterestIncome": "None", "operatingExpenses": "105577000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73643000", "sellingGeneralAndAdministrative": "10926000", "netIncomeFromContinuingOperations": "184466000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2959457000", "longTermDebt": "695154000", "shortTermDebt": "804000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1764668000", "totalLiabilities": "1162422000", "otherCurrentAssets": "53767000", "totalCurrentAssets": "197923000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140362000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2761534000", "currentAccountsPayable": "58998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "696111000", "totalShareholderEquity": "1797035000", "capitalLeaseObligations": "957000", "otherCurrentLiabilities": "329817000", "totalCurrentLiabilities": "389619000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "772803000", "cashAndShortTermInvestments": "3794000", "commonStockSharesOutstanding": "17907000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184466000", "profitLoss": "None", "dividendPayout": "804000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "231403000", "capitalExpenditures": "144769000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87763000", "cashflowFromInvestment": "-145188000", "stockBasedCompensation": "3263000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 311515000, "cost_of_revenue": 91271000, "gross_profit": 220244000, "research_and_development": null, "selling_general_admin": 10926000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 248243000, "depreciation_amortisation": 73643000, "ebitda": 321886000, "interest_expense": 12107000, "interest_income": null, "other_non_operating": null, "pretax_income": 236136000, "tax_provision": 51670000, "effective_tax_rate": null, "net_income": 184466000, "net_income_continuing_ops": 184466000, "net_income_to_common": 184466000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3794000, "short_term_investments": null, "net_receivables": 140362000, "inventory": null, "other_current_assets": null, "total_current_assets": 197923000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2761534000, "total_assets": 2959457000, "short_term_debt": 804000, "accounts_payable": 58998000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 389619000, "long_term_debt": 695154000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 772803000, "total_liabilities": 1162422000, "total_debt": 695958000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1764668000, "total_equity": 1797035000, "shares_outstanding": 17907000, "operating_cash_flow": 231403000, "stock_based_compensation": 3263000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 144769000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -145188000, "dividends_paid": 804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87763000, "free_cash_flow": 376172000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "248243000", "ebitda": "321886000", "netIncome": "184466000", "grossProfit": "220244000", "depreciation": "None", "totalRevenue": "311515000", "costOfRevenue": "91271000", "interestIncome": "None", "incomeBeforeTax": "236136000", "interestExpense": "12107000", "operatingIncome": "114667000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "51670000", "reportedCurrency": "USD", "netInterestIncome": "-13731000", "nonInterestIncome": "None", "operatingExpenses": "105577000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "91271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73643000", "sellingGeneralAndAdministrative": "10926000", "netIncomeFromContinuingOperations": "184466000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2959457000", "longTermDebt": "695154000", "shortTermDebt": "804000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1764668000", "totalLiabilities": "1162422000", "otherCurrentAssets": "53767000", "totalCurrentAssets": "197923000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140362000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2761534000", "currentAccountsPayable": "58998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "696111000", "totalShareholderEquity": "1797035000", "capitalLeaseObligations": "957000", "otherCurrentLiabilities": "329817000", "totalCurrentLiabilities": "389619000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "772803000", "cashAndShortTermInvestments": "3794000", "commonStockSharesOutstanding": "17907000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184466000", "profitLoss": "None", "dividendPayout": "804000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "231403000", "capitalExpenditures": "144769000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87763000", "cashflowFromInvestment": "-145188000", "stockBasedCompensation": "3263000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "520000", "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": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "income_statement": { "revenue": 343582000, "cost_of_revenue": 85905000, "gross_profit": 257677000, "ebit": 11098000, "ebitda": 76720000, "pretax_income": -640000, "tax_provision": -176000, "net_income": -464000, "net_income_to_common": -464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5342000, "total_current_assets": 205294000, "total_assets": 2947585000, "short_term_debt": 792000, "long_term_debt": 700354000, "total_debt": 701146000, "total_liabilities": 1259199000, "total_equity": 1688386000, "shares_outstanding": 17881000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 177280000, "capital_expenditure": 108231000, "free_cash_flow": 285511000, "dividends_paid": 862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270693, "ticker_id": 1804, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11098000", "ebitda": "76720000", "netIncome": "-464000", "grossProfit": "257677000", "depreciation": "None", "totalRevenue": "343582000", "costOfRevenue": "85905000", "interestIncome": "None", "incomeBeforeTax": "-640000", "interestExpense": "11738000", "operatingIncome": "158562000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-176000", "reportedCurrency": "USD", "netInterestIncome": "-13356000", "nonInterestIncome": "None", "operatingExpenses": "99115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65622000", "sellingGeneralAndAdministrative": "9001000", "netIncomeFromContinuingOperations": "-464000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2947585000", "longTermDebt": "700354000", "shortTermDebt": "792000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1581006000", "totalLiabilities": "1259199000", "otherCurrentAssets": "33145000", "totalCurrentAssets": "205294000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2742291000", "currentAccountsPayable": "52596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "701504000", "totalShareholderEquity": "1688386000", "capitalLeaseObligations": "1150000", "otherCurrentLiabilities": "424150000", "totalCurrentLiabilities": "477538000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "781661000", "cashAndShortTermInvestments": "5342000", "commonStockSharesOutstanding": "17881000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5342000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-464000", "profitLoss": "None", "dividendPayout": "862000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "177280000", "capitalExpenditures": "108231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64634000", "cashflowFromInvestment": "-108777000", "stockBasedCompensation": "3040000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57809000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66239999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 343582000, "cost_of_revenue": 85905000, "gross_profit": 257677000, "research_and_development": null, "selling_general_admin": 9001000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11098000, "depreciation_amortisation": 65622000, "ebitda": 76720000, "interest_expense": 11738000, "interest_income": null, "other_non_operating": null, "pretax_income": -640000, "tax_provision": -176000, "effective_tax_rate": null, "net_income": -464000, "net_income_continuing_ops": -464000, "net_income_to_common": -464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5342000, "short_term_investments": null, "net_receivables": 166807000, "inventory": null, "other_current_assets": null, "total_current_assets": 205294000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2742291000, "total_assets": 2947585000, "short_term_debt": 792000, "accounts_payable": 52596000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 477538000, "long_term_debt": 700354000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 781661000, "total_liabilities": 1259199000, "total_debt": 701146000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1581006000, "total_equity": 1688386000, "shares_outstanding": 17881000, "operating_cash_flow": 177280000, "stock_based_compensation": 3040000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108231000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108777000, "dividends_paid": 862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64634000, "free_cash_flow": 285511000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11098000", "ebitda": "76720000", "netIncome": "-464000", "grossProfit": "257677000", "depreciation": "None", "totalRevenue": "343582000", "costOfRevenue": "85905000", "interestIncome": "None", "incomeBeforeTax": "-640000", "interestExpense": "11738000", "operatingIncome": "158562000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-176000", "reportedCurrency": "USD", "netInterestIncome": "-13356000", "nonInterestIncome": "None", "operatingExpenses": "99115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85905000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65622000", "sellingGeneralAndAdministrative": "9001000", "netIncomeFromContinuingOperations": "-464000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2947585000", "longTermDebt": "700354000", "shortTermDebt": "792000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1581006000", "totalLiabilities": "1259199000", "otherCurrentAssets": "33145000", "totalCurrentAssets": "205294000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166807000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2742291000", "currentAccountsPayable": "52596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "701504000", "totalShareholderEquity": "1688386000", "capitalLeaseObligations": "1150000", "otherCurrentLiabilities": "424150000", "totalCurrentLiabilities": "477538000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "781661000", "cashAndShortTermInvestments": "5342000", "commonStockSharesOutstanding": "17881000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5342000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-464000", "profitLoss": "None", "dividendPayout": "862000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "177280000", "capitalExpenditures": "108231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64634000", "cashflowFromInvestment": "-108777000", "stockBasedCompensation": "3040000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57809000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66239999", "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": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "income_statement": { "revenue": 284833000, "cost_of_revenue": 103591000, "gross_profit": 181242000, "ebit": -320095000, "ebitda": -235773000, "pretax_income": -332752000, "tax_provision": -59510000, "net_income": -273242000, "net_income_to_common": -273242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1473000, "total_current_assets": 231313000, "total_assets": 2865697000, "short_term_debt": 5538000, "long_term_debt": 702857000, "total_debt": 708395000, "total_liabilities": 1116956000, "total_equity": 1748741000, "shares_outstanding": 17803000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 148848000, "capital_expenditure": 77188000, "free_cash_flow": 226036000, "dividends_paid": 937000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270694, "ticker_id": 1804, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-320095000", "ebitda": "-235773000", "netIncome": "-273242000", "grossProfit": "181242000", "depreciation": "None", "totalRevenue": "284833000", "costOfRevenue": "103591000", "interestIncome": "None", "incomeBeforeTax": "-332752000", "interestExpense": "13955000", "operatingIncome": "-314991000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-59510000", "reportedCurrency": "USD", "netInterestIncome": "-13955000", "nonInterestIncome": "None", "operatingExpenses": "496233000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84322000", "sellingGeneralAndAdministrative": "12129000", "netIncomeFromContinuingOperations": "-273242000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2865697000", "longTermDebt": "702857000", "shortTermDebt": "5538000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1582332000", "totalLiabilities": "1116956000", "otherCurrentAssets": "65171000", "totalCurrentAssets": "231313000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2634384000", "currentAccountsPayable": "34668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "708956000", "totalShareholderEquity": "1748741000", "capitalLeaseObligations": "6099000", "otherCurrentLiabilities": "305302000", "totalCurrentLiabilities": "345508000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "771448000", "cashAndShortTermInvestments": "1473000", "commonStockSharesOutstanding": "17803000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-273242000", "profitLoss": "None", "dividendPayout": "937000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "148848000", "capitalExpenditures": "77188000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73653000", "cashflowFromInvestment": "-76942000", "stockBasedCompensation": "2548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "937000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84924000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 284833000, "cost_of_revenue": 103591000, "gross_profit": 181242000, "research_and_development": null, "selling_general_admin": 12129000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -320095000, "depreciation_amortisation": 84322000, "ebitda": -235773000, "interest_expense": 13955000, "interest_income": null, "other_non_operating": null, "pretax_income": -332752000, "tax_provision": -59510000, "effective_tax_rate": null, "net_income": -273242000, "net_income_continuing_ops": -273242000, "net_income_to_common": -273242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1473000, "short_term_investments": null, "net_receivables": 164669000, "inventory": null, "other_current_assets": null, "total_current_assets": 231313000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2634384000, "total_assets": 2865697000, "short_term_debt": 5538000, "accounts_payable": 34668000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 345508000, "long_term_debt": 702857000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 771448000, "total_liabilities": 1116956000, "total_debt": 708395000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1582332000, "total_equity": 1748741000, "shares_outstanding": 17803000, "operating_cash_flow": 148848000, "stock_based_compensation": 2548000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77188000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76942000, "dividends_paid": 937000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73653000, "free_cash_flow": 226036000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-320095000", "ebitda": "-235773000", "netIncome": "-273242000", "grossProfit": "181242000", "depreciation": "None", "totalRevenue": "284833000", "costOfRevenue": "103591000", "interestIncome": "None", "incomeBeforeTax": "-332752000", "interestExpense": "13955000", "operatingIncome": "-314991000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-59510000", "reportedCurrency": "USD", "netInterestIncome": "-13955000", "nonInterestIncome": "None", "operatingExpenses": "496233000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84322000", "sellingGeneralAndAdministrative": "12129000", "netIncomeFromContinuingOperations": "-273242000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2865697000", "longTermDebt": "702857000", "shortTermDebt": "5538000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1582332000", "totalLiabilities": "1116956000", "otherCurrentAssets": "65171000", "totalCurrentAssets": "231313000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2634384000", "currentAccountsPayable": "34668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "708956000", "totalShareholderEquity": "1748741000", "capitalLeaseObligations": "6099000", "otherCurrentLiabilities": "305302000", "totalCurrentLiabilities": "345508000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "771448000", "cashAndShortTermInvestments": "1473000", "commonStockSharesOutstanding": "17803000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-273242000", "profitLoss": "None", "dividendPayout": "937000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "148848000", "capitalExpenditures": "77188000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73653000", "cashflowFromInvestment": "-76942000", "stockBasedCompensation": "2548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "937000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84924000", "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": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "income_statement": { "revenue": 215946000, "cost_of_revenue": 101043000, "gross_profit": 114903000, "ebit": -2950000, "ebitda": 79875000, "pretax_income": -17800000, "tax_provision": -3833000, "net_income": -13967000, "net_income_to_common": -13967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3220000, "total_current_assets": 223445000, "total_assets": 3178156000, "short_term_debt": 7906000, "long_term_debt": 694389000, "total_debt": 702295000, "total_liabilities": 1078171000, "total_equity": 2099985000, "shares_outstanding": 18062000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 189698000, "capital_expenditure": 132059000, "free_cash_flow": 321757000, "dividends_paid": 1093000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270696, "ticker_id": 1804, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2950000", "ebitda": "79875000", "netIncome": "-13967000", "grossProfit": "114903000", "depreciation": "None", "totalRevenue": "215946000", "costOfRevenue": "101043000", "interestIncome": "None", "incomeBeforeTax": "-17800000", "interestExpense": "15866000", "operatingIncome": "14587000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3833000", "reportedCurrency": "USD", "netInterestIncome": "-15866000", "nonInterestIncome": "None", "operatingExpenses": "100316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101043000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82825000", "sellingGeneralAndAdministrative": "10479000", "netIncomeFromContinuingOperations": "-13967000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3178156000", "longTermDebt": "694389000", "shortTermDebt": "7906000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1856511000", "totalLiabilities": "1078171000", "otherCurrentAssets": "117020000", "totalCurrentAssets": "223445000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "111076000", "currentNetReceivables": "103205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2954711000", "currentAccountsPayable": "55705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "703055000", "totalShareholderEquity": "2099985000", "capitalLeaseObligations": "8666000", "otherCurrentLiabilities": "263466000", "totalCurrentLiabilities": "327077000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "751094000", "cashAndShortTermInvestments": "3220000", "commonStockSharesOutstanding": "18062000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13967000", "profitLoss": "None", "dividendPayout": "1093000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "189698000", "capitalExpenditures": "132059000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55158000", "cashflowFromInvestment": "-132553000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1093000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 215946000, "cost_of_revenue": 101043000, "gross_profit": 114903000, "research_and_development": null, "selling_general_admin": 10479000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2950000, "depreciation_amortisation": 82825000, "ebitda": 79875000, "interest_expense": 15866000, "interest_income": null, "other_non_operating": null, "pretax_income": -17800000, "tax_provision": -3833000, "effective_tax_rate": null, "net_income": -13967000, "net_income_continuing_ops": -13967000, "net_income_to_common": -13967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3220000, "short_term_investments": 111076000, "net_receivables": 103205000, "inventory": null, "other_current_assets": null, "total_current_assets": 223445000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2954711000, "total_assets": 3178156000, "short_term_debt": 7906000, "accounts_payable": 55705000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 327077000, "long_term_debt": 694389000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 751094000, "total_liabilities": 1078171000, "total_debt": 702295000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1856511000, "total_equity": 2099985000, "shares_outstanding": 18062000, "operating_cash_flow": 189698000, "stock_based_compensation": 2700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132059000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132553000, "dividends_paid": 1093000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55158000, "free_cash_flow": 321757000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2950000", "ebitda": "79875000", "netIncome": "-13967000", "grossProfit": "114903000", "depreciation": "None", "totalRevenue": "215946000", "costOfRevenue": "101043000", "interestIncome": "None", "incomeBeforeTax": "-17800000", "interestExpense": "15866000", "operatingIncome": "14587000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3833000", "reportedCurrency": "USD", "netInterestIncome": "-15866000", "nonInterestIncome": "None", "operatingExpenses": "100316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101043000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82825000", "sellingGeneralAndAdministrative": "10479000", "netIncomeFromContinuingOperations": "-13967000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3178156000", "longTermDebt": "694389000", "shortTermDebt": "7906000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1856511000", "totalLiabilities": "1078171000", "otherCurrentAssets": "117020000", "totalCurrentAssets": "223445000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "111076000", "currentNetReceivables": "103205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2954711000", "currentAccountsPayable": "55705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "703055000", "totalShareholderEquity": "2099985000", "capitalLeaseObligations": "8666000", "otherCurrentLiabilities": "263466000", "totalCurrentLiabilities": "327077000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "751094000", "cashAndShortTermInvestments": "3220000", "commonStockSharesOutstanding": "18062000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13967000", "profitLoss": "None", "dividendPayout": "1093000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "189698000", "capitalExpenditures": "132059000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55158000", "cashflowFromInvestment": "-132553000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1093000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113895000", "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": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "income_statement": { "revenue": 189732000, "cost_of_revenue": 94370000, "gross_profit": 95362000, "ebit": -20183000, "ebitda": 58370000, "pretax_income": -33799000, "tax_provision": -7587000, "net_income": -26212000, "net_income_to_common": -26212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1233000, "total_current_assets": 270271000, "total_assets": 3238243000, "short_term_debt": 6888000, "long_term_debt": 679503000, "total_debt": 686391000, "total_liabilities": 1074542000, "total_equity": 2163701000, "shares_outstanding": 18144000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 123465000, "capital_expenditure": 126705000, "free_cash_flow": 250170000, "dividends_paid": 1095000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270697, "ticker_id": 1804, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20183000", "ebitda": "58370000", "netIncome": "-26212000", "grossProfit": "95362000", "depreciation": "None", "totalRevenue": "189732000", "costOfRevenue": "94370000", "interestIncome": "None", "incomeBeforeTax": "-33799000", "interestExpense": "15158000", "operatingIncome": "-18119000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-7587000", "reportedCurrency": "USD", "netInterestIncome": "-15158000", "nonInterestIncome": "None", "operatingExpenses": "113481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78553000", "sellingGeneralAndAdministrative": "10752000", "netIncomeFromContinuingOperations": "-26212000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3238243000", "longTermDebt": "679503000", "shortTermDebt": "6888000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1871571000", "totalLiabilities": "1074542000", "otherCurrentAssets": "153482000", "totalCurrentAssets": "270271000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "147243000", "currentNetReceivables": "115556000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2967972000", "currentAccountsPayable": "53492000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "687347000", "totalShareholderEquity": "2163701000", "capitalLeaseObligations": "7844000", "otherCurrentLiabilities": "281324000", "totalCurrentLiabilities": "341704000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "732838000", "cashAndShortTermInvestments": "1233000", "commonStockSharesOutstanding": "18144000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26212000", "profitLoss": "None", "dividendPayout": "1095000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "123465000", "capitalExpenditures": "126705000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2895000", "cashflowFromInvestment": "-127546000", "stockBasedCompensation": "8464000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1095000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79675000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 189732000, "cost_of_revenue": 94370000, "gross_profit": 95362000, "research_and_development": null, "selling_general_admin": 10752000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20183000, "depreciation_amortisation": 78553000, "ebitda": 58370000, "interest_expense": 15158000, "interest_income": null, "other_non_operating": null, "pretax_income": -33799000, "tax_provision": -7587000, "effective_tax_rate": null, "net_income": -26212000, "net_income_continuing_ops": -26212000, "net_income_to_common": -26212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1233000, "short_term_investments": 147243000, "net_receivables": 115556000, "inventory": null, "other_current_assets": null, "total_current_assets": 270271000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2967972000, "total_assets": 3238243000, "short_term_debt": 6888000, "accounts_payable": 53492000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 341704000, "long_term_debt": 679503000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 732838000, "total_liabilities": 1074542000, "total_debt": 686391000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1871571000, "total_equity": 2163701000, "shares_outstanding": 18144000, "operating_cash_flow": 123465000, "stock_based_compensation": 8464000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126705000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127546000, "dividends_paid": 1095000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2895000, "free_cash_flow": 250170000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20183000", "ebitda": "58370000", "netIncome": "-26212000", "grossProfit": "95362000", "depreciation": "None", "totalRevenue": "189732000", "costOfRevenue": "94370000", "interestIncome": "None", "incomeBeforeTax": "-33799000", "interestExpense": "15158000", "operatingIncome": "-18119000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-7587000", "reportedCurrency": "USD", "netInterestIncome": "-15158000", "nonInterestIncome": "None", "operatingExpenses": "113481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78553000", "sellingGeneralAndAdministrative": "10752000", "netIncomeFromContinuingOperations": "-26212000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3238243000", "longTermDebt": "679503000", "shortTermDebt": "6888000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1871571000", "totalLiabilities": "1074542000", "otherCurrentAssets": "153482000", "totalCurrentAssets": "270271000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "147243000", "currentNetReceivables": "115556000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2967972000", "currentAccountsPayable": "53492000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "687347000", "totalShareholderEquity": "2163701000", "capitalLeaseObligations": "7844000", "otherCurrentLiabilities": "281324000", "totalCurrentLiabilities": "341704000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "732838000", "cashAndShortTermInvestments": "1233000", "commonStockSharesOutstanding": "18144000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26212000", "profitLoss": "None", "dividendPayout": "1095000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "123465000", "capitalExpenditures": "126705000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2895000", "cashflowFromInvestment": "-127546000", "stockBasedCompensation": "8464000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1095000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79675000", "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": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "income_statement": { "revenue": 238093000, "cost_of_revenue": 96831000, "gross_profit": 141262000, "ebit": 80478000, "ebitda": 160501000, "pretax_income": 66888000, "tax_provision": 14853000, "net_income": 52035000, "net_income_to_common": 52035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8209000, "total_current_assets": 353510000, "total_assets": 3254082000, "short_term_debt": 9949000, "long_term_debt": 636442000, "total_debt": 646391000, "total_liabilities": 1022549000, "total_equity": 2231533000, "shares_outstanding": 18604000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 188022000, "capital_expenditure": 118146000, "free_cash_flow": 306168000, "dividends_paid": 1105000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270698, "ticker_id": 1804, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80478000", "ebitda": "160501000", "netIncome": "52035000", "grossProfit": "141262000", "depreciation": "None", "totalRevenue": "238093000", "costOfRevenue": "96831000", "interestIncome": "None", "incomeBeforeTax": "66888000", "interestExpense": "15003000", "operatingIncome": "81766000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14853000", "reportedCurrency": "USD", "netInterestIncome": "-15003000", "nonInterestIncome": "None", "operatingExpenses": "59496000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80023000", "sellingGeneralAndAdministrative": "9198000", "netIncomeFromContinuingOperations": "52035000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3254082000", "longTermDebt": "636442000", "shortTermDebt": "9949000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1898878000", "totalLiabilities": "1022549000", "otherCurrentAssets": "233913000", "totalCurrentAssets": "353510000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "228579000", "currentNetReceivables": "111388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2900572000", "currentAccountsPayable": "45722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "647541000", "totalShareholderEquity": "2231533000", "capitalLeaseObligations": "11099000", "otherCurrentLiabilities": "282029000", "totalCurrentLiabilities": "337700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "684849000", "cashAndShortTermInvestments": "8209000", "commonStockSharesOutstanding": "18604000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52035000", "profitLoss": "None", "dividendPayout": "1105000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "188022000", "capitalExpenditures": "118146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62790000", "cashflowFromInvestment": "-118952000", "stockBasedCompensation": "5746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1105000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29493000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80578000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 238093000, "cost_of_revenue": 96831000, "gross_profit": 141262000, "research_and_development": null, "selling_general_admin": 9198000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80478000, "depreciation_amortisation": 80023000, "ebitda": 160501000, "interest_expense": 15003000, "interest_income": null, "other_non_operating": null, "pretax_income": 66888000, "tax_provision": 14853000, "effective_tax_rate": null, "net_income": 52035000, "net_income_continuing_ops": 52035000, "net_income_to_common": 52035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8209000, "short_term_investments": 228579000, "net_receivables": 111388000, "inventory": 1, "other_current_assets": null, "total_current_assets": 353510000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2900572000, "total_assets": 3254082000, "short_term_debt": 9949000, "accounts_payable": 45722000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 337700000, "long_term_debt": 636442000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 684849000, "total_liabilities": 1022549000, "total_debt": 646391000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1898878000, "total_equity": 2231533000, "shares_outstanding": 18604000, "operating_cash_flow": 188022000, "stock_based_compensation": 5746000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118146000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118952000, "dividends_paid": 1105000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62790000, "free_cash_flow": 306168000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80478000", "ebitda": "160501000", "netIncome": "52035000", "grossProfit": "141262000", "depreciation": "None", "totalRevenue": "238093000", "costOfRevenue": "96831000", "interestIncome": "None", "incomeBeforeTax": "66888000", "interestExpense": "15003000", "operatingIncome": "81766000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "14853000", "reportedCurrency": "USD", "netInterestIncome": "-15003000", "nonInterestIncome": "None", "operatingExpenses": "59496000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96831000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80023000", "sellingGeneralAndAdministrative": "9198000", "netIncomeFromContinuingOperations": "52035000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3254082000", "longTermDebt": "636442000", "shortTermDebt": "9949000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1898878000", "totalLiabilities": "1022549000", "otherCurrentAssets": "233913000", "totalCurrentAssets": "353510000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "228579000", "currentNetReceivables": "111388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2900572000", "currentAccountsPayable": "45722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "647541000", "totalShareholderEquity": "2231533000", "capitalLeaseObligations": "11099000", "otherCurrentLiabilities": "282029000", "totalCurrentLiabilities": "337700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "684849000", "cashAndShortTermInvestments": "8209000", "commonStockSharesOutstanding": "18604000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52035000", "profitLoss": "None", "dividendPayout": "1105000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "188022000", "capitalExpenditures": "118146000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62790000", "cashflowFromInvestment": "-118952000", "stockBasedCompensation": "5746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1105000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29493000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80578000", "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": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "income_statement": { "revenue": 263055000, "cost_of_revenue": 97972000, "gross_profit": 165083000, "ebit": 289057000, "ebitda": 370025000, "pretax_income": 275316000, "tax_provision": 29585000, "net_income": 245731000, "net_income_to_common": 245731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1929000, "total_current_assets": 396806000, "total_assets": 3267613000, "short_term_debt": 12959000, "long_term_debt": 667382000, "total_debt": 680341000, "total_liabilities": 1061719000, "total_equity": 2205894000, "shares_outstanding": 18829000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 155501000, "capital_expenditure": 116228000, "free_cash_flow": 271729000, "dividends_paid": 1122000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270699, "ticker_id": 1804, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "289057000", "ebitda": "370025000", "netIncome": "245731000", "grossProfit": "165083000", "depreciation": "None", "totalRevenue": "263055000", "costOfRevenue": "97972000", "interestIncome": "None", "incomeBeforeTax": "275316000", "interestExpense": "14667000", "operatingIncome": "282493000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "29585000", "reportedCurrency": "USD", "netInterestIncome": "-14667000", "nonInterestIncome": "None", "operatingExpenses": "-117410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80968000", "sellingGeneralAndAdministrative": "11362000", "netIncomeFromContinuingOperations": "245731000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3267613000", "longTermDebt": "667382000", "shortTermDebt": "12959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1847948000", "totalLiabilities": "1061719000", "otherCurrentAssets": "250177000", "totalCurrentAssets": "396806000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "233226000", "currentNetReceivables": "144700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2870807000", "currentAccountsPayable": "43517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "681681000", "totalShareholderEquity": "2205894000", "capitalLeaseObligations": "14299000", "otherCurrentLiabilities": "287978000", "totalCurrentLiabilities": "344454000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "717265000", "cashAndShortTermInvestments": "1929000", "commonStockSharesOutstanding": "18829000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210102000", "profitLoss": "None", "dividendPayout": "1122000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "155501000", "capitalExpenditures": "116228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44651000", "cashflowFromInvestment": "-117246000", "stockBasedCompensation": "3280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1122000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66408000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81633000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 263055000, "cost_of_revenue": 97972000, "gross_profit": 165083000, "research_and_development": null, "selling_general_admin": 11362000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 289057000, "depreciation_amortisation": 80968000, "ebitda": 370025000, "interest_expense": 14667000, "interest_income": null, "other_non_operating": null, "pretax_income": 275316000, "tax_provision": 29585000, "effective_tax_rate": null, "net_income": 245731000, "net_income_continuing_ops": 245731000, "net_income_to_common": 245731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1929000, "short_term_investments": 233226000, "net_receivables": 144700000, "inventory": null, "other_current_assets": null, "total_current_assets": 396806000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2870807000, "total_assets": 3267613000, "short_term_debt": 12959000, "accounts_payable": 43517000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344454000, "long_term_debt": 667382000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 717265000, "total_liabilities": 1061719000, "total_debt": 680341000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1847948000, "total_equity": 2205894000, "shares_outstanding": 18829000, "operating_cash_flow": 155501000, "stock_based_compensation": 3280000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116228000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117246000, "dividends_paid": 1122000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44651000, "free_cash_flow": 271729000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "289057000", "ebitda": "370025000", "netIncome": "245731000", "grossProfit": "165083000", "depreciation": "None", "totalRevenue": "263055000", "costOfRevenue": "97972000", "interestIncome": "None", "incomeBeforeTax": "275316000", "interestExpense": "14667000", "operatingIncome": "282493000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "29585000", "reportedCurrency": "USD", "netInterestIncome": "-14667000", "nonInterestIncome": "None", "operatingExpenses": "-117410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80968000", "sellingGeneralAndAdministrative": "11362000", "netIncomeFromContinuingOperations": "245731000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3267613000", "longTermDebt": "667382000", "shortTermDebt": "12959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1847948000", "totalLiabilities": "1061719000", "otherCurrentAssets": "250177000", "totalCurrentAssets": "396806000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "233226000", "currentNetReceivables": "144700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2870807000", "currentAccountsPayable": "43517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "681681000", "totalShareholderEquity": "2205894000", "capitalLeaseObligations": "14299000", "otherCurrentLiabilities": "287978000", "totalCurrentLiabilities": "344454000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "717265000", "cashAndShortTermInvestments": "1929000", "commonStockSharesOutstanding": "18829000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210102000", "profitLoss": "None", "dividendPayout": "1122000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "155501000", "capitalExpenditures": "116228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44651000", "cashflowFromInvestment": "-117246000", "stockBasedCompensation": "3280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1122000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66408000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81633000", "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": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "income_statement": { "revenue": 227250000, "cost_of_revenue": 95132000, "gross_profit": 132118000, "ebit": 67695000, "ebitda": 147200000, "pretax_income": 53703000, "tax_provision": -554741000, "net_income": 608444000, "net_income_to_common": 608444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8324999, "total_current_assets": 272299000, "total_assets": 3136946000, "short_term_debt": 12932000, "long_term_debt": 644324000, "total_debt": 657256000, "total_liabilities": 1111611000, "total_equity": 2025335000, "shares_outstanding": 18954000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 156274000, "capital_expenditure": 137726000, "free_cash_flow": 294000000, "dividends_paid": 1131000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270701, "ticker_id": 1804, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67695000", "ebitda": "147200000", "netIncome": "608444000", "grossProfit": "132118000", "depreciation": "None", "totalRevenue": "227250000", "costOfRevenue": "95132000", "interestIncome": "None", "incomeBeforeTax": "53703000", "interestExpense": "14919000", "operatingIncome": "67184000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-554741000", "reportedCurrency": "USD", "netInterestIncome": "-14919000", "nonInterestIncome": "None", "operatingExpenses": "64934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95132000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79505000", "sellingGeneralAndAdministrative": "9894000", "netIncomeFromContinuingOperations": "608444000" }, "balance": { "goodwill": "None", "inventory": "136706000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3136946000", "longTermDebt": "644324000", "shortTermDebt": "12932000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1603339000", "totalLiabilities": "1111611000", "otherCurrentAssets": "144879001", "totalCurrentAssets": "272299000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "136706000", "currentNetReceivables": "119095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2864647000", "currentAccountsPayable": "45526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2240551000", "shortLongTermDebtTotal": "661790000", "totalShareholderEquity": "2025335000", "capitalLeaseObligations": "17466000", "otherCurrentLiabilities": "316005000", "totalCurrentLiabilities": "374463000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "737148000", "cashAndShortTermInvestments": "8324999", "commonStockSharesOutstanding": "18954000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8324999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "608444000", "profitLoss": "None", "dividendPayout": "1131000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "156274000", "capitalExpenditures": "137726000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14830000", "cashflowFromInvestment": "-138388000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1131000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8241000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80144000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 227250000, "cost_of_revenue": 95132000, "gross_profit": 132118000, "research_and_development": null, "selling_general_admin": 9894000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67695000, "depreciation_amortisation": 79505000, "ebitda": 147200000, "interest_expense": 14919000, "interest_income": null, "other_non_operating": null, "pretax_income": 53703000, "tax_provision": -554741000, "effective_tax_rate": null, "net_income": 608444000, "net_income_continuing_ops": 608444000, "net_income_to_common": 608444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8324999, "short_term_investments": 136706000, "net_receivables": 119095000, "inventory": 136706000, "other_current_assets": null, "total_current_assets": 272299000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2864647000, "total_assets": 3136946000, "short_term_debt": 12932000, "accounts_payable": 45526000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 374463000, "long_term_debt": 644324000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 737148000, "total_liabilities": 1111611000, "total_debt": 657256000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1603339000, "total_equity": 2025335000, "shares_outstanding": 18954000, "operating_cash_flow": 156274000, "stock_based_compensation": 2300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137726000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138388000, "dividends_paid": 1131000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14830000, "free_cash_flow": 294000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67695000", "ebitda": "147200000", "netIncome": "608444000", "grossProfit": "132118000", "depreciation": "None", "totalRevenue": "227250000", "costOfRevenue": "95132000", "interestIncome": "None", "incomeBeforeTax": "53703000", "interestExpense": "14919000", "operatingIncome": "67184000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-554741000", "reportedCurrency": "USD", "netInterestIncome": "-14919000", "nonInterestIncome": "None", "operatingExpenses": "64934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95132000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79505000", "sellingGeneralAndAdministrative": "9894000", "netIncomeFromContinuingOperations": "608444000" }, "balance": { "goodwill": "None", "inventory": "136706000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "3136946000", "longTermDebt": "644324000", "shortTermDebt": "12932000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1603339000", "totalLiabilities": "1111611000", "otherCurrentAssets": "144879001", "totalCurrentAssets": "272299000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "136706000", "currentNetReceivables": "119095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2864647000", "currentAccountsPayable": "45526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2240551000", "shortLongTermDebtTotal": "661790000", "totalShareholderEquity": "2025335000", "capitalLeaseObligations": "17466000", "otherCurrentLiabilities": "316005000", "totalCurrentLiabilities": "374463000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "737148000", "cashAndShortTermInvestments": "8324999", "commonStockSharesOutstanding": "18954000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8324999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "608444000", "profitLoss": "None", "dividendPayout": "1131000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "156274000", "capitalExpenditures": "137726000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14830000", "cashflowFromInvestment": "-138388000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1131000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8241000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80144000", "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": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "income_statement": { "revenue": 207918000, "cost_of_revenue": 96303000, "gross_profit": 111615000, "ebit": 106480000, "ebitda": 186628000, "pretax_income": 93687000, "tax_provision": 18558000, "net_income": 93687000, "net_income_to_common": 93687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5269000, "total_current_assets": 262394999, "total_assets": 2555724000, "short_term_debt": 12756000, "long_term_debt": 648267000, "total_debt": 661023000, "total_liabilities": 1131149000, "total_equity": 1424575000, "shares_outstanding": 18805000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 107351000, "capital_expenditure": 153006000, "free_cash_flow": 260357000, "dividends_paid": 1280000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 270702, "ticker_id": 1804, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:03:44.532410+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106480000", "ebitda": "186628000", "netIncome": "93687000", "grossProfit": "111615000", "depreciation": "None", "totalRevenue": "207918000", "costOfRevenue": "96303000", "interestIncome": "None", "incomeBeforeTax": "93687000", "interestExpense": "13727000", "operatingIncome": "102583000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "18558000", "reportedCurrency": "USD", "netInterestIncome": "-13727000", "nonInterestIncome": "None", "operatingExpenses": "9032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4831000", "costofGoodsAndServicesSold": "96303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80148000", "sellingGeneralAndAdministrative": "8611000", "netIncomeFromContinuingOperations": "93687000" }, "balance": { "goodwill": "None", "inventory": "140686000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2555724000", "longTermDebt": "648267000", "shortTermDebt": "12756000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "996028000", "totalLiabilities": "1131149000", "otherCurrentAssets": "147138999", "totalCurrentAssets": "262394999", "currentLongTermDebt": "None", "longTermInvestments": "54308000", "shortTermInvestments": "140686000", "currentNetReceivables": "109987000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2293329001", "currentAccountsPayable": "59382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2185831000", "shortLongTermDebtTotal": "668867000", "totalShareholderEquity": "1424575000", "capitalLeaseObligations": "20600000", "otherCurrentLiabilities": "307705000", "totalCurrentLiabilities": "379843000", "otherNonCurrentLiabilities": "751306000", "totalNonCurrentLiabilities": "751306000", "cashAndShortTermInvestments": "5269000", "commonStockSharesOutstanding": "18805000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5269000", "accumulatedDepreciationAmortizationPPE": "705153000" }, "cashflow": { "netIncome": "93687000", "profitLoss": "None", "dividendPayout": "1280000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107351000", "capitalExpenditures": "153006000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47470000", "cashflowFromInvestment": "-153012000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1280000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1809000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207918000, "cost_of_revenue": 96303000, "gross_profit": 111615000, "research_and_development": null, "selling_general_admin": 8611000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106480000, "depreciation_amortisation": 80148000, "ebitda": 186628000, "interest_expense": 13727000, "interest_income": null, "other_non_operating": null, "pretax_income": 93687000, "tax_provision": 18558000, "effective_tax_rate": null, "net_income": 93687000, "net_income_continuing_ops": 93687000, "net_income_to_common": 93687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5269000, "short_term_investments": 140686000, "net_receivables": 109987000, "inventory": 140686000, "other_current_assets": null, "total_current_assets": 262394999, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2293329001, "total_assets": 2555724000, "short_term_debt": 12756000, "accounts_payable": 59382000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 379843000, "long_term_debt": 648267000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 751306000, "total_liabilities": 1131149000, "total_debt": 661023000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 996028000, "total_equity": 1424575000, "shares_outstanding": 18805000, "operating_cash_flow": 107351000, "stock_based_compensation": 2200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153006000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153012000, "dividends_paid": 1280000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47470000, "free_cash_flow": 260357000, "net_change_in_cash": 1809000 }, "raw_data": { "income": { "ebit": "106480000", "ebitda": "186628000", "netIncome": "93687000", "grossProfit": "111615000", "depreciation": "None", "totalRevenue": "207918000", "costOfRevenue": "96303000", "interestIncome": "None", "incomeBeforeTax": "93687000", "interestExpense": "13727000", "operatingIncome": "102583000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "18558000", "reportedCurrency": "USD", "netInterestIncome": "-13727000", "nonInterestIncome": "None", "operatingExpenses": "9032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4831000", "costofGoodsAndServicesSold": "96303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80148000", "sellingGeneralAndAdministrative": "8611000", "netIncomeFromContinuingOperations": "93687000" }, "balance": { "goodwill": "None", "inventory": "140686000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "2555724000", "longTermDebt": "648267000", "shortTermDebt": "12756000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "996028000", "totalLiabilities": "1131149000", "otherCurrentAssets": "147138999", "totalCurrentAssets": "262394999", "currentLongTermDebt": "None", "longTermInvestments": "54308000", "shortTermInvestments": "140686000", "currentNetReceivables": "109987000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2293329001", "currentAccountsPayable": "59382000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2185831000", "shortLongTermDebtTotal": "668867000", "totalShareholderEquity": "1424575000", "capitalLeaseObligations": "20600000", "otherCurrentLiabilities": "307705000", "totalCurrentLiabilities": "379843000", "otherNonCurrentLiabilities": "751306000", "totalNonCurrentLiabilities": "751306000", "cashAndShortTermInvestments": "5269000", "commonStockSharesOutstanding": "18805000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5269000", "accumulatedDepreciationAmortizationPPE": "705153000" }, "cashflow": { "netIncome": "93687000", "profitLoss": "None", "dividendPayout": "1280000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107351000", "capitalExpenditures": "153006000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47470000", "cashflowFromInvestment": "-153012000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1280000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1809000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "900000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/", "rank_field": "-roe" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }