{ "ticker": { "uuid": "2b23ed64-ff10-42c5-9c63-b22d025db5bc", "symbol": "KGS", "name": "Kodiak Gas Services, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/2b23ed64-ff10-42c5-9c63-b22d025db5bc/", "api_url": "https://sharemaestro.com/factors/api/tickers/2b23ed64-ff10-42c5-9c63-b22d025db5bc/" }, "ticker_metadata": { "id": 2378, "uuid": "2b23ed64-ff10-42c5-9c63-b22d025db5bc", "symbol": "KGS", "name": "Kodiak Gas Services, Inc.", "asset_type": "equity", "market_cap": 6746429000, "stock_exchange_id": 3, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "Kodiak Gas Services, LLC provides contract compression infrastructure services for the oil and gas industry in the United States. The company is headquartered in Montgomery, Texas.", "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": "2b23ed64-ff10-42c5-9c63-b22d025db5bc", "symbol": "KGS", "name": "Kodiak Gas Services, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/2b23ed64-ff10-42c5-9c63-b22d025db5bc/", "api_url": "https://sharemaestro.com/factors/api/tickers/2b23ed64-ff10-42c5-9c63-b22d025db5bc/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.55, "value": 0.12, "quality": 0.86, "momentum": 0.91, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 65.11, "market_cap": 5697190110, "pe_ratio": 83.8871, "earnings_yield": 0.0119, "ebitda_to_ev": 0.084, "shareholder_yield": 0.0291, "roe": 0.0578, "piotroski_f_score": 6, "momentum_12_1": 0.9536, "volatility_252d": 0.3475 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:35.889704+00:00", "batch_id": "" }, "size": { "price_close": 65.11, "market_cap": 5697190110, "market_cap_usd": 5697190110, "enterprise_value": 8389830110, "shares_outstanding": 87501000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 83.8871, "pb_ratio": 4.8486, "ptbv_ratio": 9.2365, "ps_ratio": 4.3023, "pcf_ratio": 10.2358, "pfcf_ratio": 6.2409, "ev_ebitda": 11.9046, "ev_ebit": 19.4922, "ev_sales": 6.3357, "ev_fcf": 9.1905, "earnings_yield": 0.0119, "fcf_yield": 0.1088, "price_to_sales": 4.3023, "price_to_book": 4.8486, "price_to_cashflow": 10.2358, "ebitda_to_ev": 0.084, "sales_yield": 0.1578 }, "yield": { "dividend_yield": 0.0291, "buyback_yield": 0, "shareholder_yield": 0.0291, "debt_paydown_yield": null, "total_yield": 0.0291 }, "quality": { "gross_margin": 0.4346, "operating_margin": 0.325, "net_margin": 0.0513, "ebitda_margin": 0.5322, "fcf_margin": 0.6894, "roe": 0.0578, "roa": 0.0151, "roic": 0.0823, "roc_greenblatt": null, "asset_turnover": 0.2946, "cash_conversion": 13.4416, "accruals_ratio": -0.1087, "sbc_to_revenue": 0.0177, "piotroski_f_score": 6, "altman_z_score": 1.6631, "earnings_stability_5y": 1.2288, "revenue_stability_5y": 0.3619, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.128, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.8252, "net_debt_to_ebitda": 3.8207, "debt_to_assets": 0.6201, "interest_coverage": 2.1533, "current_ratio": 1.2766, "quick_ratio": 0.9879, "net_debt": 2692640000, "local_beta": 0.0008, "volatility_252d": 0.3475, "volatility_60d": 0.808, "max_drawdown_12m": -0.1167, "risk_adjusted_momentum": 2.7443 }, "growth": { "revenue_growth_1y": 0.0399, "revenue_growth_3y_cagr": 0.2271, "revenue_growth_5y_cagr": 0.197, "eps_growth_1y": 0.3563, "eps_growth_3y_cagr": -0.0883, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2251, "book_value_growth_1y": -0.1356, "revenue_growth": 0.0399, "earnings_growth": 0.3563 }, "momentum": { "price_return_1m": -0.0591, "price_return_3m": 0.185, "price_return_6m": 0.8005, "price_return_9m": 0.8984, "price_return_12m": 0.838, "price_return_12m_ex1m": 0.9536, "momentum_6m": 0.8005, "momentum_12m": 0.838, "momentum_12_1": 0.9536, "distance_from_52w_high": -0.1167, "distance_from_52w_low": 1.1748, "relative_strength": 0.7381 }, "raw_ttm": { "revenue_ttm": 1324217000, "gross_profit_ttm": 575538000, "ebit_ttm": 430420000, "ebitda_ttm": 704756999, "net_income_ttm": 67915000, "eps_diluted_ttm": 0.7762, "operating_cash_flow_ttm": 556594000, "capital_expenditure_ttm": 356289000, "fcf_ttm": 912883000, "dividends_paid_ttm": 165716000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 199887000, "cash_and_equivalents": 94363000, "total_current_assets": 459540000, "total_current_liabilities": 359973000, "net_ppe": null, "total_assets": 4494642000, "total_debt": 2787003000, "total_equity": 1175006000, "net_working_capital": 5204000, "book_value_per_share": 13.4285, "retained_earnings": -12419000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 616811000, "tangible_book_per_share": 7.0492 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 92, "rank_pb": 77, "rank_ptbv": 80, "rank_ps": 75, "rank_pcf": 44, "rank_ev_ebitda": 50, "rank_ev_ebit": 68, "rank_earnings_yield": 92, "rank_fcf_yield": 37, "rank_dividend_yield": 26, "rank_shareholder_yield": 27, "rank_total_yield": 27, "rank_roe": 58, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 53, "rank_fcf_margin": 9, "rank_piotroski": 38, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 30, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 14 }, "composites": { "value_composite": 88, "quality_composite": 14, "momentum_composite": 9, "growth_composite": 30, "yield_composite": 18, "svqf_composite": 96, "vc1_composite": 86, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 45, "quality_value_composite": 0.3212, "os_score": 0.55, "value_percentile": 0.12, "quality_percentile": 0.86, "momentum_percentile": 0.91, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 78, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4412, "ticker_id": 2378, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:35.889704+00:00", "batch_id": "", "os_score_delta": null, "price_close": 65.11, "market_cap": 5697190110, "market_cap_usd": 5697190110, "enterprise_value": 8389830110, "shares_outstanding": 87501000, "fx_rate_to_usd": null, "pe_ratio": 83.88706633, "pb_ratio": 4.84864767, "ptbv_ratio": 9.23652482, "ps_ratio": 4.30230854, "pcf_ratio": 10.23580942, "pfcf_ratio": 6.24087655, "ev_ebitda": 11.90457154, "ev_ebit": 19.49219393, "ev_sales": 6.33569129, "ev_fcf": 9.19047688, "earnings_yield": 0.01192079, "fcf_yield": 0.10880828, "dividend_yield": 0.02908732, "buyback_yield": 0, "shareholder_yield": 0.02908732, "debt_paydown_yield": null, "total_yield": 0.02908732, "gross_margin": 0.43462514, "operating_margin": 0.32503736, "net_margin": 0.05128691, "ebitda_margin": 0.53220658, "fcf_margin": 0.68937568, "roe": 0.0577997, "roa": 0.01511021, "roic": 0.08227844, "roc_greenblatt": null, "asset_turnover": 0.29462124, "cash_conversion": 13.44155194, "accruals_ratio": -0.10872479, "sbc_to_revenue": 0.01770178, "debt_to_equity": 2.8252077, "net_debt_to_ebitda": 3.82066443, "debt_to_assets": 0.6200723, "interest_coverage": 2.15331662, "current_ratio": 1.27659574, "quick_ratio": 0.98789076, "net_debt": 2692640000, "revenue_growth_1y": 0.03985674, "revenue_growth_3y_cagr": 0.22711996, "revenue_growth_5y_cagr": 0.1969536, "eps_growth_1y": 0.35629269, "eps_growth_3y_cagr": -0.08832586, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.22513417, "book_value_growth_1y": -0.13562622, "piotroski_f_score": 6, "altman_z_score": 1.66307897, "earnings_stability_5y": 1.228806, "revenue_stability_5y": 0.361921, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05913804, "price_return_3m": 0.18500966, "price_return_6m": 0.80053372, "price_return_9m": 0.89841677, "price_return_12m": 0.83803499, "price_return_12m_ex1m": 0.95356499, "distance_from_52w_high": -0.11667345, "distance_from_52w_low": 1.17484251, "relative_strength": 0.73807141, "local_beta": 0.0008, "volatility_252d": 0.347475, "volatility_60d": 0.807993, "max_drawdown_12m": -0.11667345, "revenue_ttm": 1324217000, "gross_profit_ttm": 575538000, "ebit_ttm": 430420000, "ebitda_ttm": 704756999, "net_income_ttm": 67915000, "eps_diluted_ttm": 0.77616256, "operating_cash_flow_ttm": 556594000, "capital_expenditure_ttm": 356289000, "fcf_ttm": 912883000, "dividends_paid_ttm": 165716000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 199887000, "cash_and_equivalents": 94363000, "total_current_assets": 459540000, "total_current_liabilities": 359973000, "net_ppe": null, "total_assets": 4494642000, "total_debt": 2787003000, "total_equity": 1175006000, "net_working_capital": 5204000, "book_value_per_share": 13.42848653, "retained_earnings": -12419000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 616811000, "tangible_book_per_share": 7.04918801, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 92, "rank_pb": 77, "rank_ptbv": 80, "rank_ps": 75, "rank_pcf": 44, "rank_ev_ebitda": 50, "rank_ev_ebit": 68, "rank_earnings_yield": 92, "rank_fcf_yield": 37, "rank_dividend_yield": 26, "rank_shareholder_yield": 27, "rank_total_yield": 27, "rank_roe": 58, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 53, "rank_fcf_margin": 9, "rank_piotroski": 38, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 30, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 14, "value_composite": 88, "quality_composite": 14, "momentum_composite": 9, "growth_composite": 30, "yield_composite": 18, "svqf_composite": 96, "vc1_composite": 86, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 78, "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": 65.11, "os": 0.55, "value": 0.12, "quality": 0.86, "momentum": 0.91, "confidence": 1, "coverage": 1, "pe_ratio": 83.8871, "earnings_yield": 0.0119, "shareholder_yield": 0.0291, "roe": 0.0578, "momentum_12_1": 0.9536, "complete_fields": { "id": 4412, "ticker_id": 2378, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:35.889704+00:00", "batch_id": "", "os_score_delta": null, "price_close": 65.11, "market_cap": 5697190110, "market_cap_usd": 5697190110, "enterprise_value": 8389830110, "shares_outstanding": 87501000, "fx_rate_to_usd": null, "pe_ratio": 83.88706633, "pb_ratio": 4.84864767, "ptbv_ratio": 9.23652482, "ps_ratio": 4.30230854, "pcf_ratio": 10.23580942, "pfcf_ratio": 6.24087655, "ev_ebitda": 11.90457154, "ev_ebit": 19.49219393, "ev_sales": 6.33569129, "ev_fcf": 9.19047688, "earnings_yield": 0.01192079, "fcf_yield": 0.10880828, "dividend_yield": 0.02908732, "buyback_yield": 0, "shareholder_yield": 0.02908732, "debt_paydown_yield": null, "total_yield": 0.02908732, "gross_margin": 0.43462514, "operating_margin": 0.32503736, "net_margin": 0.05128691, "ebitda_margin": 0.53220658, "fcf_margin": 0.68937568, "roe": 0.0577997, "roa": 0.01511021, "roic": 0.08227844, "roc_greenblatt": null, "asset_turnover": 0.29462124, "cash_conversion": 13.44155194, "accruals_ratio": -0.10872479, "sbc_to_revenue": 0.01770178, "debt_to_equity": 2.8252077, "net_debt_to_ebitda": 3.82066443, "debt_to_assets": 0.6200723, "interest_coverage": 2.15331662, "current_ratio": 1.27659574, "quick_ratio": 0.98789076, "net_debt": 2692640000, "revenue_growth_1y": 0.03985674, "revenue_growth_3y_cagr": 0.22711996, "revenue_growth_5y_cagr": 0.1969536, "eps_growth_1y": 0.35629269, "eps_growth_3y_cagr": -0.08832586, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.22513417, "book_value_growth_1y": -0.13562622, "piotroski_f_score": 6, "altman_z_score": 1.66307897, "earnings_stability_5y": 1.228806, "revenue_stability_5y": 0.361921, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05913804, "price_return_3m": 0.18500966, "price_return_6m": 0.80053372, "price_return_9m": 0.89841677, "price_return_12m": 0.83803499, "price_return_12m_ex1m": 0.95356499, "distance_from_52w_high": -0.11667345, "distance_from_52w_low": 1.17484251, "relative_strength": 0.73807141, "local_beta": 0.0008, "volatility_252d": 0.347475, "volatility_60d": 0.807993, "max_drawdown_12m": -0.11667345, "revenue_ttm": 1324217000, "gross_profit_ttm": 575538000, "ebit_ttm": 430420000, "ebitda_ttm": 704756999, "net_income_ttm": 67915000, "eps_diluted_ttm": 0.77616256, "operating_cash_flow_ttm": 556594000, "capital_expenditure_ttm": 356289000, "fcf_ttm": 912883000, "dividends_paid_ttm": 165716000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 199887000, "cash_and_equivalents": 94363000, "total_current_assets": 459540000, "total_current_liabilities": 359973000, "net_ppe": null, "total_assets": 4494642000, "total_debt": 2787003000, "total_equity": 1175006000, "net_working_capital": 5204000, "book_value_per_share": 13.42848653, "retained_earnings": -12419000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 616811000, "tangible_book_per_share": 7.04918801, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 92, "rank_pb": 77, "rank_ptbv": 80, "rank_ps": 75, "rank_pcf": 44, "rank_ev_ebitda": 50, "rank_ev_ebit": 68, "rank_earnings_yield": 92, "rank_fcf_yield": 37, "rank_dividend_yield": 26, "rank_shareholder_yield": 27, "rank_total_yield": 27, "rank_roe": 58, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 53, "rank_fcf_margin": 9, "rank_piotroski": 38, "rank_accruals": 18, "rank_sue": 50, "rank_eps_growth_1y": 30, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 14, "value_composite": 88, "quality_composite": 14, "momentum_composite": 9, "growth_composite": 30, "yield_composite": 18, "svqf_composite": 96, "vc1_composite": 86, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 45, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 78, "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": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "income_statement": { "revenue": 1308100000, "cost_of_revenue": 756110000, "gross_profit": 551990000, "ebit": 414519000, "ebitda": 693344000, "pretax_income": 113472000, "tax_provision": 31884000, "net_income": 80521000, "net_income_to_common": 80521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3179000, "total_current_assets": 323136000, "total_assets": 4318017000, "short_term_debt": 0, "long_term_debt": 2555250000, "total_debt": 2555250000, "total_liabilities": 3110621000, "total_equity": 1207396000, "shares_outstanding": 87483000, "goodwill_and_intangibles": 563155000 }, "cash_flow": { "operating_cash_flow": 599740000, "capital_expenditure": 315472000, "free_cash_flow": 915212000, "dividends_paid": 159557000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285087, "ticker_id": 2378, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "414519000", "ebitda": "693344000", "netIncome": "80521000", "grossProfit": "551990000", "depreciation": "None", "totalRevenue": "1308100000", "costOfRevenue": "756110000", "interestIncome": "198370000", "incomeBeforeTax": "113472000", "interestExpense": "198370000", "operatingIncome": "414519000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "31884000", "reportedCurrency": "USD", "netInterestIncome": "-198370000", "nonInterestIncome": "None", "operatingExpenses": "137471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "756110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278825000", "sellingGeneralAndAdministrative": "144070000", "netIncomeFromContinuingOperations": "81588000" }, "balance": { "goodwill": "408681000", "inventory": "101530000", "commonStock": "903000", "currentDebt": "None", "investments": "None", "totalAssets": "4318017000", "longTermDebt": "2555250000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "154474000", "reportedCurrency": "USD", "retainedEarnings": "12800000", "totalLiabilities": "3110621000", "otherCurrentAssets": "20827000", "totalCurrentAssets": "323136000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "197600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3994881000", "currentAccountsPayable": "72974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3426273000", "shortLongTermDebtTotal": "43796000", "totalShareholderEquity": "1207396000", "capitalLeaseObligations": "55817000", "otherCurrentLiabilities": "312968000", "totalCurrentLiabilities": "385942000", "otherNonCurrentLiabilities": "2782000", "totalNonCurrentLiabilities": "2724679000", "cashAndShortTermInvestments": "3179000", "commonStockSharesOutstanding": "87483000", "intangibleAssetsExcludingGoodwill": "154474000", "cashAndCashEquivalentsAtCarryingValue": "3179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81588000", "profitLoss": "None", "dividendPayout": "159557000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1070000", "operatingCashflow": "599740000", "capitalExpenditures": "315472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-316021000", "cashflowFromInvestment": "-285290000", "stockBasedCompensation": "24529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159557000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103968000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "276185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1308100000, "cost_of_revenue": 756110000, "gross_profit": 551990000, "research_and_development": null, "selling_general_admin": 144070000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 414519000, "depreciation_amortisation": 278825000, "ebitda": 693344000, "interest_expense": 198370000, "interest_income": null, "other_non_operating": null, "pretax_income": 113472000, "tax_provision": 31884000, "effective_tax_rate": null, "net_income": 80521000, "net_income_continuing_ops": 81588000, "net_income_to_common": 80521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3179000, "short_term_investments": null, "net_receivables": 197600000, "inventory": 101530000, "other_current_assets": null, "total_current_assets": 323136000, "net_ppe": null, "goodwill": 408681000, "intangible_assets": 154474000, "goodwill_and_intangibles": 563155000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3994881000, "total_assets": 4318017000, "short_term_debt": 0, "accounts_payable": 72974000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 385942000, "long_term_debt": 2555250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2724679000, "total_liabilities": 3110621000, "total_debt": 2555250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12800000, "total_equity": 1207396000, "shares_outstanding": 87483000, "operating_cash_flow": 599740000, "stock_based_compensation": 24529000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 315472000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -285290000, "dividends_paid": 159557000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -316021000, "free_cash_flow": 915212000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "414519000", "ebitda": "693344000", "netIncome": "80521000", "grossProfit": "551990000", "depreciation": "None", "totalRevenue": "1308100000", "costOfRevenue": "756110000", "interestIncome": "198370000", "incomeBeforeTax": "113472000", "interestExpense": "198370000", "operatingIncome": "414519000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "31884000", "reportedCurrency": "USD", "netInterestIncome": "-198370000", "nonInterestIncome": "None", "operatingExpenses": "137471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "756110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "278825000", "sellingGeneralAndAdministrative": "144070000", "netIncomeFromContinuingOperations": "81588000" }, "balance": { "goodwill": "408681000", "inventory": "101530000", "commonStock": "903000", "currentDebt": "None", "investments": "None", "totalAssets": "4318017000", "longTermDebt": "2555250000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "154474000", "reportedCurrency": "USD", "retainedEarnings": "12800000", "totalLiabilities": "3110621000", "otherCurrentAssets": "20827000", "totalCurrentAssets": "323136000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "197600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3994881000", "currentAccountsPayable": "72974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3426273000", "shortLongTermDebtTotal": "43796000", "totalShareholderEquity": "1207396000", "capitalLeaseObligations": "55817000", "otherCurrentLiabilities": "312968000", "totalCurrentLiabilities": "385942000", "otherNonCurrentLiabilities": "2782000", "totalNonCurrentLiabilities": "2724679000", "cashAndShortTermInvestments": "3179000", "commonStockSharesOutstanding": "87483000", "intangibleAssetsExcludingGoodwill": "154474000", "cashAndCashEquivalentsAtCarryingValue": "3179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81588000", "profitLoss": "None", "dividendPayout": "159557000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1070000", "operatingCashflow": "599740000", "capitalExpenditures": "315472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-316021000", "cashflowFromInvestment": "-285290000", "stockBasedCompensation": "24529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159557000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103968000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "276185000", "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": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "income_statement": { "revenue": 1159311000, "cost_of_revenue": 718648000, "gross_profit": 440663000, "ebit": 273052000, "ebitda": 533324000, "pretax_income": 75908000, "tax_provision": 25574000, "net_income": 49895000, "net_income_to_common": 49895000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4750000, "total_current_assets": 383661000, "total_assets": 4435123000, "short_term_debt": 17202000, "long_term_debt": 2581909000, "total_debt": 2599111000, "total_liabilities": 3061516000, "total_equity": 1359913000, "shares_outstanding": 85170000, "goodwill_and_intangibles": 577960000 }, "cash_flow": { "operating_cash_flow": 327987000, "capital_expenditure": 336956000, "free_cash_flow": 664943000, "dividends_paid": 133886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285092, "ticker_id": 2378, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "273052000", "ebitda": "533324000", "netIncome": "49895000", "grossProfit": "440663000", "depreciation": "None", "totalRevenue": "1159311000", "costOfRevenue": "718648000", "interestIncome": "173127000", "incomeBeforeTax": "75908000", "interestExpense": "197144000", "operatingIncome": "249450000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25574000", "reportedCurrency": "USD", "netInterestIncome": "-197144000", "nonInterestIncome": "None", "operatingExpenses": "191213000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "718648000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260272000", "sellingGeneralAndAdministrative": "151680000", "netIncomeFromContinuingOperations": "50334000" }, "balance": { "goodwill": "415213000", "inventory": "103341000", "commonStock": "892000", "currentDebt": "None", "investments": "None", "totalAssets": "4435123000", "longTermDebt": "2581909000", "shortTermDebt": "17202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "162747000", "reportedCurrency": "USD", "retainedEarnings": "93637000", "totalLiabilities": "3061516000", "otherCurrentAssets": "14358000", "totalCurrentAssets": "383661000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "261212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4051462000", "currentAccountsPayable": "58666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3454472000", "shortLongTermDebtTotal": "2647029000", "totalShareholderEquity": "1359913000", "capitalLeaseObligations": "65120000", "otherCurrentLiabilities": "99499000", "totalCurrentLiabilities": "319369000", "otherNonCurrentLiabilities": "3150000", "totalNonCurrentLiabilities": "2742147000", "cashAndShortTermInvestments": "4750000", "commonStockSharesOutstanding": "85170000", "intangibleAssetsExcludingGoodwill": "162747000", "cashAndCashEquivalentsAtCarryingValue": "4750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50334000", "profitLoss": "None", "dividendPayout": "133886000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1336000", "operatingCashflow": "327987000", "capitalExpenditures": "336956000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36331000", "cashflowFromInvestment": "-292468000", "stockBasedCompensation": "17658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133886000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42766000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "260272000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1159311000, "cost_of_revenue": 718648000, "gross_profit": 440663000, "research_and_development": null, "selling_general_admin": 151680000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 273052000, "depreciation_amortisation": 260272000, "ebitda": 533324000, "interest_expense": 197144000, "interest_income": null, "other_non_operating": null, "pretax_income": 75908000, "tax_provision": 25574000, "effective_tax_rate": null, "net_income": 49895000, "net_income_continuing_ops": 50334000, "net_income_to_common": 49895000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4750000, "short_term_investments": null, "net_receivables": 261212000, "inventory": 103341000, "other_current_assets": null, "total_current_assets": 383661000, "net_ppe": null, "goodwill": 415213000, "intangible_assets": 162747000, "goodwill_and_intangibles": 577960000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4051462000, "total_assets": 4435123000, "short_term_debt": 17202000, "accounts_payable": 58666000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 319369000, "long_term_debt": 2581909000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2742147000, "total_liabilities": 3061516000, "total_debt": 2599111000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 93637000, "total_equity": 1359913000, "shares_outstanding": 85170000, "operating_cash_flow": 327987000, "stock_based_compensation": 17658000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 336956000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -292468000, "dividends_paid": 133886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36331000, "free_cash_flow": 664943000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "273052000", "ebitda": "533324000", "netIncome": "49895000", "grossProfit": "440663000", "depreciation": "None", "totalRevenue": "1159311000", "costOfRevenue": "718648000", "interestIncome": "173127000", "incomeBeforeTax": "75908000", "interestExpense": "197144000", "operatingIncome": "249450000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25574000", "reportedCurrency": "USD", "netInterestIncome": "-197144000", "nonInterestIncome": "None", "operatingExpenses": "191213000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "718648000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "260272000", "sellingGeneralAndAdministrative": "151680000", "netIncomeFromContinuingOperations": "50334000" }, "balance": { "goodwill": "415213000", "inventory": "103341000", "commonStock": "892000", "currentDebt": "None", "investments": "None", "totalAssets": "4435123000", "longTermDebt": "2581909000", "shortTermDebt": "17202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "162747000", "reportedCurrency": "USD", "retainedEarnings": "93637000", "totalLiabilities": "3061516000", "otherCurrentAssets": "14358000", "totalCurrentAssets": "383661000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "261212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4051462000", "currentAccountsPayable": "58666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3454472000", "shortLongTermDebtTotal": "2647029000", "totalShareholderEquity": "1359913000", "capitalLeaseObligations": "65120000", "otherCurrentLiabilities": "99499000", "totalCurrentLiabilities": "319369000", "otherNonCurrentLiabilities": "3150000", "totalNonCurrentLiabilities": "2742147000", "cashAndShortTermInvestments": "4750000", "commonStockSharesOutstanding": "85170000", "intangibleAssetsExcludingGoodwill": "162747000", "cashAndCashEquivalentsAtCarryingValue": "4750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50334000", "profitLoss": "None", "dividendPayout": "133886000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1336000", "operatingCashflow": "327987000", "capitalExpenditures": "336956000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36331000", "cashflowFromInvestment": "-292468000", "stockBasedCompensation": "17658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133886000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42766000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "260272000", "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": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "income_statement": { "revenue": 850381000, "cost_of_revenue": 533740000, "gross_profit": 316641000, "ebit": 257650000, "ebitda": 440519000, "pretax_income": 35136000, "tax_provision": 15070000, "net_income": 20066000, "net_income_to_common": 20066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5562000, "total_current_assets": 230963000, "total_assets": 3244106000, "short_term_debt": 6415000, "long_term_debt": 1791460000, "total_debt": 1797875000, "total_liabilities": 2101453000, "total_equity": 1142653000, "shares_outstanding": 68327018, "goodwill_and_intangibles": 428441000 }, "cash_flow": { "operating_cash_flow": 266326000, "capital_expenditure": 219795000, "free_cash_flow": 486121000, "dividends_paid": 72093000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285097, "ticker_id": 2378, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "257650000", "ebitda": "440519000", "netIncome": "20066000", "grossProfit": "316641000", "depreciation": "None", "totalRevenue": "850381000", "costOfRevenue": "533740000", "interestIncome": "202248000", "incomeBeforeTax": "35136000", "interestExpense": "222514000", "operatingIncome": "244110000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15070000", "reportedCurrency": "USD", "netInterestIncome": "-177055000", "nonInterestIncome": "None", "operatingExpenses": "72531000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "533740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182869000", "sellingGeneralAndAdministrative": "65811000", "netIncomeFromContinuingOperations": "30419000" }, "balance": { "goodwill": "305553000", "inventory": "76238000", "commonStock": "774000", "currentDebt": "None", "investments": "None", "totalAssets": "3244106000", "longTermDebt": "1791460000", "shortTermDebt": "6415000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "122888000", "reportedCurrency": "USD", "retainedEarnings": "178119000", "totalLiabilities": "2101453000", "otherCurrentAssets": "18547000", "totalCurrentAssets": "230963000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130616000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3013143000", "currentAccountsPayable": "65348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2569807000", "shortLongTermDebtTotal": "1825928000", "totalShareholderEquity": "1142653000", "capitalLeaseObligations": "34468000", "otherCurrentLiabilities": "52725000", "totalCurrentLiabilities": "210629000", "otherNonCurrentLiabilities": "2148000", "totalNonCurrentLiabilities": "1890824000", "cashAndShortTermInvestments": "5562000", "commonStockSharesOutstanding": "68327018", "intangibleAssetsExcludingGoodwill": "122888000", "cashAndCashEquivalentsAtCarryingValue": "5562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20066000", "profitLoss": "None", "dividendPayout": "72093000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4583000", "operatingCashflow": "266326000", "capitalExpenditures": "219795000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62774000", "cashflowFromInvestment": "-218421000", "stockBasedCompensation": "5914000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72093000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "277840000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182869000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 850381000, "cost_of_revenue": 533740000, "gross_profit": 316641000, "research_and_development": null, "selling_general_admin": 65811000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 257650000, "depreciation_amortisation": 182869000, "ebitda": 440519000, "interest_expense": 222514000, "interest_income": null, "other_non_operating": null, "pretax_income": 35136000, "tax_provision": 15070000, "effective_tax_rate": null, "net_income": 20066000, "net_income_continuing_ops": 30419000, "net_income_to_common": 20066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5562000, "short_term_investments": null, "net_receivables": 130616000, "inventory": 76238000, "other_current_assets": null, "total_current_assets": 230963000, "net_ppe": null, "goodwill": 305553000, "intangible_assets": 122888000, "goodwill_and_intangibles": 428441000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3013143000, "total_assets": 3244106000, "short_term_debt": 6415000, "accounts_payable": 65348000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210629000, "long_term_debt": 1791460000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1890824000, "total_liabilities": 2101453000, "total_debt": 1797875000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 178119000, "total_equity": 1142653000, "shares_outstanding": 68327018, "operating_cash_flow": 266326000, "stock_based_compensation": 5914000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 219795000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -218421000, "dividends_paid": 72093000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62774000, "free_cash_flow": 486121000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "257650000", "ebitda": "440519000", "netIncome": "20066000", "grossProfit": "316641000", "depreciation": "None", "totalRevenue": "850381000", "costOfRevenue": "533740000", "interestIncome": "202248000", "incomeBeforeTax": "35136000", "interestExpense": "222514000", "operatingIncome": "244110000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15070000", "reportedCurrency": "USD", "netInterestIncome": "-177055000", "nonInterestIncome": "None", "operatingExpenses": "72531000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "533740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182869000", "sellingGeneralAndAdministrative": "65811000", "netIncomeFromContinuingOperations": "30419000" }, "balance": { "goodwill": "305553000", "inventory": "76238000", "commonStock": "774000", "currentDebt": "None", "investments": "None", "totalAssets": "3244106000", "longTermDebt": "1791460000", "shortTermDebt": "6415000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "122888000", "reportedCurrency": "USD", "retainedEarnings": "178119000", "totalLiabilities": "2101453000", "otherCurrentAssets": "18547000", "totalCurrentAssets": "230963000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130616000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3013143000", "currentAccountsPayable": "65348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2569807000", "shortLongTermDebtTotal": "1825928000", "totalShareholderEquity": "1142653000", "capitalLeaseObligations": "34468000", "otherCurrentLiabilities": "52725000", "totalCurrentLiabilities": "210629000", "otherNonCurrentLiabilities": "2148000", "totalNonCurrentLiabilities": "1890824000", "cashAndShortTermInvestments": "5562000", "commonStockSharesOutstanding": "68327018", "intangibleAssetsExcludingGoodwill": "122888000", "cashAndCashEquivalentsAtCarryingValue": "5562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20066000", "profitLoss": "None", "dividendPayout": "72093000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4583000", "operatingCashflow": "266326000", "capitalExpenditures": "219795000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62774000", "cashflowFromInvestment": "-218421000", "stockBasedCompensation": "5914000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72093000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "277840000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182869000", "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": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "income_statement": { "revenue": 707913000, "cost_of_revenue": 441814000, "gross_profit": 266099000, "ebit": 305224000, "ebitda": 479687000, "pretax_income": 139357000, "tax_provision": 33092000, "net_income": 106265000, "net_income_to_common": 106265000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20431000, "total_current_assets": 204035000, "total_assets": 3205540000, "short_term_debt": 6180000, "long_term_debt": 2720019000, "total_debt": 2726199000, "total_liabilities": 2976447000, "total_equity": 229093000, "shares_outstanding": 75000000, "goodwill_and_intangibles": 437915000 }, "cash_flow": { "operating_cash_flow": 219846000, "capital_expenditure": 259349000, "free_cash_flow": 479195000, "dividends_paid": 838000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285102, "ticker_id": 2378, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "305224000", "ebitda": "479687000", "netIncome": "106265000", "grossProfit": "266099000", "depreciation": "None", "totalRevenue": "707913000", "costOfRevenue": "441814000", "interestIncome": "82751000", "incomeBeforeTax": "139357000", "interestExpense": "165867000", "operatingIncome": "222091000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "33092000", "reportedCurrency": "USD", "netInterestIncome": "-170114000", "nonInterestIncome": "None", "operatingExpenses": "44008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "441814000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174463000", "sellingGeneralAndAdministrative": "44882000", "netIncomeFromContinuingOperations": "106265000" }, "balance": { "goodwill": "305553000", "inventory": "72155000", "commonStock": "590000", "currentDebt": "None", "investments": "None", "totalAssets": "3205540000", "longTermDebt": "2720019000", "shortTermDebt": "6180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "132362000", "reportedCurrency": "USD", "retainedEarnings": "195314000", "totalLiabilities": "2976447000", "otherCurrentAssets": "10343000", "totalCurrentAssets": "204035000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3001505000", "currentAccountsPayable": "52072000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2498509000", "shortLongTermDebtTotal": "2729863000", "totalShareholderEquity": "229093000", "capitalLeaseObligations": "9844000", "otherCurrentLiabilities": "36126000", "totalCurrentLiabilities": "188974000", "otherNonCurrentLiabilities": "3545000", "totalNonCurrentLiabilities": "2787473000", "cashAndShortTermInvestments": "20431000", "commonStockSharesOutstanding": "75000000", "intangibleAssetsExcludingGoodwill": "132362000", "cashAndCashEquivalentsAtCarryingValue": "20431000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106265000", "profitLoss": "None", "dividendPayout": "838000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-24302000", "operatingCashflow": "219846000", "capitalExpenditures": "259349000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23172000", "cashflowFromInvestment": "-251382000", "stockBasedCompensation": "971000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "838000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 707913000, "cost_of_revenue": 441814000, "gross_profit": 266099000, "research_and_development": null, "selling_general_admin": 44882000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 305224000, "depreciation_amortisation": 174463000, "ebitda": 479687000, "interest_expense": 165867000, "interest_income": null, "other_non_operating": null, "pretax_income": 139357000, "tax_provision": 33092000, "effective_tax_rate": null, "net_income": 106265000, "net_income_continuing_ops": 106265000, "net_income_to_common": 106265000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20431000, "short_term_investments": null, "net_receivables": 101106000, "inventory": 72155000, "other_current_assets": null, "total_current_assets": 204035000, "net_ppe": null, "goodwill": 305553000, "intangible_assets": 132362000, "goodwill_and_intangibles": 437915000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3001505000, "total_assets": 3205540000, "short_term_debt": 6180000, "accounts_payable": 52072000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188974000, "long_term_debt": 2720019000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2787473000, "total_liabilities": 2976447000, "total_debt": 2726199000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 195314000, "total_equity": 229093000, "shares_outstanding": 75000000, "operating_cash_flow": 219846000, "stock_based_compensation": 971000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 259349000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -251382000, "dividends_paid": 838000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23172000, "free_cash_flow": 479195000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "305224000", "ebitda": "479687000", "netIncome": "106265000", "grossProfit": "266099000", "depreciation": "None", "totalRevenue": "707913000", "costOfRevenue": "441814000", "interestIncome": "82751000", "incomeBeforeTax": "139357000", "interestExpense": "165867000", "operatingIncome": "222091000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "33092000", "reportedCurrency": "USD", "netInterestIncome": "-170114000", "nonInterestIncome": "None", "operatingExpenses": "44008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "441814000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174463000", "sellingGeneralAndAdministrative": "44882000", "netIncomeFromContinuingOperations": "106265000" }, "balance": { "goodwill": "305553000", "inventory": "72155000", "commonStock": "590000", "currentDebt": "None", "investments": "None", "totalAssets": "3205540000", "longTermDebt": "2720019000", "shortTermDebt": "6180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "132362000", "reportedCurrency": "USD", "retainedEarnings": "195314000", "totalLiabilities": "2976447000", "otherCurrentAssets": "10343000", "totalCurrentAssets": "204035000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3001505000", "currentAccountsPayable": "52072000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2498509000", "shortLongTermDebtTotal": "2729863000", "totalShareholderEquity": "229093000", "capitalLeaseObligations": "9844000", "otherCurrentLiabilities": "36126000", "totalCurrentLiabilities": "188974000", "otherNonCurrentLiabilities": "3545000", "totalNonCurrentLiabilities": "2787473000", "cashAndShortTermInvestments": "20431000", "commonStockSharesOutstanding": "75000000", "intangibleAssetsExcludingGoodwill": "132362000", "cashAndCashEquivalentsAtCarryingValue": "20431000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106265000", "profitLoss": "None", "dividendPayout": "838000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-24302000", "operatingCashflow": "219846000", "capitalExpenditures": "259349000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23172000", "cashflowFromInvestment": "-251382000", "stockBasedCompensation": "971000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "838000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174463000", "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": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "income_statement": { "revenue": 606375000, "cost_of_revenue": 370222000, "gross_profit": 236153000, "ebit": 207030000, "ebitda": 367075000, "pretax_income": 122390000, "tax_provision": -58573000, "net_income": 180963000, "net_income_to_common": 180963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28795000, "total_current_assets": 164148000, "total_assets": 3011599000, "short_term_debt": 398000, "long_term_debt": 1845122000, "total_debt": 1845520000, "total_liabilities": 2051528000, "total_equity": 960071000, "shares_outstanding": 75000000, "goodwill_and_intangibles": 447388000 }, "cash_flow": { "operating_cash_flow": 249978000, "capital_expenditure": 201934000, "free_cash_flow": 451912000, "dividends_paid": 1132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285106, "ticker_id": 2378, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "207030000", "ebitda": "367075000", "netIncome": "180963000", "grossProfit": "236153000", "depreciation": "None", "totalRevenue": "606375000", "costOfRevenue": "370222000", "interestIncome": "None", "incomeBeforeTax": "122390000", "interestExpense": "84640000", "operatingIncome": "188955000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-58573000", "reportedCurrency": "USD", "netInterestIncome": "-107293000", "nonInterestIncome": "None", "operatingExpenses": "47198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160045000", "sellingGeneralAndAdministrative": "37665000", "netIncomeFromContinuingOperations": "180963000" }, "balance": { "goodwill": "305553000", "inventory": "48353000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "3011599000", "longTermDebt": "1845122000", "shortTermDebt": "398000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "141835000", "reportedCurrency": "USD", "retainedEarnings": "88078000", "totalLiabilities": "2051528000", "otherCurrentAssets": "6251000", "totalCurrentAssets": "164148000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2847451000", "currentAccountsPayable": "43737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2399614000", "shortLongTermDebtTotal": "1845122000", "totalShareholderEquity": "960071000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "27930000", "totalCurrentLiabilities": "144061000", "otherNonCurrentLiabilities": "11081000", "totalNonCurrentLiabilities": "1907467000", "cashAndShortTermInvestments": "28795000", "commonStockSharesOutstanding": "75000000", "intangibleAssetsExcludingGoodwill": "141835000", "cashAndCashEquivalentsAtCarryingValue": "28795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180963000", "profitLoss": "None", "dividendPayout": "1132000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2969000", "operatingCashflow": "249978000", "capitalExpenditures": "201934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43254000", "cashflowFromInvestment": "-202034000", "stockBasedCompensation": "1224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160045000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 606375000, "cost_of_revenue": 370222000, "gross_profit": 236153000, "research_and_development": null, "selling_general_admin": 37665000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 207030000, "depreciation_amortisation": 160045000, "ebitda": 367075000, "interest_expense": 84640000, "interest_income": null, "other_non_operating": null, "pretax_income": 122390000, "tax_provision": -58573000, "effective_tax_rate": null, "net_income": 180963000, "net_income_continuing_ops": 180963000, "net_income_to_common": 180963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28795000, "short_term_investments": null, "net_receivables": 80749000, "inventory": 48353000, "other_current_assets": null, "total_current_assets": 164148000, "net_ppe": null, "goodwill": 305553000, "intangible_assets": 141835000, "goodwill_and_intangibles": 447388000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2847451000, "total_assets": 3011599000, "short_term_debt": 398000, "accounts_payable": 43737000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144061000, "long_term_debt": 1845122000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1907467000, "total_liabilities": 2051528000, "total_debt": 1845520000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 88078000, "total_equity": 960071000, "shares_outstanding": 75000000, "operating_cash_flow": 249978000, "stock_based_compensation": 1224000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 201934000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -202034000, "dividends_paid": 1132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43254000, "free_cash_flow": 451912000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "207030000", "ebitda": "367075000", "netIncome": "180963000", "grossProfit": "236153000", "depreciation": "None", "totalRevenue": "606375000", "costOfRevenue": "370222000", "interestIncome": "None", "incomeBeforeTax": "122390000", "interestExpense": "84640000", "operatingIncome": "188955000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-58573000", "reportedCurrency": "USD", "netInterestIncome": "-107293000", "nonInterestIncome": "None", "operatingExpenses": "47198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160045000", "sellingGeneralAndAdministrative": "37665000", "netIncomeFromContinuingOperations": "180963000" }, "balance": { "goodwill": "305553000", "inventory": "48353000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "3011599000", "longTermDebt": "1845122000", "shortTermDebt": "398000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "141835000", "reportedCurrency": "USD", "retainedEarnings": "88078000", "totalLiabilities": "2051528000", "otherCurrentAssets": "6251000", "totalCurrentAssets": "164148000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2847451000", "currentAccountsPayable": "43737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2399614000", "shortLongTermDebtTotal": "1845122000", "totalShareholderEquity": "960071000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "27930000", "totalCurrentLiabilities": "144061000", "otherNonCurrentLiabilities": "11081000", "totalNonCurrentLiabilities": "1907467000", "cashAndShortTermInvestments": "28795000", "commonStockSharesOutstanding": "75000000", "intangibleAssetsExcludingGoodwill": "141835000", "cashAndCashEquivalentsAtCarryingValue": "28795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180963000", "profitLoss": "None", "dividendPayout": "1132000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2969000", "operatingCashflow": "249978000", "capitalExpenditures": "201934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43254000", "cashflowFromInvestment": "-202034000", "stockBasedCompensation": "1224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160045000", "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": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "income_statement": { "revenue": 532420000, "cost_of_revenue": 324945000, "gross_profit": 207475000, "ebit": 118774000, "ebitda": 264406000, "pretax_income": 5334000, "tax_provision": 7519000, "net_income": -2185000, "net_income_to_common": -2185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24105000, "total_current_assets": 142415000, "total_assets": 3295828000, "short_term_debt": 1511823000, "long_term_debt": null, "total_debt": 1511823000, "total_liabilities": 2540542000, "total_equity": 755286000, "shares_outstanding": 75000000, "goodwill_and_intangibles": 456862000 }, "cash_flow": { "operating_cash_flow": 243981000, "capital_expenditure": 297395000, "free_cash_flow": 541376000, "dividends_paid": 1132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285107, "ticker_id": 2378, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118774000", "ebitda": "264406000", "netIncome": "-2185000", "grossProfit": "207475000", "depreciation": "None", "totalRevenue": "532420000", "costOfRevenue": "324945000", "interestIncome": "None", "incomeBeforeTax": "5334000", "interestExpense": "113440000", "operatingIncome": "168431000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "7519000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "39044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "324945000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145632000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "305553000", "inventory": "45384000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "3295828000", "longTermDebt": "None", "shortTermDebt": "1511823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "151309000", "reportedCurrency": "USD", "retainedEarnings": "-92977000", "totalLiabilities": "2540542000", "otherCurrentAssets": "7651000", "totalCurrentAssets": "142415000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3153413000", "currentAccountsPayable": "33409000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2349228000", "shortLongTermDebtTotal": "1904300000", "totalShareholderEquity": "755286000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50014000", "totalCurrentLiabilities": "1642991000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "897551000", "cashAndShortTermInvestments": "24105000", "commonStockSharesOutstanding": "75000000", "intangibleAssetsExcludingGoodwill": "151309000", "cashAndCashEquivalentsAtCarryingValue": "24105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2185000", "profitLoss": "None", "dividendPayout": "1132000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3741000", "operatingCashflow": "243981000", "capitalExpenditures": "297395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73709000", "cashflowFromInvestment": "-296378000", "stockBasedCompensation": "-298913999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 532420000, "cost_of_revenue": 324945000, "gross_profit": 207475000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118774000, "depreciation_amortisation": 145632000, "ebitda": 264406000, "interest_expense": 113440000, "interest_income": null, "other_non_operating": null, "pretax_income": 5334000, "tax_provision": 7519000, "effective_tax_rate": null, "net_income": -2185000, "net_income_continuing_ops": null, "net_income_to_common": -2185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24105000, "short_term_investments": null, "net_receivables": 65275000, "inventory": 45384000, "other_current_assets": null, "total_current_assets": 142415000, "net_ppe": null, "goodwill": 305553000, "intangible_assets": 151309000, "goodwill_and_intangibles": 456862000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3153413000, "total_assets": 3295828000, "short_term_debt": 1511823000, "accounts_payable": 33409000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1642991000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 897551000, "total_liabilities": 2540542000, "total_debt": 1511823000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -92977000, "total_equity": 755286000, "shares_outstanding": 75000000, "operating_cash_flow": 243981000, "stock_based_compensation": -298913999, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 297395000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -296378000, "dividends_paid": 1132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73709000, "free_cash_flow": 541376000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118774000", "ebitda": "264406000", "netIncome": "-2185000", "grossProfit": "207475000", "depreciation": "None", "totalRevenue": "532420000", "costOfRevenue": "324945000", "interestIncome": "None", "incomeBeforeTax": "5334000", "interestExpense": "113440000", "operatingIncome": "168431000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "7519000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "39044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "324945000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145632000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "305553000", "inventory": "45384000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "3295828000", "longTermDebt": "None", "shortTermDebt": "1511823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "151309000", "reportedCurrency": "USD", "retainedEarnings": "-92977000", "totalLiabilities": "2540542000", "otherCurrentAssets": "7651000", "totalCurrentAssets": "142415000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3153413000", "currentAccountsPayable": "33409000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2349228000", "shortLongTermDebtTotal": "1904300000", "totalShareholderEquity": "755286000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50014000", "totalCurrentLiabilities": "1642991000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "897551000", "cashAndShortTermInvestments": "24105000", "commonStockSharesOutstanding": "75000000", "intangibleAssetsExcludingGoodwill": "151309000", "cashAndCashEquivalentsAtCarryingValue": "24105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2185000", "profitLoss": "None", "dividendPayout": "1132000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3741000", "operatingCashflow": "243981000", "capitalExpenditures": "297395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73709000", "cashflowFromInvestment": "-296378000", "stockBasedCompensation": "-298913999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145632000", "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": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "income_statement": { "revenue": 345759000, "cost_of_revenue": 191559000, "gross_profit": 154200000, "ebit": 116460000, "ebitda": 185141000, "pretax_income": 20620000, "tax_provision": 2760000, "net_income": 17805000, "net_income_to_common": 17805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94363000, "total_current_assets": 459540000, "total_assets": 4494642000, "short_term_debt": null, "long_term_debt": 2787003000, "total_debt": 2787003000, "total_liabilities": 3319636000, "total_equity": 1175006000, "shares_outstanding": 87501000, "goodwill_and_intangibles": 558195000 }, "cash_flow": { "operating_cash_flow": 71182000, "capital_expenditure": 118370000, "free_cash_flow": 189552000, "dividends_paid": 42604000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285085, "ticker_id": 2378, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "116460000", "ebitda": "185141000", "netIncome": "17805000", "grossProfit": "154200000", "depreciation": "None", "totalRevenue": "345759000", "costOfRevenue": "191559000", "interestIncome": "None", "incomeBeforeTax": "20620000", "interestExpense": "48741000", "operatingIncome": "116460000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2760000", "reportedCurrency": "USD", "netInterestIncome": "-48741000", "nonInterestIncome": "None", "operatingExpenses": "37740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68681000", "sellingGeneralAndAdministrative": "46127000", "netIncomeFromContinuingOperations": "17860000" }, "balance": { "goodwill": "408681000", "inventory": "103926000", "commonStock": "908000", "currentDebt": "None", "investments": "None", "totalAssets": "4494642000", "longTermDebt": "2787003000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "149514000", "reportedCurrency": "USD", "retainedEarnings": "-12419000", "totalLiabilities": "3319636000", "otherCurrentAssets": "22875000", "totalCurrentAssets": "459540000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "238376000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4035102000", "currentAccountsPayable": "71831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "45897000", "totalShareholderEquity": "1175006000", "capitalLeaseObligations": "57398000", "otherCurrentLiabilities": "288142000", "totalCurrentLiabilities": "359973000", "otherNonCurrentLiabilities": "1303000", "totalNonCurrentLiabilities": "2959663000", "cashAndShortTermInvestments": "94363000", "commonStockSharesOutstanding": "87501000", "intangibleAssetsExcludingGoodwill": "149514000", "cashAndCashEquivalentsAtCarryingValue": "94363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17805000", "profitLoss": "None", "dividendPayout": "42604000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2396000", "operatingCashflow": "71182000", "capitalExpenditures": "118370000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "134905000", "cashflowFromInvestment": "-114903000", "stockBasedCompensation": "5890000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42604000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14979000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68681000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 345759000, "cost_of_revenue": 191559000, "gross_profit": 154200000, "research_and_development": null, "selling_general_admin": 46127000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116460000, "depreciation_amortisation": 68681000, "ebitda": 185141000, "interest_expense": 48741000, "interest_income": null, "other_non_operating": null, "pretax_income": 20620000, "tax_provision": 2760000, "effective_tax_rate": null, "net_income": 17805000, "net_income_continuing_ops": 17860000, "net_income_to_common": 17805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94363000, "short_term_investments": null, "net_receivables": 238376000, "inventory": 103926000, "other_current_assets": null, "total_current_assets": 459540000, "net_ppe": null, "goodwill": 408681000, "intangible_assets": 149514000, "goodwill_and_intangibles": 558195000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4035102000, "total_assets": 4494642000, "short_term_debt": null, "accounts_payable": 71831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 359973000, "long_term_debt": 2787003000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2959663000, "total_liabilities": 3319636000, "total_debt": 2787003000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12419000, "total_equity": 1175006000, "shares_outstanding": 87501000, "operating_cash_flow": 71182000, "stock_based_compensation": 5890000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118370000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114903000, "dividends_paid": 42604000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 134905000, "free_cash_flow": 189552000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "116460000", "ebitda": "185141000", "netIncome": "17805000", "grossProfit": "154200000", "depreciation": "None", "totalRevenue": "345759000", "costOfRevenue": "191559000", "interestIncome": "None", "incomeBeforeTax": "20620000", "interestExpense": "48741000", "operatingIncome": "116460000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2760000", "reportedCurrency": "USD", "netInterestIncome": "-48741000", "nonInterestIncome": "None", "operatingExpenses": "37740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68681000", "sellingGeneralAndAdministrative": "46127000", "netIncomeFromContinuingOperations": "17860000" }, "balance": { "goodwill": "408681000", "inventory": "103926000", "commonStock": "908000", "currentDebt": "None", "investments": "None", "totalAssets": "4494642000", "longTermDebt": "2787003000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "149514000", "reportedCurrency": "USD", "retainedEarnings": "-12419000", "totalLiabilities": "3319636000", "otherCurrentAssets": "22875000", "totalCurrentAssets": "459540000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "238376000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4035102000", "currentAccountsPayable": "71831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "45897000", "totalShareholderEquity": "1175006000", "capitalLeaseObligations": "57398000", "otherCurrentLiabilities": "288142000", "totalCurrentLiabilities": "359973000", "otherNonCurrentLiabilities": "1303000", "totalNonCurrentLiabilities": "2959663000", "cashAndShortTermInvestments": "94363000", "commonStockSharesOutstanding": "87501000", "intangibleAssetsExcludingGoodwill": "149514000", "cashAndCashEquivalentsAtCarryingValue": "94363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17805000", "profitLoss": "None", "dividendPayout": "42604000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2396000", "operatingCashflow": "71182000", "capitalExpenditures": "118370000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "134905000", "cashflowFromInvestment": "-114903000", "stockBasedCompensation": "5890000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42604000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14979000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68681000", "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": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "income_statement": { "revenue": 332871000, "cost_of_revenue": 193191000, "gross_profit": 139680000, "ebit": 103671000, "ebitda": 176863000, "pretax_income": 38981000, "tax_provision": 14216000, "net_income": 24625000, "net_income_to_common": 24625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3179000, "total_current_assets": 323136000, "total_assets": 4318017000, "short_term_debt": 0, "long_term_debt": 2555250000, "total_debt": 2555250000, "total_liabilities": 3110621000, "total_equity": 1207396000, "shares_outstanding": 87483000, "goodwill_and_intangibles": 563155000 }, "cash_flow": { "operating_cash_flow": 194862000, "capital_expenditure": 52831000, "free_cash_flow": 247693000, "dividends_paid": 42986000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285086, "ticker_id": 2378, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103671000", "ebitda": "176863000", "netIncome": "24625000", "grossProfit": "139680000", "depreciation": "None", "totalRevenue": "332871000", "costOfRevenue": "193191000", "interestIncome": "48985000", "incomeBeforeTax": "38981000", "interestExpense": "48985000", "operatingIncome": "103671000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14216000", "reportedCurrency": "USD", "netInterestIncome": "-48985000", "nonInterestIncome": "None", "operatingExpenses": "36009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "193191000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73192000", "sellingGeneralAndAdministrative": "38923000", "netIncomeFromContinuingOperations": "24765000" }, "balance": { "goodwill": "408681000", "inventory": "101530000", "commonStock": "903000", "currentDebt": "None", "investments": "None", "totalAssets": "4318017000", "longTermDebt": "2555250000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "154474000", "reportedCurrency": "USD", "retainedEarnings": "12800000", "totalLiabilities": "3110621000", "otherCurrentAssets": "20827000", "totalCurrentAssets": "323136000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "197600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3994881000", "currentAccountsPayable": "72974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3426273000", "shortLongTermDebtTotal": "43796000", "totalShareholderEquity": "1207396000", "capitalLeaseObligations": "55817000", "otherCurrentLiabilities": "312968000", "totalCurrentLiabilities": "385942000", "otherNonCurrentLiabilities": "2782000", "totalNonCurrentLiabilities": "2724679000", "cashAndShortTermInvestments": "3179000", "commonStockSharesOutstanding": "87483000", "intangibleAssetsExcludingGoodwill": "154474000", "cashAndCashEquivalentsAtCarryingValue": "3179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24765000", "profitLoss": "None", "dividendPayout": "42986000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-289000", "operatingCashflow": "194862000", "capitalExpenditures": "52831000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142809000", "cashflowFromInvestment": "-49598000", "stockBasedCompensation": "6516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42986000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33648000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73192000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 332871000, "cost_of_revenue": 193191000, "gross_profit": 139680000, "research_and_development": null, "selling_general_admin": 38923000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103671000, "depreciation_amortisation": 73192000, "ebitda": 176863000, "interest_expense": 48985000, "interest_income": null, "other_non_operating": null, "pretax_income": 38981000, "tax_provision": 14216000, "effective_tax_rate": null, "net_income": 24625000, "net_income_continuing_ops": 24765000, "net_income_to_common": 24625000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3179000, "short_term_investments": null, "net_receivables": 197600000, "inventory": 101530000, "other_current_assets": null, "total_current_assets": 323136000, "net_ppe": null, "goodwill": 408681000, "intangible_assets": 154474000, "goodwill_and_intangibles": 563155000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3994881000, "total_assets": 4318017000, "short_term_debt": 0, "accounts_payable": 72974000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 385942000, "long_term_debt": 2555250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2724679000, "total_liabilities": 3110621000, "total_debt": 2555250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12800000, "total_equity": 1207396000, "shares_outstanding": 87483000, "operating_cash_flow": 194862000, "stock_based_compensation": 6516000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52831000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49598000, "dividends_paid": 42986000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -142809000, "free_cash_flow": 247693000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103671000", "ebitda": "176863000", "netIncome": "24625000", "grossProfit": "139680000", "depreciation": "None", "totalRevenue": "332871000", "costOfRevenue": "193191000", "interestIncome": "48985000", "incomeBeforeTax": "38981000", "interestExpense": "48985000", "operatingIncome": "103671000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14216000", "reportedCurrency": "USD", "netInterestIncome": "-48985000", "nonInterestIncome": "None", "operatingExpenses": "36009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "193191000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73192000", "sellingGeneralAndAdministrative": "38923000", "netIncomeFromContinuingOperations": "24765000" }, "balance": { "goodwill": "408681000", "inventory": "101530000", "commonStock": "903000", "currentDebt": "None", "investments": "None", "totalAssets": "4318017000", "longTermDebt": "2555250000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "154474000", "reportedCurrency": "USD", "retainedEarnings": "12800000", "totalLiabilities": "3110621000", "otherCurrentAssets": "20827000", "totalCurrentAssets": "323136000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "197600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3994881000", "currentAccountsPayable": "72974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3426273000", "shortLongTermDebtTotal": "43796000", "totalShareholderEquity": "1207396000", "capitalLeaseObligations": "55817000", "otherCurrentLiabilities": "312968000", "totalCurrentLiabilities": "385942000", "otherNonCurrentLiabilities": "2782000", "totalNonCurrentLiabilities": "2724679000", "cashAndShortTermInvestments": "3179000", "commonStockSharesOutstanding": "87483000", "intangibleAssetsExcludingGoodwill": "154474000", "cashAndCashEquivalentsAtCarryingValue": "3179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24765000", "profitLoss": "None", "dividendPayout": "42986000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-289000", "operatingCashflow": "194862000", "capitalExpenditures": "52831000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142809000", "cashflowFromInvestment": "-49598000", "stockBasedCompensation": "6516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42986000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33648000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73192000", "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": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "income_statement": { "revenue": 322744000, "cost_of_revenue": 182543000, "gross_profit": 140201000, "ebit": 103953000, "ebitda": 170281999, "pretax_income": -20498000, "tax_provision": -6301000, "net_income": -14011000, "net_income_to_common": -14011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 724000, "total_current_assets": 341462000, "total_assets": 4371879000, "short_term_debt": 13302000, "long_term_debt": 2609162000, "total_debt": 2622464000, "total_liabilities": 3117300000, "total_equity": 1249576000, "shares_outstanding": 87055000, "goodwill_and_intangibles": 565121000 }, "cash_flow": { "operating_cash_flow": 113378000, "capital_expenditure": 102470000, "free_cash_flow": 215848000, "dividends_paid": 39978000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285088, "ticker_id": 2378, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103953000", "ebitda": "170281999", "netIncome": "-14011000", "grossProfit": "140201000", "depreciation": "None", "totalRevenue": "322744000", "costOfRevenue": "182543000", "interestIncome": "56406000", "incomeBeforeTax": "-20498000", "interestExpense": "56406000", "operatingIncome": "103953000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-6301000", "reportedCurrency": "USD", "netInterestIncome": "-56406000", "nonInterestIncome": "None", "operatingExpenses": "36248000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182543000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66328999", "sellingGeneralAndAdministrative": "37771000", "netIncomeFromContinuingOperations": "-14197000" }, "balance": { "goodwill": "408681000", "inventory": "101241000", "commonStock": "902000", "currentDebt": "None", "investments": "None", "totalAssets": "4371879000", "longTermDebt": "2609162000", "shortTermDebt": "13302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "156440000", "reportedCurrency": "USD", "retainedEarnings": "31575000", "totalLiabilities": "3117300000", "otherCurrentAssets": "18737000", "totalCurrentAssets": "341462000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4030417000", "currentAccountsPayable": "75968000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3460351000", "shortLongTermDebtTotal": "2668941000", "totalShareholderEquity": "1249576000", "capitalLeaseObligations": "58685000", "otherCurrentLiabilities": "190270000", "totalCurrentLiabilities": "349012000", "otherNonCurrentLiabilities": "2344000", "totalNonCurrentLiabilities": "2768288000", "cashAndShortTermInvestments": "724000", "commonStockSharesOutstanding": "87055000", "intangibleAssetsExcludingGoodwill": "156440000", "cashAndCashEquivalentsAtCarryingValue": "724000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14197000", "profitLoss": "None", "dividendPayout": "39978000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-855000", "operatingCashflow": "113378000", "capitalExpenditures": "102470000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24955000", "cashflowFromInvestment": "-93127000", "stockBasedCompensation": "4744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39978000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50364000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 322744000, "cost_of_revenue": 182543000, "gross_profit": 140201000, "research_and_development": null, "selling_general_admin": 37771000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103953000, "depreciation_amortisation": 66328999, "ebitda": 170281999, "interest_expense": 56406000, "interest_income": null, "other_non_operating": null, "pretax_income": -20498000, "tax_provision": -6301000, "effective_tax_rate": null, "net_income": -14011000, "net_income_continuing_ops": -14197000, "net_income_to_common": -14011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 724000, "short_term_investments": null, "net_receivables": 220760000, "inventory": 101241000, "other_current_assets": null, "total_current_assets": 341462000, "net_ppe": null, "goodwill": 408681000, "intangible_assets": 156440000, "goodwill_and_intangibles": 565121000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4030417000, "total_assets": 4371879000, "short_term_debt": 13302000, "accounts_payable": 75968000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 349012000, "long_term_debt": 2609162000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2768288000, "total_liabilities": 3117300000, "total_debt": 2622464000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 31575000, "total_equity": 1249576000, "shares_outstanding": 87055000, "operating_cash_flow": 113378000, "stock_based_compensation": 4744000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102470000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93127000, "dividends_paid": 39978000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24955000, "free_cash_flow": 215848000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103953000", "ebitda": "170281999", "netIncome": "-14011000", "grossProfit": "140201000", "depreciation": "None", "totalRevenue": "322744000", "costOfRevenue": "182543000", "interestIncome": "56406000", "incomeBeforeTax": "-20498000", "interestExpense": "56406000", "operatingIncome": "103953000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-6301000", "reportedCurrency": "USD", "netInterestIncome": "-56406000", "nonInterestIncome": "None", "operatingExpenses": "36248000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182543000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66328999", "sellingGeneralAndAdministrative": "37771000", "netIncomeFromContinuingOperations": "-14197000" }, "balance": { "goodwill": "408681000", "inventory": "101241000", "commonStock": "902000", "currentDebt": "None", "investments": "None", "totalAssets": "4371879000", "longTermDebt": "2609162000", "shortTermDebt": "13302000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "156440000", "reportedCurrency": "USD", "retainedEarnings": "31575000", "totalLiabilities": "3117300000", "otherCurrentAssets": "18737000", "totalCurrentAssets": "341462000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "220760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4030417000", "currentAccountsPayable": "75968000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3460351000", "shortLongTermDebtTotal": "2668941000", "totalShareholderEquity": "1249576000", "capitalLeaseObligations": "58685000", "otherCurrentLiabilities": "190270000", "totalCurrentLiabilities": "349012000", "otherNonCurrentLiabilities": "2344000", "totalNonCurrentLiabilities": "2768288000", "cashAndShortTermInvestments": "724000", "commonStockSharesOutstanding": "87055000", "intangibleAssetsExcludingGoodwill": "156440000", "cashAndCashEquivalentsAtCarryingValue": "724000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14197000", "profitLoss": "None", "dividendPayout": "39978000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-855000", "operatingCashflow": "113378000", "capitalExpenditures": "102470000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24955000", "cashflowFromInvestment": "-93127000", "stockBasedCompensation": "4744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39978000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50364000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66329000", "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": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "income_statement": { "revenue": 322843000, "cost_of_revenue": 181386000, "gross_profit": 141457000, "ebit": 106336000, "ebitda": 172471000, "pretax_income": 53429000, "tax_provision": 13445000, "net_income": 39496000, "net_income_to_common": 39496000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5428000, "total_current_assets": 345525000, "total_assets": 4375927000, "short_term_debt": 15344000, "long_term_debt": 2545019000, "total_debt": 2560363000, "total_liabilities": 3027461000, "total_equity": 1336119000, "shares_outstanding": 90040000, "goodwill_and_intangibles": 574212000 }, "cash_flow": { "operating_cash_flow": 177172000, "capital_expenditure": 82618000, "free_cash_flow": 259790000, "dividends_paid": 40148000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285089, "ticker_id": 2378, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106336000", "ebitda": "172471000", "netIncome": "39496000", "grossProfit": "141457000", "depreciation": "None", "totalRevenue": "322843000", "costOfRevenue": "181386000", "interestIncome": "45755000", "incomeBeforeTax": "53429000", "interestExpense": "45755000", "operatingIncome": "106336000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13445000", "reportedCurrency": "USD", "netInterestIncome": "-45755000", "nonInterestIncome": "None", "operatingExpenses": "35121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181386000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66135000", "sellingGeneralAndAdministrative": "35121000", "netIncomeFromContinuingOperations": "39984000" }, "balance": { "goodwill": "415213000", "inventory": "101004000", "commonStock": "895000", "currentDebt": "None", "investments": "None", "totalAssets": "4375927000", "longTermDebt": "2545019000", "shortTermDebt": "15344000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "158999000", "reportedCurrency": "USD", "retainedEarnings": "86013000", "totalLiabilities": "3027461000", "otherCurrentAssets": "9163000", "totalCurrentAssets": "345525000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "229930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4030402000", "currentAccountsPayable": "50385000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3447779000", "shortLongTermDebtTotal": "2607208000", "totalShareholderEquity": "1336119000", "capitalLeaseObligations": "62189000", "otherCurrentLiabilities": "90303000", "totalCurrentLiabilities": "313318000", "otherNonCurrentLiabilities": "1908000", "totalNonCurrentLiabilities": "2714143000", "cashAndShortTermInvestments": "5428000", "commonStockSharesOutstanding": "90040000", "intangibleAssetsExcludingGoodwill": "158999000", "cashAndCashEquivalentsAtCarryingValue": "5428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39984000", "profitLoss": "None", "dividendPayout": "40148000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1202000", "operatingCashflow": "177172000", "capitalExpenditures": "82618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99306000", "cashflowFromInvestment": "-74388000", "stockBasedCompensation": "6291000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40148000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 322843000, "cost_of_revenue": 181386000, "gross_profit": 141457000, "research_and_development": null, "selling_general_admin": 35121000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106336000, "depreciation_amortisation": 66135000, "ebitda": 172471000, "interest_expense": 45755000, "interest_income": null, "other_non_operating": null, "pretax_income": 53429000, "tax_provision": 13445000, "effective_tax_rate": null, "net_income": 39496000, "net_income_continuing_ops": 39984000, "net_income_to_common": 39496000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5428000, "short_term_investments": null, "net_receivables": 229930000, "inventory": 101004000, "other_current_assets": null, "total_current_assets": 345525000, "net_ppe": null, "goodwill": 415213000, "intangible_assets": 158999000, "goodwill_and_intangibles": 574212000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4030402000, "total_assets": 4375927000, "short_term_debt": 15344000, "accounts_payable": 50385000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 313318000, "long_term_debt": 2545019000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2714143000, "total_liabilities": 3027461000, "total_debt": 2560363000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 86013000, "total_equity": 1336119000, "shares_outstanding": 90040000, "operating_cash_flow": 177172000, "stock_based_compensation": 6291000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74388000, "dividends_paid": 40148000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99306000, "free_cash_flow": 259790000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106336000", "ebitda": "172471000", "netIncome": "39496000", "grossProfit": "141457000", "depreciation": "None", "totalRevenue": "322843000", "costOfRevenue": "181386000", "interestIncome": "45755000", "incomeBeforeTax": "53429000", "interestExpense": "45755000", "operatingIncome": "106336000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13445000", "reportedCurrency": "USD", "netInterestIncome": "-45755000", "nonInterestIncome": "None", "operatingExpenses": "35121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181386000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66135000", "sellingGeneralAndAdministrative": "35121000", "netIncomeFromContinuingOperations": "39984000" }, "balance": { "goodwill": "415213000", "inventory": "101004000", "commonStock": "895000", "currentDebt": "None", "investments": "None", "totalAssets": "4375927000", "longTermDebt": "2545019000", "shortTermDebt": "15344000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "158999000", "reportedCurrency": "USD", "retainedEarnings": "86013000", "totalLiabilities": "3027461000", "otherCurrentAssets": "9163000", "totalCurrentAssets": "345525000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "229930000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4030402000", "currentAccountsPayable": "50385000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3447779000", "shortLongTermDebtTotal": "2607208000", "totalShareholderEquity": "1336119000", "capitalLeaseObligations": "62189000", "otherCurrentLiabilities": "90303000", "totalCurrentLiabilities": "313318000", "otherNonCurrentLiabilities": "1908000", "totalNonCurrentLiabilities": "2714143000", "cashAndShortTermInvestments": "5428000", "commonStockSharesOutstanding": "90040000", "intangibleAssetsExcludingGoodwill": "158999000", "cashAndCashEquivalentsAtCarryingValue": "5428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39984000", "profitLoss": "None", "dividendPayout": "40148000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1202000", "operatingCashflow": "177172000", "capitalExpenditures": "82618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99306000", "cashflowFromInvestment": "-74388000", "stockBasedCompensation": "6291000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40148000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66135000", "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": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "income_statement": { "revenue": 329642000, "cost_of_revenue": 198990000, "gross_profit": 130651999, "ebit": 100559000, "ebitda": 171088000, "pretax_income": 41560000, "tax_provision": 10524000, "net_income": 30411000, "net_income_to_common": 30411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1950000, "total_current_assets": 387078000, "total_assets": 4436122000, "short_term_debt": 16628000, "long_term_debt": 2588329000, "total_debt": 2604957000, "total_liabilities": 3080265000, "total_equity": 1343828000, "shares_outstanding": 90606000, "goodwill_and_intangibles": 576253000 }, "cash_flow": { "operating_cash_flow": 114328000, "capital_expenditure": 77553000, "free_cash_flow": 191881000, "dividends_paid": 36445000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285090, "ticker_id": 2378, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100559000", "ebitda": "171088000", "netIncome": "30411000", "grossProfit": "130651999", "depreciation": "None", "totalRevenue": "329642000", "costOfRevenue": "198990000", "interestIncome": "47224000", "incomeBeforeTax": "41560000", "interestExpense": "47224000", "operatingIncome": "100559000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "10524000", "reportedCurrency": "USD", "netInterestIncome": "-47224000", "nonInterestIncome": "None", "operatingExpenses": "30093000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70529000", "sellingGeneralAndAdministrative": "32255000", "netIncomeFromContinuingOperations": "31036000" }, "balance": { "goodwill": "415213000", "inventory": "99802000", "commonStock": "895000", "currentDebt": "None", "investments": "None", "totalAssets": "4436122000", "longTermDebt": "2588329000", "shortTermDebt": "16628000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "161040000", "reportedCurrency": "USD", "retainedEarnings": "87092000", "totalLiabilities": "3080265000", "otherCurrentAssets": "11778000", "totalCurrentAssets": "387078000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "273548000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4049044000", "currentAccountsPayable": "72828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3459698000", "shortLongTermDebtTotal": "2653670000", "totalShareholderEquity": "1343828000", "capitalLeaseObligations": "65341000", "otherCurrentLiabilities": "88883000", "totalCurrentLiabilities": "329869000", "otherNonCurrentLiabilities": "899000", "totalNonCurrentLiabilities": "2750396000", "cashAndShortTermInvestments": "1950000", "commonStockSharesOutstanding": "90606000", "intangibleAssetsExcludingGoodwill": "161040000", "cashAndCashEquivalentsAtCarryingValue": "1950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31036000", "profitLoss": "None", "dividendPayout": "36445000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "3416000", "operatingCashflow": "114328000", "capitalExpenditures": "77553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48951000", "cashflowFromInvestment": "-68177000", "stockBasedCompensation": "6978000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36445000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9956000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 329642000, "cost_of_revenue": 198990000, "gross_profit": 130651999, "research_and_development": null, "selling_general_admin": 32255000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100559000, "depreciation_amortisation": 70529000, "ebitda": 171088000, "interest_expense": 47224000, "interest_income": null, "other_non_operating": null, "pretax_income": 41560000, "tax_provision": 10524000, "effective_tax_rate": null, "net_income": 30411000, "net_income_continuing_ops": 31036000, "net_income_to_common": 30411000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1950000, "short_term_investments": null, "net_receivables": 273548000, "inventory": 99802000, "other_current_assets": null, "total_current_assets": 387078000, "net_ppe": null, "goodwill": 415213000, "intangible_assets": 161040000, "goodwill_and_intangibles": 576253000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4049044000, "total_assets": 4436122000, "short_term_debt": 16628000, "accounts_payable": 72828000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 329869000, "long_term_debt": 2588329000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2750396000, "total_liabilities": 3080265000, "total_debt": 2604957000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 87092000, "total_equity": 1343828000, "shares_outstanding": 90606000, "operating_cash_flow": 114328000, "stock_based_compensation": 6978000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68177000, "dividends_paid": 36445000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48951000, "free_cash_flow": 191881000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100559000", "ebitda": "171088000", "netIncome": "30411000", "grossProfit": "130651999", "depreciation": "None", "totalRevenue": "329642000", "costOfRevenue": "198990000", "interestIncome": "47224000", "incomeBeforeTax": "41560000", "interestExpense": "47224000", "operatingIncome": "100559000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "10524000", "reportedCurrency": "USD", "netInterestIncome": "-47224000", "nonInterestIncome": "None", "operatingExpenses": "30093000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70529000", "sellingGeneralAndAdministrative": "32255000", "netIncomeFromContinuingOperations": "31036000" }, "balance": { "goodwill": "415213000", "inventory": "99802000", "commonStock": "895000", "currentDebt": "None", "investments": "None", "totalAssets": "4436122000", "longTermDebt": "2588329000", "shortTermDebt": "16628000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "161040000", "reportedCurrency": "USD", "retainedEarnings": "87092000", "totalLiabilities": "3080265000", "otherCurrentAssets": "11778000", "totalCurrentAssets": "387078000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "273548000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4049044000", "currentAccountsPayable": "72828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3459698000", "shortLongTermDebtTotal": "2653670000", "totalShareholderEquity": "1343828000", "capitalLeaseObligations": "65341000", "otherCurrentLiabilities": "88883000", "totalCurrentLiabilities": "329869000", "otherNonCurrentLiabilities": "899000", "totalNonCurrentLiabilities": "2750396000", "cashAndShortTermInvestments": "1950000", "commonStockSharesOutstanding": "90606000", "intangibleAssetsExcludingGoodwill": "161040000", "cashAndCashEquivalentsAtCarryingValue": "1950000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31036000", "profitLoss": "None", "dividendPayout": "36445000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "3416000", "operatingCashflow": "114328000", "capitalExpenditures": "77553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48951000", "cashflowFromInvestment": "-68177000", "stockBasedCompensation": "6978000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36445000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9956000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70529000", "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": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "income_statement": { "revenue": 309519000, "cost_of_revenue": 188663000, "gross_profit": 120856000, "ebit": 86427000, "ebitda": 156840000, "pretax_income": 35147000, "tax_provision": 15547000, "net_income": 19083000, "net_income_to_common": 19083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4750000, "total_current_assets": 383661000, "total_assets": 4435123000, "short_term_debt": 17202000, "long_term_debt": 2581909000, "total_debt": 2599111000, "total_liabilities": 3061516000, "total_equity": 1359913000, "shares_outstanding": 89272000, "goodwill_and_intangibles": 577960000 }, "cash_flow": { "operating_cash_flow": 118485000, "capital_expenditure": 73237000, "free_cash_flow": 191722000, "dividends_paid": 36380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285091, "ticker_id": 2378, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86427000", "ebitda": "156840000", "netIncome": "19083000", "grossProfit": "120856000", "depreciation": "None", "totalRevenue": "309519000", "costOfRevenue": "188663000", "interestIncome": "33490000", "incomeBeforeTax": "35147000", "interestExpense": "51280000", "operatingIncome": "69046000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15547000", "reportedCurrency": "USD", "netInterestIncome": "-51280000", "nonInterestIncome": "None", "operatingExpenses": "51810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70413000", "sellingGeneralAndAdministrative": "31401000", "netIncomeFromContinuingOperations": "19600000" }, "balance": { "goodwill": "415213000", "inventory": "103341000", "commonStock": "892000", "currentDebt": "None", "investments": "None", "totalAssets": "4435123000", "longTermDebt": "2581909000", "shortTermDebt": "17202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "162747000", "reportedCurrency": "USD", "retainedEarnings": "93637000", "totalLiabilities": "3061516000", "otherCurrentAssets": "14358000", "totalCurrentAssets": "383661000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "261212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4051462000", "currentAccountsPayable": "58666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3454472000", "shortLongTermDebtTotal": "2647029000", "totalShareholderEquity": "1359913000", "capitalLeaseObligations": "65120000", "otherCurrentLiabilities": "99499000", "totalCurrentLiabilities": "319369000", "otherNonCurrentLiabilities": "3150000", "totalNonCurrentLiabilities": "2742147000", "cashAndShortTermInvestments": "4750000", "commonStockSharesOutstanding": "89272000", "intangibleAssetsExcludingGoodwill": "162747000", "cashAndCashEquivalentsAtCarryingValue": "4750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20085000", "profitLoss": "None", "dividendPayout": "36380000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6559000", "operatingCashflow": "118485000", "capitalExpenditures": "73237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68020000", "cashflowFromInvestment": "-53149000", "stockBasedCompensation": "5594000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36380000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15101000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 309519000, "cost_of_revenue": 188663000, "gross_profit": 120856000, "research_and_development": null, "selling_general_admin": 31401000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86427000, "depreciation_amortisation": 70413000, "ebitda": 156840000, "interest_expense": 51280000, "interest_income": null, "other_non_operating": null, "pretax_income": 35147000, "tax_provision": 15547000, "effective_tax_rate": null, "net_income": 19083000, "net_income_continuing_ops": 19600000, "net_income_to_common": 19083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4750000, "short_term_investments": null, "net_receivables": 261212000, "inventory": 103341000, "other_current_assets": null, "total_current_assets": 383661000, "net_ppe": null, "goodwill": 415213000, "intangible_assets": 162747000, "goodwill_and_intangibles": 577960000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4051462000, "total_assets": 4435123000, "short_term_debt": 17202000, "accounts_payable": 58666000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 319369000, "long_term_debt": 2581909000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2742147000, "total_liabilities": 3061516000, "total_debt": 2599111000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 93637000, "total_equity": 1359913000, "shares_outstanding": 89272000, "operating_cash_flow": 118485000, "stock_based_compensation": 5594000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53149000, "dividends_paid": 36380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68020000, "free_cash_flow": 191722000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86427000", "ebitda": "156840000", "netIncome": "19083000", "grossProfit": "120856000", "depreciation": "None", "totalRevenue": "309519000", "costOfRevenue": "188663000", "interestIncome": "33490000", "incomeBeforeTax": "35147000", "interestExpense": "51280000", "operatingIncome": "69046000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "15547000", "reportedCurrency": "USD", "netInterestIncome": "-51280000", "nonInterestIncome": "None", "operatingExpenses": "51810000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70413000", "sellingGeneralAndAdministrative": "31401000", "netIncomeFromContinuingOperations": "19600000" }, "balance": { "goodwill": "415213000", "inventory": "103341000", "commonStock": "892000", "currentDebt": "None", "investments": "None", "totalAssets": "4435123000", "longTermDebt": "2581909000", "shortTermDebt": "17202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "162747000", "reportedCurrency": "USD", "retainedEarnings": "93637000", "totalLiabilities": "3061516000", "otherCurrentAssets": "14358000", "totalCurrentAssets": "383661000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "261212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4051462000", "currentAccountsPayable": "58666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3454472000", "shortLongTermDebtTotal": "2647029000", "totalShareholderEquity": "1359913000", "capitalLeaseObligations": "65120000", "otherCurrentLiabilities": "99499000", "totalCurrentLiabilities": "319369000", "otherNonCurrentLiabilities": "3150000", "totalNonCurrentLiabilities": "2742147000", "cashAndShortTermInvestments": "4750000", "commonStockSharesOutstanding": "89272000", "intangibleAssetsExcludingGoodwill": "162747000", "cashAndCashEquivalentsAtCarryingValue": "4750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20085000", "profitLoss": "None", "dividendPayout": "36380000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6559000", "operatingCashflow": "118485000", "capitalExpenditures": "73237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68020000", "cashflowFromInvestment": "-53149000", "stockBasedCompensation": "5594000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36380000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15101000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70413000", "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": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "income_statement": { "revenue": 324647000, "cost_of_revenue": 202743000, "gross_profit": 121904000, "ebit": 45596000, "ebitda": 119048000, "pretax_income": -8395000, "tax_provision": -2184000, "net_income": -5648000, "net_income_to_common": -5648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7434000, "total_current_assets": 443357000, "total_assets": 4492008000, "short_term_debt": 18260000, "long_term_debt": 2595398000, "total_debt": 2613658000, "total_liabilities": 3095616000, "total_equity": 1246546000, "shares_outstanding": 84292083, "goodwill_and_intangibles": 574795000 }, "cash_flow": { "operating_cash_flow": 36878000, "capital_expenditure": 86533000, "free_cash_flow": 123411000, "dividends_paid": 35113000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285093, "ticker_id": 2378, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45596000", "ebitda": "119048000", "netIncome": "-5648000", "grossProfit": "121904000", "depreciation": "None", "totalRevenue": "324647000", "costOfRevenue": "202743000", "interestIncome": "74318000", "incomeBeforeTax": "-8395000", "interestExpense": "53991000", "operatingIncome": "66079000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-2184000", "reportedCurrency": "USD", "netInterestIncome": "-53991000", "nonInterestIncome": "None", "operatingExpenses": "55825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "202743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73452000", "sellingGeneralAndAdministrative": "35528000", "netIncomeFromContinuingOperations": "-6211000" }, "balance": { "goodwill": "413532000", "inventory": "118085000", "commonStock": "845000", "currentDebt": "None", "investments": "None", "totalAssets": "4492008000", "longTermDebt": "2595398000", "shortTermDebt": "18260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "161263000", "reportedCurrency": "USD", "retainedEarnings": "111214000", "totalLiabilities": "3095616000", "otherCurrentAssets": "23911000", "totalCurrentAssets": "443357000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "293927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4048651000", "currentAccountsPayable": "87068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3465516000", "shortLongTermDebtTotal": "2660328000", "totalShareholderEquity": "1246546000", "capitalLeaseObligations": "64930000", "otherCurrentLiabilities": "91946000", "totalCurrentLiabilities": "348788000", "otherNonCurrentLiabilities": "3971000", "totalNonCurrentLiabilities": "2746828000", "cashAndShortTermInvestments": "7434000", "commonStockSharesOutstanding": "84292083", "intangibleAssetsExcludingGoodwill": "161263000", "cashAndCashEquivalentsAtCarryingValue": "7434000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6211000", "profitLoss": "None", "dividendPayout": "35113000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3623000", "operatingCashflow": "36878000", "capitalExpenditures": "86533000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38671000", "cashflowFromInvestment": "-71967000", "stockBasedCompensation": "3905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35113000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73452000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 324647000, "cost_of_revenue": 202743000, "gross_profit": 121904000, "research_and_development": null, "selling_general_admin": 35528000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45596000, "depreciation_amortisation": 73452000, "ebitda": 119048000, "interest_expense": 53991000, "interest_income": null, "other_non_operating": null, "pretax_income": -8395000, "tax_provision": -2184000, "effective_tax_rate": null, "net_income": -5648000, "net_income_continuing_ops": -6211000, "net_income_to_common": -5648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7434000, "short_term_investments": null, "net_receivables": 293927000, "inventory": 118085000, "other_current_assets": null, "total_current_assets": 443357000, "net_ppe": null, "goodwill": 413532000, "intangible_assets": 161263000, "goodwill_and_intangibles": 574795000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4048651000, "total_assets": 4492008000, "short_term_debt": 18260000, "accounts_payable": 87068000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 348788000, "long_term_debt": 2595398000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2746828000, "total_liabilities": 3095616000, "total_debt": 2613658000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 111214000, "total_equity": 1246546000, "shares_outstanding": 84292083, "operating_cash_flow": 36878000, "stock_based_compensation": 3905000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86533000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71967000, "dividends_paid": 35113000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 38671000, "free_cash_flow": 123411000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45596000", "ebitda": "119048000", "netIncome": "-5648000", "grossProfit": "121904000", "depreciation": "None", "totalRevenue": "324647000", "costOfRevenue": "202743000", "interestIncome": "74318000", "incomeBeforeTax": "-8395000", "interestExpense": "53991000", "operatingIncome": "66079000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-2184000", "reportedCurrency": "USD", "netInterestIncome": "-53991000", "nonInterestIncome": "None", "operatingExpenses": "55825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "202743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73452000", "sellingGeneralAndAdministrative": "35528000", "netIncomeFromContinuingOperations": "-6211000" }, "balance": { "goodwill": "413532000", "inventory": "118085000", "commonStock": "845000", "currentDebt": "None", "investments": "None", "totalAssets": "4492008000", "longTermDebt": "2595398000", "shortTermDebt": "18260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "161263000", "reportedCurrency": "USD", "retainedEarnings": "111214000", "totalLiabilities": "3095616000", "otherCurrentAssets": "23911000", "totalCurrentAssets": "443357000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "293927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4048651000", "currentAccountsPayable": "87068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3465516000", "shortLongTermDebtTotal": "2660328000", "totalShareholderEquity": "1246546000", "capitalLeaseObligations": "64930000", "otherCurrentLiabilities": "91946000", "totalCurrentLiabilities": "348788000", "otherNonCurrentLiabilities": "3971000", "totalNonCurrentLiabilities": "2746828000", "cashAndShortTermInvestments": "7434000", "commonStockSharesOutstanding": "84292083", "intangibleAssetsExcludingGoodwill": "161263000", "cashAndCashEquivalentsAtCarryingValue": "7434000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6211000", "profitLoss": "None", "dividendPayout": "35113000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3623000", "operatingCashflow": "36878000", "capitalExpenditures": "86533000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "38671000", "cashflowFromInvestment": "-71967000", "stockBasedCompensation": "3905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35113000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73452000", "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": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "income_statement": { "revenue": 309653000, "cost_of_revenue": 196732000, "gross_profit": 112921000, "ebit": 61182000, "ebitda": 130645000, "pretax_income": 9049000, "tax_provision": 2336000, "net_income": 6228000, "net_income_to_common": 6228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3852000, "total_current_assets": 352359000, "total_assets": 4439280000, "short_term_debt": 18455000, "long_term_debt": 2486767000, "total_debt": 2505222000, "total_liabilities": 2975898000, "total_equity": 1310853000, "shares_outstanding": 90669239, "goodwill_and_intangibles": 568603000 }, "cash_flow": { "operating_cash_flow": 121082000, "capital_expenditure": 117033000, "free_cash_flow": 238115000, "dividends_paid": 32578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285094, "ticker_id": 2378, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61182000", "ebitda": "130645000", "netIncome": "6228000", "grossProfit": "112921000", "depreciation": "None", "totalRevenue": "309653000", "costOfRevenue": "196732000", "interestIncome": "None", "incomeBeforeTax": "9049000", "interestExpense": "52133000", "operatingIncome": "54167000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2336000", "reportedCurrency": "USD", "netInterestIncome": "-52133000", "nonInterestIncome": "None", "operatingExpenses": "58754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69463000", "sellingGeneralAndAdministrative": "59927000", "netIncomeFromContinuingOperations": "6713000" }, "balance": { "goodwill": "403390000", "inventory": "119649000", "commonStock": "842000", "currentDebt": "None", "investments": "None", "totalAssets": "4439280000", "longTermDebt": "2486767000", "shortTermDebt": "18455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "165213000", "reportedCurrency": "USD", "retainedEarnings": "152220000", "totalLiabilities": "2975898000", "otherCurrentAssets": "20008000", "totalCurrentAssets": "352359000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "208850000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4086921000", "currentAccountsPayable": "77925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2549923000", "totalShareholderEquity": "1310853000", "capitalLeaseObligations": "63156000", "otherCurrentLiabilities": "89008000", "totalCurrentLiabilities": "334434000", "otherNonCurrentLiabilities": "4889000", "totalNonCurrentLiabilities": "2641464000", "cashAndShortTermInvestments": "3852000", "commonStockSharesOutstanding": "90669239", "intangibleAssetsExcludingGoodwill": "165213000", "cashAndCashEquivalentsAtCarryingValue": "3852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6713000", "profitLoss": "None", "dividendPayout": "32578000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3647000", "operatingCashflow": "121082000", "capitalExpenditures": "117033000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19334000", "cashflowFromInvestment": "-107202000", "stockBasedCompensation": "5311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "294000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 309653000, "cost_of_revenue": 196732000, "gross_profit": 112921000, "research_and_development": null, "selling_general_admin": 59927000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61182000, "depreciation_amortisation": 69463000, "ebitda": 130645000, "interest_expense": 52133000, "interest_income": null, "other_non_operating": null, "pretax_income": 9049000, "tax_provision": 2336000, "effective_tax_rate": null, "net_income": 6228000, "net_income_continuing_ops": 6713000, "net_income_to_common": 6228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3852000, "short_term_investments": null, "net_receivables": 208850000, "inventory": 119649000, "other_current_assets": null, "total_current_assets": 352359000, "net_ppe": null, "goodwill": 403390000, "intangible_assets": 165213000, "goodwill_and_intangibles": 568603000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4086921000, "total_assets": 4439280000, "short_term_debt": 18455000, "accounts_payable": 77925000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 334434000, "long_term_debt": 2486767000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2641464000, "total_liabilities": 2975898000, "total_debt": 2505222000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 152220000, "total_equity": 1310853000, "shares_outstanding": 90669239, "operating_cash_flow": 121082000, "stock_based_compensation": 5311000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117033000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107202000, "dividends_paid": 32578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19334000, "free_cash_flow": 238115000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61182000", "ebitda": "130645000", "netIncome": "6228000", "grossProfit": "112921000", "depreciation": "None", "totalRevenue": "309653000", "costOfRevenue": "196732000", "interestIncome": "None", "incomeBeforeTax": "9049000", "interestExpense": "52133000", "operatingIncome": "54167000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2336000", "reportedCurrency": "USD", "netInterestIncome": "-52133000", "nonInterestIncome": "None", "operatingExpenses": "58754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69463000", "sellingGeneralAndAdministrative": "59927000", "netIncomeFromContinuingOperations": "6713000" }, "balance": { "goodwill": "403390000", "inventory": "119649000", "commonStock": "842000", "currentDebt": "None", "investments": "None", "totalAssets": "4439280000", "longTermDebt": "2486767000", "shortTermDebt": "18455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "165213000", "reportedCurrency": "USD", "retainedEarnings": "152220000", "totalLiabilities": "2975898000", "otherCurrentAssets": "20008000", "totalCurrentAssets": "352359000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "208850000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4086921000", "currentAccountsPayable": "77925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2549923000", "totalShareholderEquity": "1310853000", "capitalLeaseObligations": "63156000", "otherCurrentLiabilities": "89008000", "totalCurrentLiabilities": "334434000", "otherNonCurrentLiabilities": "4889000", "totalNonCurrentLiabilities": "2641464000", "cashAndShortTermInvestments": "3852000", "commonStockSharesOutstanding": "90669239", "intangibleAssetsExcludingGoodwill": "165213000", "cashAndCashEquivalentsAtCarryingValue": "3852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6713000", "profitLoss": "None", "dividendPayout": "32578000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3647000", "operatingCashflow": "121082000", "capitalExpenditures": "117033000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19334000", "cashflowFromInvestment": "-107202000", "stockBasedCompensation": "5311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "294000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69463000", "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": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "income_statement": { "revenue": 215492000, "cost_of_revenue": 130510000, "gross_profit": 84982000, "ebit": 79847000, "ebitda": 126791000, "pretax_income": 40107000, "tax_provision": 9875000, "net_income": 30232000, "net_income_to_common": 30232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9306000, "total_current_assets": 263255000, "total_assets": 3316431000, "short_term_debt": 6130000, "long_term_debt": 1828259000, "total_debt": 1834389000, "total_liabilities": 2171458000, "total_equity": 1144973000, "shares_outstanding": 78102000, "goodwill_and_intangibles": 426073000 }, "cash_flow": { "operating_cash_flow": 51542000, "capital_expenditure": 60153000, "free_cash_flow": 111695000, "dividends_paid": 29815000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285095, "ticker_id": 2378, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79847000", "ebitda": "126791000", "netIncome": "30232000", "grossProfit": "84982000", "depreciation": "None", "totalRevenue": "215492000", "costOfRevenue": "130510000", "interestIncome": "None", "incomeBeforeTax": "40107000", "interestExpense": "39740000", "operatingIncome": "60158000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9875000", "reportedCurrency": "USD", "netInterestIncome": "-39740000", "nonInterestIncome": "None", "operatingExpenses": "24824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130510000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46944000", "sellingGeneralAndAdministrative": "24824000", "netIncomeFromContinuingOperations": "30232000" }, "balance": { "goodwill": "305553000", "inventory": "82906000", "commonStock": "774000", "currentDebt": "None", "investments": "None", "totalAssets": "3316431000", "longTermDebt": "1828259000", "shortTermDebt": "6130000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "120520000", "reportedCurrency": "USD", "retainedEarnings": "178467000", "totalLiabilities": "2171458000", "otherCurrentAssets": "9476000", "totalCurrentAssets": "263255000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161567000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3053176000", "currentAccountsPayable": "89298000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1865225000", "totalShareholderEquity": "1144973000", "capitalLeaseObligations": "36966000", "otherCurrentLiabilities": "34693000", "totalCurrentLiabilities": "237904000", "otherNonCurrentLiabilities": "2385000", "totalNonCurrentLiabilities": "1933554000", "cashAndShortTermInvestments": "9306000", "commonStockSharesOutstanding": "78102000", "intangibleAssetsExcludingGoodwill": "120520000", "cashAndCashEquivalentsAtCarryingValue": "9306000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30232000", "profitLoss": "None", "dividendPayout": "29815000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-6794000", "operatingCashflow": "51542000", "capitalExpenditures": "60153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12352000", "cashflowFromInvestment": "-60150000", "stockBasedCompensation": "2848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29815000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-294000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46944000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 215492000, "cost_of_revenue": 130510000, "gross_profit": 84982000, "research_and_development": null, "selling_general_admin": 24824000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79847000, "depreciation_amortisation": 46944000, "ebitda": 126791000, "interest_expense": 39740000, "interest_income": null, "other_non_operating": null, "pretax_income": 40107000, "tax_provision": 9875000, "effective_tax_rate": null, "net_income": 30232000, "net_income_continuing_ops": 30232000, "net_income_to_common": 30232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9306000, "short_term_investments": null, "net_receivables": 161567000, "inventory": 82906000, "other_current_assets": null, "total_current_assets": 263255000, "net_ppe": null, "goodwill": 305553000, "intangible_assets": 120520000, "goodwill_and_intangibles": 426073000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3053176000, "total_assets": 3316431000, "short_term_debt": 6130000, "accounts_payable": 89298000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 237904000, "long_term_debt": 1828259000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1933554000, "total_liabilities": 2171458000, "total_debt": 1834389000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 178467000, "total_equity": 1144973000, "shares_outstanding": 78102000, "operating_cash_flow": 51542000, "stock_based_compensation": 2848000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60153000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60150000, "dividends_paid": 29815000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12352000, "free_cash_flow": 111695000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79847000", "ebitda": "126791000", "netIncome": "30232000", "grossProfit": "84982000", "depreciation": "None", "totalRevenue": "215492000", "costOfRevenue": "130510000", "interestIncome": "None", "incomeBeforeTax": "40107000", "interestExpense": "39740000", "operatingIncome": "60158000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9875000", "reportedCurrency": "USD", "netInterestIncome": "-39740000", "nonInterestIncome": "None", "operatingExpenses": "24824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130510000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46944000", "sellingGeneralAndAdministrative": "24824000", "netIncomeFromContinuingOperations": "30232000" }, "balance": { "goodwill": "305553000", "inventory": "82906000", "commonStock": "774000", "currentDebt": "None", "investments": "None", "totalAssets": "3316431000", "longTermDebt": "1828259000", "shortTermDebt": "6130000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "120520000", "reportedCurrency": "USD", "retainedEarnings": "178467000", "totalLiabilities": "2171458000", "otherCurrentAssets": "9476000", "totalCurrentAssets": "263255000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161567000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3053176000", "currentAccountsPayable": "89298000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1865225000", "totalShareholderEquity": "1144973000", "capitalLeaseObligations": "36966000", "otherCurrentLiabilities": "34693000", "totalCurrentLiabilities": "237904000", "otherNonCurrentLiabilities": "2385000", "totalNonCurrentLiabilities": "1933554000", "cashAndShortTermInvestments": "9306000", "commonStockSharesOutstanding": "78102000", "intangibleAssetsExcludingGoodwill": "120520000", "cashAndCashEquivalentsAtCarryingValue": "9306000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30232000", "profitLoss": "None", "dividendPayout": "29815000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-6794000", "operatingCashflow": "51542000", "capitalExpenditures": "60153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12352000", "cashflowFromInvestment": "-60150000", "stockBasedCompensation": "2848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29815000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-294000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46944000", "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": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "income_statement": { "revenue": 225980000, "cost_of_revenue": 138162000, "gross_profit": 87818000, "ebit": 38915000, "ebitda": 85370000, "pretax_income": -1569000, "tax_provision": 5305000, "net_income": -6874000, "net_income_to_common": -6874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5562000, "total_current_assets": 230963000, "total_assets": 3244106000, "short_term_debt": 6415000, "long_term_debt": 1791460000, "total_debt": 1797875000, "total_liabilities": 2101453000, "total_equity": 1142653000, "shares_outstanding": 77675607, "goodwill_and_intangibles": 428441000 }, "cash_flow": { "operating_cash_flow": 62627000, "capital_expenditure": 74222000, "free_cash_flow": 136849000, "dividends_paid": 29793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285096, "ticker_id": 2378, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38915000", "ebitda": "85370000", "netIncome": "-6874000", "grossProfit": "87818000", "depreciation": "None", "totalRevenue": "225980000", "costOfRevenue": "138162000", "interestIncome": "None", "incomeBeforeTax": "-1569000", "interestExpense": "40484000", "operatingIncome": "60737000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5305000", "reportedCurrency": "USD", "netInterestIncome": "-40484000", "nonInterestIncome": "None", "operatingExpenses": "27081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46455000", "sellingGeneralAndAdministrative": "27137000", "netIncomeFromContinuingOperations": "-6874000" }, "balance": { "goodwill": "305553000", "inventory": "76238000", "commonStock": "774000", "currentDebt": "None", "investments": "None", "totalAssets": "3244106000", "longTermDebt": "1791460000", "shortTermDebt": "6415000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "122888000", "reportedCurrency": "USD", "retainedEarnings": "178119000", "totalLiabilities": "2101453000", "otherCurrentAssets": "18547000", "totalCurrentAssets": "230963000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130616000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3013143000", "currentAccountsPayable": "65348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1825928000", "totalShareholderEquity": "1142653000", "capitalLeaseObligations": "34468000", "otherCurrentLiabilities": "52725000", "totalCurrentLiabilities": "210629000", "otherNonCurrentLiabilities": "2148000", "totalNonCurrentLiabilities": "1890824000", "cashAndShortTermInvestments": "5562000", "commonStockSharesOutstanding": "77675607", "intangibleAssetsExcludingGoodwill": "122888000", "cashAndCashEquivalentsAtCarryingValue": "5562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6874000", "profitLoss": "None", "dividendPayout": "29793000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5757000", "operatingCashflow": "62627000", "capitalExpenditures": "74222000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10665000", "cashflowFromInvestment": "-73858000", "stockBasedCompensation": "2462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "277840000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46455000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 225980000, "cost_of_revenue": 138162000, "gross_profit": 87818000, "research_and_development": null, "selling_general_admin": 27137000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38915000, "depreciation_amortisation": 46455000, "ebitda": 85370000, "interest_expense": 40484000, "interest_income": null, "other_non_operating": null, "pretax_income": -1569000, "tax_provision": 5305000, "effective_tax_rate": null, "net_income": -6874000, "net_income_continuing_ops": -6874000, "net_income_to_common": -6874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5562000, "short_term_investments": null, "net_receivables": 130616000, "inventory": 76238000, "other_current_assets": null, "total_current_assets": 230963000, "net_ppe": null, "goodwill": 305553000, "intangible_assets": 122888000, "goodwill_and_intangibles": 428441000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3013143000, "total_assets": 3244106000, "short_term_debt": 6415000, "accounts_payable": 65348000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210629000, "long_term_debt": 1791460000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1890824000, "total_liabilities": 2101453000, "total_debt": 1797875000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 178119000, "total_equity": 1142653000, "shares_outstanding": 77675607, "operating_cash_flow": 62627000, "stock_based_compensation": 2462000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74222000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73858000, "dividends_paid": 29793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10665000, "free_cash_flow": 136849000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38915000", "ebitda": "85370000", "netIncome": "-6874000", "grossProfit": "87818000", "depreciation": "None", "totalRevenue": "225980000", "costOfRevenue": "138162000", "interestIncome": "None", "incomeBeforeTax": "-1569000", "interestExpense": "40484000", "operatingIncome": "60737000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5305000", "reportedCurrency": "USD", "netInterestIncome": "-40484000", "nonInterestIncome": "None", "operatingExpenses": "27081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46455000", "sellingGeneralAndAdministrative": "27137000", "netIncomeFromContinuingOperations": "-6874000" }, "balance": { "goodwill": "305553000", "inventory": "76238000", "commonStock": "774000", "currentDebt": "None", "investments": "None", "totalAssets": "3244106000", "longTermDebt": "1791460000", "shortTermDebt": "6415000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "122888000", "reportedCurrency": "USD", "retainedEarnings": "178119000", "totalLiabilities": "2101453000", "otherCurrentAssets": "18547000", "totalCurrentAssets": "230963000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130616000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3013143000", "currentAccountsPayable": "65348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1825928000", "totalShareholderEquity": "1142653000", "capitalLeaseObligations": "34468000", "otherCurrentLiabilities": "52725000", "totalCurrentLiabilities": "210629000", "otherNonCurrentLiabilities": "2148000", "totalNonCurrentLiabilities": "1890824000", "cashAndShortTermInvestments": "5562000", "commonStockSharesOutstanding": "77675607", "intangibleAssetsExcludingGoodwill": "122888000", "cashAndCashEquivalentsAtCarryingValue": "5562000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6874000", "profitLoss": "None", "dividendPayout": "29793000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5757000", "operatingCashflow": "62627000", "capitalExpenditures": "74222000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10665000", "cashflowFromInvestment": "-73858000", "stockBasedCompensation": "2462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "277840000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46455000", "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": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "income_statement": { "revenue": 230983000, "cost_of_revenue": 150377000, "gross_profit": 80606000, "ebit": 69380000, "ebitda": 115467000, "pretax_income": 29670000, "tax_provision": 7904000, "net_income": 21766000, "net_income_to_common": 21766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6128000, "total_current_assets": 216470000, "total_assets": 3244240000, "short_term_debt": null, "long_term_debt": 1747912000, "total_debt": 1747912000, "total_liabilities": 2072448000, "total_equity": 1171792000, "shares_outstanding": 84292083, "goodwill_and_intangibles": 430810000 }, "cash_flow": { "operating_cash_flow": 85731000, "capital_expenditure": 51539000, "free_cash_flow": 137270000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285098, "ticker_id": 2378, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69380000", "ebitda": "115467000", "netIncome": "21766000", "grossProfit": "80606000", "depreciation": "None", "totalRevenue": "230983000", "costOfRevenue": "150377000", "interestIncome": "None", "incomeBeforeTax": "29670000", "interestExpense": "39710000", "operatingIncome": "60958000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7904000", "reportedCurrency": "USD", "netInterestIncome": "-39710000", "nonInterestIncome": "None", "operatingExpenses": "19648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150377000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46087000", "sellingGeneralAndAdministrative": "19648000", "netIncomeFromContinuingOperations": "21766000" }, "balance": { "goodwill": "305553000", "inventory": "70606000", "commonStock": "774000", "currentDebt": "None", "investments": "None", "totalAssets": "3244240000", "longTermDebt": "1747912000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "125257000", "reportedCurrency": "USD", "retainedEarnings": "214553000", "totalLiabilities": "2072448000", "otherCurrentAssets": "13253000", "totalCurrentAssets": "216470000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126483000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3027770000", "currentAccountsPayable": "65464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2544563000", "shortLongTermDebtTotal": "1781938000", "totalShareholderEquity": "1171792000", "capitalLeaseObligations": "34026000", "otherCurrentLiabilities": "42456000", "totalCurrentLiabilities": "223200000", "otherNonCurrentLiabilities": "2052000", "totalNonCurrentLiabilities": "1849248000", "cashAndShortTermInvestments": "6128000", "commonStockSharesOutstanding": "84292083", "intangibleAssetsExcludingGoodwill": "125257000", "cashAndCashEquivalentsAtCarryingValue": "6128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21766000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6081000", "operatingCashflow": "85731000", "capitalExpenditures": "51539000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69404000", "cashflowFromInvestment": "-51570000", "stockBasedCompensation": "2544000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46087000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 230983000, "cost_of_revenue": 150377000, "gross_profit": 80606000, "research_and_development": null, "selling_general_admin": 19648000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69380000, "depreciation_amortisation": 46087000, "ebitda": 115467000, "interest_expense": 39710000, "interest_income": null, "other_non_operating": null, "pretax_income": 29670000, "tax_provision": 7904000, "effective_tax_rate": null, "net_income": 21766000, "net_income_continuing_ops": 21766000, "net_income_to_common": 21766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6128000, "short_term_investments": null, "net_receivables": 126483000, "inventory": 70606000, "other_current_assets": null, "total_current_assets": 216470000, "net_ppe": null, "goodwill": 305553000, "intangible_assets": 125257000, "goodwill_and_intangibles": 430810000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3027770000, "total_assets": 3244240000, "short_term_debt": null, "accounts_payable": 65464000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 223200000, "long_term_debt": 1747912000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1849248000, "total_liabilities": 2072448000, "total_debt": 1747912000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 214553000, "total_equity": 1171792000, "shares_outstanding": 84292083, "operating_cash_flow": 85731000, "stock_based_compensation": 2544000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51539000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51570000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69404000, "free_cash_flow": 137270000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69380000", "ebitda": "115467000", "netIncome": "21766000", "grossProfit": "80606000", "depreciation": "None", "totalRevenue": "230983000", "costOfRevenue": "150377000", "interestIncome": "None", "incomeBeforeTax": "29670000", "interestExpense": "39710000", "operatingIncome": "60958000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7904000", "reportedCurrency": "USD", "netInterestIncome": "-39710000", "nonInterestIncome": "None", "operatingExpenses": "19648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150377000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46087000", "sellingGeneralAndAdministrative": "19648000", "netIncomeFromContinuingOperations": "21766000" }, "balance": { "goodwill": "305553000", "inventory": "70606000", "commonStock": "774000", "currentDebt": "None", "investments": "None", "totalAssets": "3244240000", "longTermDebt": "1747912000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "125257000", "reportedCurrency": "USD", "retainedEarnings": "214553000", "totalLiabilities": "2072448000", "otherCurrentAssets": "13253000", "totalCurrentAssets": "216470000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126483000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3027770000", "currentAccountsPayable": "65464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2544563000", "shortLongTermDebtTotal": "1781938000", "totalShareholderEquity": "1171792000", "capitalLeaseObligations": "34026000", "otherCurrentLiabilities": "42456000", "totalCurrentLiabilities": "223200000", "otherNonCurrentLiabilities": "2052000", "totalNonCurrentLiabilities": "1849248000", "cashAndShortTermInvestments": "6128000", "commonStockSharesOutstanding": "84292083", "intangibleAssetsExcludingGoodwill": "125257000", "cashAndCashEquivalentsAtCarryingValue": "6128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21766000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6081000", "operatingCashflow": "85731000", "capitalExpenditures": "51539000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69404000", "cashflowFromInvestment": "-51570000", "stockBasedCompensation": "2544000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46087000", "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": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "income_statement": { "revenue": 203306000, "cost_of_revenue": 128546000, "gross_profit": 74760000, "ebit": 97026000, "ebitda": 142456000, "pretax_income": 23368000, "tax_provision": 5851000, "net_income": 17517000, "net_income_to_common": 17517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41371000, "total_current_assets": 262152000, "total_assets": 3261363000, "short_term_debt": 4853000, "long_term_debt": 2769355000, "total_debt": 2774208000, "total_liabilities": 3068488000, "total_equity": 192875000, "shares_outstanding": 59000000, "goodwill_and_intangibles": 433178000 }, "cash_flow": { "operating_cash_flow": 94678000, "capital_expenditure": 45453000, "free_cash_flow": 140131000, "dividends_paid": 42300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285099, "ticker_id": 2378, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:21:40.962287+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97026000", "ebitda": "142456000", "netIncome": "17517000", "grossProfit": "74760000", "depreciation": "None", "totalRevenue": "203306000", "costOfRevenue": "128546000", "interestIncome": "None", "incomeBeforeTax": "23368000", "interestExpense": "73658000", "operatingIncome": "62060000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5851000", "reportedCurrency": "USD", "netInterestIncome": "-60964000", "nonInterestIncome": "None", "operatingExpenses": "12700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45430000", "sellingGeneralAndAdministrative": "13438000", "netIncomeFromContinuingOperations": "17517000" }, "balance": { "goodwill": "305553000", "inventory": "76813000", "commonStock": "590000", "currentDebt": "None", "investments": "None", "totalAssets": "3261363000", "longTermDebt": "2769355000", "shortTermDebt": "4853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "127625000", "reportedCurrency": "USD", "retainedEarnings": "192285000", "totalLiabilities": "3068488000", "otherCurrentAssets": "20201000", "totalCurrentAssets": "262152000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2999211000", "currentAccountsPayable": "48649000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2521645000", "shortLongTermDebtTotal": "2804178000", "totalShareholderEquity": "192875000", "capitalLeaseObligations": "34823000", "otherCurrentLiabilities": "31098000", "totalCurrentLiabilities": "209798000", "otherNonCurrentLiabilities": "1449000", "totalNonCurrentLiabilities": "2858690000", "cashAndShortTermInvestments": "41371000", "commonStockSharesOutstanding": "59000000", "intangibleAssetsExcludingGoodwill": "127625000", "cashAndCashEquivalentsAtCarryingValue": "41371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17517000", "profitLoss": "None", "dividendPayout": "42300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1914000", "operatingCashflow": "94678000", "capitalExpenditures": "45453000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22888000", "cashflowFromInvestment": "-44419000", "stockBasedCompensation": "29000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203306000, "cost_of_revenue": 128546000, "gross_profit": 74760000, "research_and_development": null, "selling_general_admin": 13438000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97026000, "depreciation_amortisation": 45430000, "ebitda": 142456000, "interest_expense": 73658000, "interest_income": null, "other_non_operating": null, "pretax_income": 23368000, "tax_provision": 5851000, "effective_tax_rate": null, "net_income": 17517000, "net_income_continuing_ops": 17517000, "net_income_to_common": 17517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41371000, "short_term_investments": null, "net_receivables": 123767000, "inventory": 76813000, "other_current_assets": null, "total_current_assets": 262152000, "net_ppe": null, "goodwill": 305553000, "intangible_assets": 127625000, "goodwill_and_intangibles": 433178000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2999211000, "total_assets": 3261363000, "short_term_debt": 4853000, "accounts_payable": 48649000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 209798000, "long_term_debt": 2769355000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2858690000, "total_liabilities": 3068488000, "total_debt": 2774208000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 192285000, "total_equity": 192875000, "shares_outstanding": 59000000, "operating_cash_flow": 94678000, "stock_based_compensation": 29000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45453000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44419000, "dividends_paid": 42300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22888000, "free_cash_flow": 140131000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97026000", "ebitda": "142456000", "netIncome": "17517000", "grossProfit": "74760000", "depreciation": "None", "totalRevenue": "203306000", "costOfRevenue": "128546000", "interestIncome": "None", "incomeBeforeTax": "23368000", "interestExpense": "73658000", "operatingIncome": "62060000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5851000", "reportedCurrency": "USD", "netInterestIncome": "-60964000", "nonInterestIncome": "None", "operatingExpenses": "12700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45430000", "sellingGeneralAndAdministrative": "13438000", "netIncomeFromContinuingOperations": "17517000" }, "balance": { "goodwill": "305553000", "inventory": "76813000", "commonStock": "590000", "currentDebt": "None", "investments": "None", "totalAssets": "3261363000", "longTermDebt": "2769355000", "shortTermDebt": "4853000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "127625000", "reportedCurrency": "USD", "retainedEarnings": "192285000", "totalLiabilities": "3068488000", "otherCurrentAssets": "20201000", "totalCurrentAssets": "262152000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2999211000", "currentAccountsPayable": "48649000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2521645000", "shortLongTermDebtTotal": "2804178000", "totalShareholderEquity": "192875000", "capitalLeaseObligations": "34823000", "otherCurrentLiabilities": "31098000", "totalCurrentLiabilities": "209798000", "otherNonCurrentLiabilities": "1449000", "totalNonCurrentLiabilities": "2858690000", "cashAndShortTermInvestments": "41371000", "commonStockSharesOutstanding": "59000000", "intangibleAssetsExcludingGoodwill": "127625000", "cashAndCashEquivalentsAtCarryingValue": "41371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17517000", "profitLoss": "None", "dividendPayout": "42300000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1914000", "operatingCashflow": "94678000", "capitalExpenditures": "45453000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22888000", "cashflowFromInvestment": "-44419000", "stockBasedCompensation": "29000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "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" ] } } }