{ "ticker": { "uuid": "2d9d32e9-c825-4538-9fae-26722b50b540", "symbol": "IRT", "name": "Independence Realty Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/2d9d32e9-c825-4538-9fae-26722b50b540/", "api_url": "https://sharemaestro.com/factors/api/tickers/2d9d32e9-c825-4538-9fae-26722b50b540/" }, "ticker_metadata": { "id": 2172, "uuid": "2d9d32e9-c825-4538-9fae-26722b50b540", "symbol": "IRT", "name": "Independence Realty Trust Inc", "asset_type": "equity", "market_cap": 3984913000, "stock_exchange_id": 3, "industry": "Reit - Residential", "sector": "Real Estate", "description": "Independence Realty Trust, Inc. (NYSE: IRT) is a real estate investment trust that owns and operates multi-family apartment properties in non-entry US markets, including Atlanta, Louisville, Memphis and Raleigh.", "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": "2d9d32e9-c825-4538-9fae-26722b50b540", "symbol": "IRT", "name": "Independence Realty Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/2d9d32e9-c825-4538-9fae-26722b50b540/", "api_url": "https://sharemaestro.com/factors/api/tickers/2d9d32e9-c825-4538-9fae-26722b50b540/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.03, "value": 0.14, "quality": 0.2, "momentum": 0.21, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 16.62, "market_cap": 4028262046.02, "pe_ratio": 83.6833, "earnings_yield": 0.0119, "ebitda_to_ev": 0.0658, "shareholder_yield": 0.0573, "roe": 0.0142, "piotroski_f_score": 5, "momentum_12_1": -0.0584, "volatility_252d": 0.1735 }, "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": "2026-06-07T06:53:26.573617+00:00", "batch_id": "" }, "size": { "price_close": 16.62, "market_cap": 4028262046.02, "market_cap_usd": 4028262046.02, "enterprise_value": 5752722046.02, "shares_outstanding": 242374371, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 83.6833, "pb_ratio": 1.1872, "ptbv_ratio": 1.1877, "ps_ratio": 6.0871, "pcf_ratio": 14.5371, "pfcf_ratio": 10.0045, "ev_ebitda": 15.1954, "ev_ebit": 44.4442, "ev_sales": 8.6929, "ev_fcf": 14.2873, "earnings_yield": 0.0119, "fcf_yield": 0.07, "price_to_sales": 6.0871, "price_to_book": 1.1872, "price_to_cashflow": 14.5371, "ebitda_to_ev": 0.0658, "sales_yield": 0.115 }, "yield": { "dividend_yield": 0.0573, "buyback_yield": 0, "shareholder_yield": 0.0573, "debt_paydown_yield": null, "total_yield": 0.0573 }, "quality": { "gross_margin": 0.2025, "operating_margin": 0.1956, "net_margin": 0.0727, "ebitda_margin": 0.5721, "fcf_margin": 0.6084, "roe": 0.0142, "roa": 0.0079, "roic": 0.019, "roc_greenblatt": null, "asset_turnover": 0.1085, "cash_conversion": 8.3646, "accruals_ratio": -0.0375, "sbc_to_revenue": 0.0116, "piotroski_f_score": 5, "altman_z_score": 0.9585, "earnings_stability_5y": 1.0834, "revenue_stability_5y": 0.4905, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.022, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.7597, "net_debt_to_ebitda": 4.555, "debt_to_assets": 0.2898, "interest_coverage": 1.6103, "current_ratio": 0.1795, "quick_ratio": -0.4085, "net_debt": 1724460000, "local_beta": 0.0007, "volatility_252d": 0.1735, "volatility_60d": 0.4012, "max_drawdown_12m": -0.1589, "risk_adjusted_momentum": -0.3363 }, "growth": { "revenue_growth_1y": 0.0323, "revenue_growth_3y_cagr": 0.0152, "revenue_growth_5y_cagr": 0.2542, "eps_growth_1y": 0.6008, "eps_growth_3y_cagr": -0.2157, "eps_growth_5y_cagr": 0.3081, "fcf_growth_1y": -0.1013, "book_value_growth_1y": -0.0341, "revenue_growth": 0.0323, "earnings_growth": 0.6008 }, "momentum": { "price_return_1m": 0.0116, "price_return_3m": 0.0207, "price_return_6m": 0.0269, "price_return_9m": -0.0493, "price_return_12m": -0.0475, "price_return_12m_ex1m": -0.0584, "momentum_6m": 0.0269, "momentum_12m": -0.0475, "momentum_12_1": -0.0584, "distance_from_52w_high": -0.053, "distance_from_52w_low": 0.126, "relative_strength": -0.1474 }, "raw_ttm": { "revenue_ttm": 661775000, "gross_profit_ttm": 134008000, "ebit_ttm": 129437000, "ebitda_ttm": 378584000, "net_income_ttm": 48137000, "eps_diluted_ttm": 0.1986, "operating_cash_flow_ttm": 277103000, "capital_expenditure_ttm": 125544000, "fcf_ttm": 402647000, "dividends_paid_ttm": 231007000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 80382000, "cash_and_equivalents": 43267000, "total_current_assets": 23341000, "total_current_liabilities": 130049000, "net_ppe": null, "total_assets": 6099308000, "total_debt": 1767727000, "total_equity": 3393163000, "net_working_capital": -19926000, "book_value_per_share": 13.9997, "retained_earnings": -595712000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3391599000, "tangible_book_per_share": 13.9932 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 92, "rank_pb": 28, "rank_ptbv": 22, "rank_ps": 83, "rank_pcf": 63, "rank_ev_ebitda": 64, "rank_ev_ebit": 91, "rank_earnings_yield": 92, "rank_fcf_yield": 56, "rank_dividend_yield": 13, "rank_shareholder_yield": 13, "rank_total_yield": 13, "rank_roe": 68, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 82, "rank_fcf_margin": 11, "rank_piotroski": 66, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 16, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 66 }, "composites": { "value_composite": 86, "quality_composite": 80, "momentum_composite": 79, "growth_composite": 10, "yield_composite": 9, "svqf_composite": 96, "vc1_composite": 84, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 97, "quality_value_composite": 0.1673, "os_score": 0.03, "value_percentile": 0.14, "quality_percentile": 0.2, "momentum_percentile": 0.21, "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": 19, "small_cap_core_rank": 73, "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": 4322, "ticker_id": 2172, "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": "2026-06-07T06:53:26.573617+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.62, "market_cap": 4028262046.02, "market_cap_usd": 4028262046.02, "enterprise_value": 5752722046.02, "shares_outstanding": 242374371, "fx_rate_to_usd": null, "pe_ratio": 83.68327993, "pb_ratio": 1.18717021, "ptbv_ratio": 1.18771767, "ps_ratio": 6.08705685, "pcf_ratio": 14.53705678, "pfcf_ratio": 10.00445066, "ev_ebitda": 15.19536495, "ev_ebit": 44.44418556, "ev_sales": 8.69286698, "ev_fcf": 14.28725918, "earnings_yield": 0.01194982, "fcf_yield": 0.06999243, "dividend_yield": 0.05734657, "buyback_yield": 0, "shareholder_yield": 0.05734657, "debt_paydown_yield": null, "total_yield": 0.05734657, "gross_margin": 0.20249783, "operating_margin": 0.19559065, "net_margin": 0.07273922, "ebitda_margin": 0.57207359, "fcf_margin": 0.60843489, "roe": 0.01418647, "roa": 0.00789221, "roic": 0.0189693, "roc_greenblatt": null, "asset_turnover": 0.10850001, "cash_conversion": 8.36460519, "accruals_ratio": -0.03753967, "sbc_to_revenue": 0.01161724, "debt_to_equity": 0.75966466, "net_debt_to_ebitda": 4.5550261, "debt_to_assets": 0.28982419, "interest_coverage": 1.61027344, "current_ratio": 0.1794785, "quick_ratio": -0.40851525, "net_debt": 1724460000, "revenue_growth_1y": 0.03226536, "revenue_growth_3y_cagr": 0.01523726, "revenue_growth_5y_cagr": 0.2542277, "eps_growth_1y": 0.60083134, "eps_growth_3y_cagr": -0.21573717, "eps_growth_5y_cagr": 0.3080805, "fcf_growth_1y": -0.10126447, "book_value_growth_1y": -0.03411728, "piotroski_f_score": 5, "altman_z_score": 0.95845421, "earnings_stability_5y": 1.083416, "revenue_stability_5y": 0.490457, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01156421, "price_return_3m": 0.02072778, "price_return_6m": 0.02691481, "price_return_9m": -0.04928067, "price_return_12m": -0.04747167, "price_return_12m_ex1m": -0.05836099, "distance_from_52w_high": -0.05295368, "distance_from_52w_low": 0.12601626, "relative_strength": -0.14743525, "local_beta": 0.0007, "volatility_252d": 0.173524, "volatility_60d": 0.401209, "max_drawdown_12m": -0.15894081, "revenue_ttm": 661775000, "gross_profit_ttm": 134008000, "ebit_ttm": 129437000, "ebitda_ttm": 378584000, "net_income_ttm": 48137000, "eps_diluted_ttm": 0.19860598, "operating_cash_flow_ttm": 277103000, "capital_expenditure_ttm": 125544000, "fcf_ttm": 402647000, "dividends_paid_ttm": 231007000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 80382000, "cash_and_equivalents": 43267000, "total_current_assets": 23341000, "total_current_liabilities": 130049000, "net_ppe": null, "total_assets": 6099308000, "total_debt": 1767727000, "total_equity": 3393163000, "net_working_capital": -19926000, "book_value_per_share": 13.99967738, "retained_earnings": -595712000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3391599000, "tangible_book_per_share": 13.99322456, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 92, "rank_pb": 28, "rank_ptbv": 22, "rank_ps": 83, "rank_pcf": 63, "rank_ev_ebitda": 64, "rank_ev_ebit": 91, "rank_earnings_yield": 92, "rank_fcf_yield": 56, "rank_dividend_yield": 13, "rank_shareholder_yield": 13, "rank_total_yield": 13, "rank_roe": 68, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 82, "rank_fcf_margin": 11, "rank_piotroski": 66, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 16, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 66, "value_composite": 86, "quality_composite": 80, "momentum_composite": 79, "growth_composite": 10, "yield_composite": 9, "svqf_composite": 96, "vc1_composite": 84, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 73, "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": 16.62, "os": 0.03, "value": 0.14, "quality": 0.2, "momentum": 0.21, "confidence": 1, "coverage": 1, "pe_ratio": 83.6833, "earnings_yield": 0.0119, "shareholder_yield": 0.0573, "roe": 0.0142, "momentum_12_1": -0.0584, "complete_fields": { "id": 4322, "ticker_id": 2172, "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": "2026-06-07T06:53:26.573617+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.62, "market_cap": 4028262046.02, "market_cap_usd": 4028262046.02, "enterprise_value": 5752722046.02, "shares_outstanding": 242374371, "fx_rate_to_usd": null, "pe_ratio": 83.68327993, "pb_ratio": 1.18717021, "ptbv_ratio": 1.18771767, "ps_ratio": 6.08705685, "pcf_ratio": 14.53705678, "pfcf_ratio": 10.00445066, "ev_ebitda": 15.19536495, "ev_ebit": 44.44418556, "ev_sales": 8.69286698, "ev_fcf": 14.28725918, "earnings_yield": 0.01194982, "fcf_yield": 0.06999243, "dividend_yield": 0.05734657, "buyback_yield": 0, "shareholder_yield": 0.05734657, "debt_paydown_yield": null, "total_yield": 0.05734657, "gross_margin": 0.20249783, "operating_margin": 0.19559065, "net_margin": 0.07273922, "ebitda_margin": 0.57207359, "fcf_margin": 0.60843489, "roe": 0.01418647, "roa": 0.00789221, "roic": 0.0189693, "roc_greenblatt": null, "asset_turnover": 0.10850001, "cash_conversion": 8.36460519, "accruals_ratio": -0.03753967, "sbc_to_revenue": 0.01161724, "debt_to_equity": 0.75966466, "net_debt_to_ebitda": 4.5550261, "debt_to_assets": 0.28982419, "interest_coverage": 1.61027344, "current_ratio": 0.1794785, "quick_ratio": -0.40851525, "net_debt": 1724460000, "revenue_growth_1y": 0.03226536, "revenue_growth_3y_cagr": 0.01523726, "revenue_growth_5y_cagr": 0.2542277, "eps_growth_1y": 0.60083134, "eps_growth_3y_cagr": -0.21573717, "eps_growth_5y_cagr": 0.3080805, "fcf_growth_1y": -0.10126447, "book_value_growth_1y": -0.03411728, "piotroski_f_score": 5, "altman_z_score": 0.95845421, "earnings_stability_5y": 1.083416, "revenue_stability_5y": 0.490457, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01156421, "price_return_3m": 0.02072778, "price_return_6m": 0.02691481, "price_return_9m": -0.04928067, "price_return_12m": -0.04747167, "price_return_12m_ex1m": -0.05836099, "distance_from_52w_high": -0.05295368, "distance_from_52w_low": 0.12601626, "relative_strength": -0.14743525, "local_beta": 0.0007, "volatility_252d": 0.173524, "volatility_60d": 0.401209, "max_drawdown_12m": -0.15894081, "revenue_ttm": 661775000, "gross_profit_ttm": 134008000, "ebit_ttm": 129437000, "ebitda_ttm": 378584000, "net_income_ttm": 48137000, "eps_diluted_ttm": 0.19860598, "operating_cash_flow_ttm": 277103000, "capital_expenditure_ttm": 125544000, "fcf_ttm": 402647000, "dividends_paid_ttm": 231007000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 80382000, "cash_and_equivalents": 43267000, "total_current_assets": 23341000, "total_current_liabilities": 130049000, "net_ppe": null, "total_assets": 6099308000, "total_debt": 1767727000, "total_equity": 3393163000, "net_working_capital": -19926000, "book_value_per_share": 13.99967738, "retained_earnings": -595712000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3391599000, "tangible_book_per_share": 13.99322456, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 92, "rank_pb": 28, "rank_ptbv": 22, "rank_ps": 83, "rank_pcf": 63, "rank_ev_ebitda": 64, "rank_ev_ebit": 91, "rank_earnings_yield": 92, "rank_fcf_yield": 56, "rank_dividend_yield": 13, "rank_shareholder_yield": 13, "rank_total_yield": 13, "rank_roe": 68, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 82, "rank_fcf_margin": 11, "rank_piotroski": 66, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 16, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 66, "value_composite": 86, "quality_composite": 80, "momentum_composite": 79, "growth_composite": 10, "yield_composite": 9, "svqf_composite": 96, "vc1_composite": 84, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 73, "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": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "income_statement": { "revenue": 657696000, "cost_of_revenue": 755746000, "gross_profit": -98050000, "ebit": 136705000, "ebitda": 379946000, "pretax_income": 57707000, "tax_provision": null, "net_income": 56558000, "net_income_to_common": 56558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47622000, "total_current_assets": 47622000, "total_assets": 6021750000, "short_term_debt": 787524000, "long_term_debt": 2281475000, "total_debt": 3068999000, "total_liabilities": 2432324000, "total_equity": 3459936000, "shares_outstanding": 234750431, "goodwill_and_intangibles": 2970000 }, "cash_flow": { "operating_cash_flow": 282149000, "capital_expenditure": 135625000, "free_cash_flow": 417774000, "dividends_paid": 154391000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281283, "ticker_id": 2172, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136705000", "ebitda": "379946000", "netIncome": "56558000", "grossProfit": "-98050000", "depreciation": "None", "totalRevenue": "657696000", "costOfRevenue": "755746000", "interestIncome": "67932000", "incomeBeforeTax": "57707000", "interestExpense": "78998000", "operatingIncome": "121225000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-78998000", "nonInterestIncome": "None", "operatingExpenses": "-219275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "755746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "243241000", "sellingGeneralAndAdministrative": "23966000", "netIncomeFromContinuingOperations": "57707000" }, "balance": { "goodwill": "None", "inventory": "76468000", "commonStock": "2372000", "currentDebt": "None", "investments": "None", "totalAssets": "6021750000", "longTermDebt": "2281475000", "shortTermDebt": "787524000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2970000", "reportedCurrency": "USD", "retainedEarnings": "-555326000", "totalLiabilities": "2432324000", "otherCurrentAssets": "None", "totalCurrentAssets": "47622000", "currentLongTermDebt": "787524000", "longTermInvestments": "98263000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5974128000", "currentAccountsPayable": "92355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5740876000", "shortLongTermDebtTotal": "2281475000", "totalShareholderEquity": "3459936000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "49652000", "totalCurrentLiabilities": "929531000", "otherNonCurrentLiabilities": "8496000", "totalNonCurrentLiabilities": "1502793000", "cashAndShortTermInvestments": "47622000", "commonStockSharesOutstanding": "234750431", "intangibleAssetsExcludingGoodwill": "2970000", "cashAndCashEquivalentsAtCarryingValue": "47622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56558000", "profitLoss": "None", "dividendPayout": "154391000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "282149000", "capitalExpenditures": "135625000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135068000", "cashflowFromInvestment": "-142911000", "stockBasedCompensation": "7882000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154391000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "243241000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 657696000, "cost_of_revenue": 755746000, "gross_profit": -98050000, "research_and_development": null, "selling_general_admin": 23966000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136705000, "depreciation_amortisation": 243241000, "ebitda": 379946000, "interest_expense": 78998000, "interest_income": null, "other_non_operating": null, "pretax_income": 57707000, "tax_provision": null, "effective_tax_rate": null, "net_income": 56558000, "net_income_continuing_ops": 57707000, "net_income_to_common": 56558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47622000, "short_term_investments": null, "net_receivables": null, "inventory": 76468000, "other_current_assets": null, "total_current_assets": 47622000, "net_ppe": null, "goodwill": null, "intangible_assets": 2970000, "goodwill_and_intangibles": 2970000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5974128000, "total_assets": 6021750000, "short_term_debt": 787524000, "accounts_payable": 92355000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 929531000, "long_term_debt": 2281475000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1502793000, "total_liabilities": 2432324000, "total_debt": 3068999000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -555326000, "total_equity": 3459936000, "shares_outstanding": 234750431, "operating_cash_flow": 282149000, "stock_based_compensation": 7882000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135625000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -142911000, "dividends_paid": 154391000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135068000, "free_cash_flow": 417774000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136705000", "ebitda": "379946000", "netIncome": "56558000", "grossProfit": "-98050000", "depreciation": "None", "totalRevenue": "657696000", "costOfRevenue": "755746000", "interestIncome": "67932000", "incomeBeforeTax": "57707000", "interestExpense": "78998000", "operatingIncome": "121225000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-78998000", "nonInterestIncome": "None", "operatingExpenses": "-219275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "755746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "243241000", "sellingGeneralAndAdministrative": "23966000", "netIncomeFromContinuingOperations": "57707000" }, "balance": { "goodwill": "None", "inventory": "76468000", "commonStock": "2372000", "currentDebt": "None", "investments": "None", "totalAssets": "6021750000", "longTermDebt": "2281475000", "shortTermDebt": "787524000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2970000", "reportedCurrency": "USD", "retainedEarnings": "-555326000", "totalLiabilities": "2432324000", "otherCurrentAssets": "None", "totalCurrentAssets": "47622000", "currentLongTermDebt": "787524000", "longTermInvestments": "98263000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5974128000", "currentAccountsPayable": "92355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5740876000", "shortLongTermDebtTotal": "2281475000", "totalShareholderEquity": "3459936000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "49652000", "totalCurrentLiabilities": "929531000", "otherNonCurrentLiabilities": "8496000", "totalNonCurrentLiabilities": "1502793000", "cashAndShortTermInvestments": "47622000", "commonStockSharesOutstanding": "234750431", "intangibleAssetsExcludingGoodwill": "2970000", "cashAndCashEquivalentsAtCarryingValue": "47622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56558000", "profitLoss": "None", "dividendPayout": "154391000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "282149000", "capitalExpenditures": "135625000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135068000", "cashflowFromInvestment": "-142911000", "stockBasedCompensation": "7882000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "154391000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "243241000", "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": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "income_statement": { "revenue": 640035000, "cost_of_revenue": 265511000, "gross_profit": 374524000, "ebit": 129425000, "ebitda": 350279000, "pretax_income": 40033000, "tax_provision": null, "net_income": 39291000, "net_income_to_common": 39291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21228000, "total_current_assets": 153564000, "total_assets": 6057919000, "short_term_debt": 794720000, "long_term_debt": 1538963000, "total_debt": 2333683000, "total_liabilities": 2482845000, "total_equity": 3442275000, "shares_outstanding": 225584000, "goodwill_and_intangibles": 3644000 }, "cash_flow": { "operating_cash_flow": 259753000, "capital_expenditure": 175064000, "free_cash_flow": 434817000, "dividends_paid": 144021000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281288, "ticker_id": 2172, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129425000", "ebitda": "350279000", "netIncome": "39291000", "grossProfit": "374524000", "depreciation": "None", "totalRevenue": "640035000", "costOfRevenue": "265511000", "interestIncome": "75794000", "incomeBeforeTax": "40033000", "interestExpense": "76141000", "operatingIncome": "129425000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-76141000", "nonInterestIncome": "None", "operatingExpenses": "245099000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220854000", "sellingGeneralAndAdministrative": "24245000", "netIncomeFromContinuingOperations": "40033000" }, "balance": { "goodwill": "None", "inventory": "110112000", "commonStock": "2308000", "currentDebt": "None", "investments": "None", "totalAssets": "6057919000", "longTermDebt": "1538963000", "shortTermDebt": "794720000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3644000", "reportedCurrency": "USD", "retainedEarnings": "-454104000", "totalLiabilities": "2482845000", "otherCurrentAssets": "132336000", "totalCurrentAssets": "153564000", "currentLongTermDebt": "794720000", "longTermInvestments": "91975000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5904355000", "currentAccountsPayable": "94670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5741717000", "shortLongTermDebtTotal": "2333683000", "totalShareholderEquity": "3442275000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "46457000", "totalCurrentLiabilities": "935847000", "otherNonCurrentLiabilities": "8035000", "totalNonCurrentLiabilities": "1546998000", "cashAndShortTermInvestments": "21228000", "commonStockSharesOutstanding": "225584000", "intangibleAssetsExcludingGoodwill": "3644000", "cashAndCashEquivalentsAtCarryingValue": "21228000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40033000", "profitLoss": "None", "dividendPayout": "144021000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "259753000", "capitalExpenditures": "175064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-246428000", "cashflowFromInvestment": "-20605000", "stockBasedCompensation": "7077000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "144021000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2602000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 640035000, "cost_of_revenue": 265511000, "gross_profit": 374524000, "research_and_development": null, "selling_general_admin": 24245000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129425000, "depreciation_amortisation": 220854000, "ebitda": 350279000, "interest_expense": 76141000, "interest_income": null, "other_non_operating": null, "pretax_income": 40033000, "tax_provision": null, "effective_tax_rate": null, "net_income": 39291000, "net_income_continuing_ops": 40033000, "net_income_to_common": 39291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21228000, "short_term_investments": null, "net_receivables": null, "inventory": 110112000, "other_current_assets": null, "total_current_assets": 153564000, "net_ppe": null, "goodwill": null, "intangible_assets": 3644000, "goodwill_and_intangibles": 3644000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5904355000, "total_assets": 6057919000, "short_term_debt": 794720000, "accounts_payable": 94670000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 935847000, "long_term_debt": 1538963000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1546998000, "total_liabilities": 2482845000, "total_debt": 2333683000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -454104000, "total_equity": 3442275000, "shares_outstanding": 225584000, "operating_cash_flow": 259753000, "stock_based_compensation": 7077000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 175064000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20605000, "dividends_paid": 144021000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -246428000, "free_cash_flow": 434817000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129425000", "ebitda": "350279000", "netIncome": "39291000", "grossProfit": "374524000", "depreciation": "None", "totalRevenue": "640035000", "costOfRevenue": "265511000", "interestIncome": "75794000", "incomeBeforeTax": "40033000", "interestExpense": "76141000", "operatingIncome": "129425000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-76141000", "nonInterestIncome": "None", "operatingExpenses": "245099000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220854000", "sellingGeneralAndAdministrative": "24245000", "netIncomeFromContinuingOperations": "40033000" }, "balance": { "goodwill": "None", "inventory": "110112000", "commonStock": "2308000", "currentDebt": "None", "investments": "None", "totalAssets": "6057919000", "longTermDebt": "1538963000", "shortTermDebt": "794720000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3644000", "reportedCurrency": "USD", "retainedEarnings": "-454104000", "totalLiabilities": "2482845000", "otherCurrentAssets": "132336000", "totalCurrentAssets": "153564000", "currentLongTermDebt": "794720000", "longTermInvestments": "91975000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5904355000", "currentAccountsPayable": "94670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5741717000", "shortLongTermDebtTotal": "2333683000", "totalShareholderEquity": "3442275000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "46457000", "totalCurrentLiabilities": "935847000", "otherNonCurrentLiabilities": "8035000", "totalNonCurrentLiabilities": "1546998000", "cashAndShortTermInvestments": "21228000", "commonStockSharesOutstanding": "225584000", "intangibleAssetsExcludingGoodwill": "3644000", "cashAndCashEquivalentsAtCarryingValue": "21228000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40033000", "profitLoss": "None", "dividendPayout": "144021000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "259753000", "capitalExpenditures": "175064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-246428000", "cashflowFromInvestment": "-20605000", "stockBasedCompensation": "7077000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "144021000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2602000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220854000", "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": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "income_statement": { "revenue": 660983000, "cost_of_revenue": 271411000, "gross_profit": 389572000, "ebit": 72114000, "ebitda": 291082000, "pretax_income": -17807000, "tax_provision": -456000, "net_income": -17227000, "net_income_to_common": -17227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22852000, "total_current_assets": 347066000, "total_assets": 6280175000, "short_term_debt": 839461000, "long_term_debt": 1709948000, "total_debt": 2549409000, "total_liabilities": 2712981000, "total_equity": 3431297000, "shares_outstanding": 224414443, "goodwill_and_intangibles": 66000 }, "cash_flow": { "operating_cash_flow": 262170000, "capital_expenditure": 146629000, "free_cash_flow": 408799000, "dividends_paid": 134872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281293, "ticker_id": 2172, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72114000", "ebitda": "291082000", "netIncome": "-17227000", "grossProfit": "389572000", "depreciation": "None", "totalRevenue": "660983000", "costOfRevenue": "271411000", "interestIncome": "94409000", "incomeBeforeTax": "-17807000", "interestExpense": "89921000", "operatingIncome": "147838000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-456000", "reportedCurrency": "USD", "netInterestIncome": "-89720000", "nonInterestIncome": "None", "operatingExpenses": "241734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218968000", "sellingGeneralAndAdministrative": "22766000", "netIncomeFromContinuingOperations": "58371000" }, "balance": { "goodwill": "None", "inventory": "296334000", "commonStock": "2247000", "currentDebt": "None", "investments": "None", "totalAssets": "6280175000", "longTermDebt": "1709948000", "shortTermDebt": "839461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "66000", "reportedCurrency": "USD", "retainedEarnings": "-348405000", "totalLiabilities": "2712981000", "otherCurrentAssets": "324214000", "totalCurrentAssets": "347066000", "currentLongTermDebt": "839461000", "longTermInvestments": "89044000", "shortTermInvestments": "29937000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5933109000", "currentAccountsPayable": "109074000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5777225000", "shortLongTermDebtTotal": "2549409000", "totalShareholderEquity": "3431297000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44775000", "totalCurrentLiabilities": "993310000", "otherNonCurrentLiabilities": "9723000", "totalNonCurrentLiabilities": "1719671000", "cashAndShortTermInvestments": "22852000", "commonStockSharesOutstanding": "224414443", "intangibleAssetsExcludingGoodwill": "66000", "cashAndCashEquivalentsAtCarryingValue": "22852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17227000", "profitLoss": "None", "dividendPayout": "134872000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "262170000", "capitalExpenditures": "146629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-253743000", "cashflowFromInvestment": "-1712000", "stockBasedCompensation": "7658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134872000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5160000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 660983000, "cost_of_revenue": 271411000, "gross_profit": 389572000, "research_and_development": 0.03, "selling_general_admin": 22766000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72114000, "depreciation_amortisation": 218968000, "ebitda": 291082000, "interest_expense": 89921000, "interest_income": null, "other_non_operating": null, "pretax_income": -17807000, "tax_provision": -456000, "effective_tax_rate": null, "net_income": -17227000, "net_income_continuing_ops": 58371000, "net_income_to_common": -17227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22852000, "short_term_investments": 29937000, "net_receivables": null, "inventory": 296334000, "other_current_assets": null, "total_current_assets": 347066000, "net_ppe": null, "goodwill": null, "intangible_assets": 66000, "goodwill_and_intangibles": 66000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5933109000, "total_assets": 6280175000, "short_term_debt": 839461000, "accounts_payable": 109074000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 993310000, "long_term_debt": 1709948000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1719671000, "total_liabilities": 2712981000, "total_debt": 2549409000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -348405000, "total_equity": 3431297000, "shares_outstanding": 224414443, "operating_cash_flow": 262170000, "stock_based_compensation": 7658000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146629000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1712000, "dividends_paid": 134872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -253743000, "free_cash_flow": 408799000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72114000", "ebitda": "291082000", "netIncome": "-17227000", "grossProfit": "389572000", "depreciation": "None", "totalRevenue": "660983000", "costOfRevenue": "271411000", "interestIncome": "94409000", "incomeBeforeTax": "-17807000", "interestExpense": "89921000", "operatingIncome": "147838000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-456000", "reportedCurrency": "USD", "netInterestIncome": "-89720000", "nonInterestIncome": "None", "operatingExpenses": "241734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "218968000", "sellingGeneralAndAdministrative": "22766000", "netIncomeFromContinuingOperations": "58371000" }, "balance": { "goodwill": "None", "inventory": "296334000", "commonStock": "2247000", "currentDebt": "None", "investments": "None", "totalAssets": "6280175000", "longTermDebt": "1709948000", "shortTermDebt": "839461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "66000", "reportedCurrency": "USD", "retainedEarnings": "-348405000", "totalLiabilities": "2712981000", "otherCurrentAssets": "324214000", "totalCurrentAssets": "347066000", "currentLongTermDebt": "839461000", "longTermInvestments": "89044000", "shortTermInvestments": "29937000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5933109000", "currentAccountsPayable": "109074000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5777225000", "shortLongTermDebtTotal": "2549409000", "totalShareholderEquity": "3431297000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44775000", "totalCurrentLiabilities": "993310000", "otherNonCurrentLiabilities": "9723000", "totalNonCurrentLiabilities": "1719671000", "cashAndShortTermInvestments": "22852000", "commonStockSharesOutstanding": "224414443", "intangibleAssetsExcludingGoodwill": "66000", "cashAndCashEquivalentsAtCarryingValue": "22852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17227000", "profitLoss": "None", "dividendPayout": "134872000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "262170000", "capitalExpenditures": "146629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-253743000", "cashflowFromInvestment": "-1712000", "stockBasedCompensation": "7658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134872000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5160000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218968000", "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": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "income_statement": { "revenue": 628525000, "cost_of_revenue": 256308000, "gross_profit": 372217000, "ebit": 207614000, "ebitda": 460463000, "pretax_income": 120659000, "tax_provision": 86955000, "net_income": 117249000, "net_income_to_common": 117249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16084000, "total_current_assets": 79794000, "total_assets": 6532095000, "short_term_debt": 824825000, "long_term_debt": 2631645000, "total_debt": 3456470000, "total_liabilities": 2794228000, "total_equity": 3596664000, "shares_outstanding": 223119937, "goodwill_and_intangibles": 399000 }, "cash_flow": { "operating_cash_flow": 249537000, "capital_expenditure": 83979000, "free_cash_flow": 333516000, "dividends_paid": 105829000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281298, "ticker_id": 2172, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "207614000", "ebitda": "460463000", "netIncome": "117249000", "grossProfit": "372217000", "depreciation": "None", "totalRevenue": "628525000", "costOfRevenue": "256308000", "interestIncome": "86955000", "incomeBeforeTax": "120659000", "interestExpense": "86955000", "operatingIncome": "93108000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "86955000", "reportedCurrency": "USD", "netInterestIncome": "-86955000", "nonInterestIncome": "None", "operatingExpenses": "279109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "111145000", "costofGoodsAndServicesSold": "256308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "252849000", "sellingGeneralAndAdministrative": "26260000", "netIncomeFromContinuingOperations": "120659000" }, "balance": { "goodwill": "-737000", "inventory": "35777000", "commonStock": "2241000", "currentDebt": "None", "investments": "None", "totalAssets": "6532095000", "longTermDebt": "2631645000", "shortTermDebt": "824825000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1136000", "reportedCurrency": "USD", "retainedEarnings": "-191735000", "totalLiabilities": "2794228000", "otherCurrentAssets": "63710000", "totalCurrentAssets": "79794000", "currentLongTermDebt": "1971103000", "longTermInvestments": "80220000", "shortTermInvestments": "41109000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6452301000", "currentAccountsPayable": "109677000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6295727000", "shortLongTermDebtTotal": "2631645000", "totalShareholderEquity": "3596664000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "39902000", "totalCurrentLiabilities": "974404000", "otherNonCurrentLiabilities": "13004000", "totalNonCurrentLiabilities": "1819824000", "cashAndShortTermInvestments": "16084000", "commonStockSharesOutstanding": "223119937", "intangibleAssetsExcludingGoodwill": "1136000", "cashAndCashEquivalentsAtCarryingValue": "16084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120659000", "profitLoss": "None", "dividendPayout": "105829000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "249537000", "capitalExpenditures": "83979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135425000", "cashflowFromInvestment": "-135766000", "stockBasedCompensation": "7893000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105829000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21654000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5969000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "252849000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 628525000, "cost_of_revenue": 256308000, "gross_profit": 372217000, "research_and_development": 0.19, "selling_general_admin": 26260000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 207614000, "depreciation_amortisation": 252849000, "ebitda": 460463000, "interest_expense": 86955000, "interest_income": null, "other_non_operating": null, "pretax_income": 120659000, "tax_provision": 86955000, "effective_tax_rate": null, "net_income": 117249000, "net_income_continuing_ops": 120659000, "net_income_to_common": 117249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16084000, "short_term_investments": 41109000, "net_receivables": null, "inventory": 35777000, "other_current_assets": null, "total_current_assets": 79794000, "net_ppe": null, "goodwill": -737000, "intangible_assets": 1136000, "goodwill_and_intangibles": 399000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6452301000, "total_assets": 6532095000, "short_term_debt": 824825000, "accounts_payable": 109677000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 974404000, "long_term_debt": 2631645000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1819824000, "total_liabilities": 2794228000, "total_debt": 3456470000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -191735000, "total_equity": 3596664000, "shares_outstanding": 223119937, "operating_cash_flow": 249537000, "stock_based_compensation": 7893000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83979000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135766000, "dividends_paid": 105829000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135425000, "free_cash_flow": 333516000, "net_change_in_cash": -21654000 }, "raw_data": { "income": { "ebit": "207614000", "ebitda": "460463000", "netIncome": "117249000", "grossProfit": "372217000", "depreciation": "None", "totalRevenue": "628525000", "costOfRevenue": "256308000", "interestIncome": "86955000", "incomeBeforeTax": "120659000", "interestExpense": "86955000", "operatingIncome": "93108000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "86955000", "reportedCurrency": "USD", "netInterestIncome": "-86955000", "nonInterestIncome": "None", "operatingExpenses": "279109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "111145000", "costofGoodsAndServicesSold": "256308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "252849000", "sellingGeneralAndAdministrative": "26260000", "netIncomeFromContinuingOperations": "120659000" }, "balance": { "goodwill": "-737000", "inventory": "35777000", "commonStock": "2241000", "currentDebt": "None", "investments": "None", "totalAssets": "6532095000", "longTermDebt": "2631645000", "shortTermDebt": "824825000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1136000", "reportedCurrency": "USD", "retainedEarnings": "-191735000", "totalLiabilities": "2794228000", "otherCurrentAssets": "63710000", "totalCurrentAssets": "79794000", "currentLongTermDebt": "1971103000", "longTermInvestments": "80220000", "shortTermInvestments": "41109000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6452301000", "currentAccountsPayable": "109677000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6295727000", "shortLongTermDebtTotal": "2631645000", "totalShareholderEquity": "3596664000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "39902000", "totalCurrentLiabilities": "974404000", "otherNonCurrentLiabilities": "13004000", "totalNonCurrentLiabilities": "1819824000", "cashAndShortTermInvestments": "16084000", "commonStockSharesOutstanding": "223119937", "intangibleAssetsExcludingGoodwill": "1136000", "cashAndCashEquivalentsAtCarryingValue": "16084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120659000", "profitLoss": "None", "dividendPayout": "105829000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "249537000", "capitalExpenditures": "83979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135425000", "cashflowFromInvestment": "-135766000", "stockBasedCompensation": "7893000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105829000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21654000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5969000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "252849000", "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": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "income_statement": { "revenue": 250252000, "cost_of_revenue": 102791000, "gross_profit": 147461000, "ebit": 81930000, "ebitda": 158839000, "pretax_income": 45529000, "tax_provision": 37341000, "net_income": 44589000, "net_income_to_common": 44589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35972000, "total_current_assets": 127231000, "total_assets": 6506696000, "short_term_debt": 9038000, "long_term_debt": 2070208000, "total_debt": 2079246000, "total_liabilities": 2864620000, "total_equity": 3480761000, "shares_outstanding": 109831520, "goodwill_and_intangibles": 178489448 }, "cash_flow": { "operating_cash_flow": 52257000, "capital_expenditure": 42973000, "free_cash_flow": 95230000, "dividends_paid": 49832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281303, "ticker_id": 2172, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81930000", "ebitda": "158839000", "netIncome": "44589000", "grossProfit": "147461000", "depreciation": "None", "totalRevenue": "250252000", "costOfRevenue": "102791000", "interestIncome": "36401000", "incomeBeforeTax": "45529000", "interestExpense": "36401000", "operatingIncome": "51942000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "37341000", "reportedCurrency": "USD", "netInterestIncome": "-36401000", "nonInterestIncome": "None", "operatingExpenses": "95519000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "77410000", "costofGoodsAndServicesSold": "102791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76909000", "sellingGeneralAndAdministrative": "18610000", "netIncomeFromContinuingOperations": "45529000" }, "balance": { "goodwill": "125220448", "inventory": "61560000", "commonStock": "2208000", "currentDebt": "None", "investments": "None", "totalAssets": "6506696000", "longTermDebt": "2070208000", "shortTermDebt": "9038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "53269000", "reportedCurrency": "USD", "retainedEarnings": "-188410000", "totalLiabilities": "2864620000", "otherCurrentAssets": "91259000", "totalCurrentAssets": "127231000", "currentLongTermDebt": "635128000", "longTermInvestments": "24999000", "shortTermInvestments": "2488000", "currentNetReceivables": "3908946", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6379465000", "currentAccountsPayable": "106332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6218880000", "shortLongTermDebtTotal": "2705336000", "totalShareholderEquity": "3480761000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "927060000", "totalCurrentLiabilities": "1042430000", "otherNonCurrentLiabilities": "17089000", "totalNonCurrentLiabilities": "1822190000", "cashAndShortTermInvestments": "35972000", "commonStockSharesOutstanding": "109831520", "intangibleAssetsExcludingGoodwill": "53269000", "cashAndCashEquivalentsAtCarryingValue": "35972000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45529000", "profitLoss": "None", "dividendPayout": "49832000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52257000", "capitalExpenditures": "42973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "215923000", "cashflowFromInvestment": "-216124000", "stockBasedCompensation": "7227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49832000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52056000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2927000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76909000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 250252000, "cost_of_revenue": 102791000, "gross_profit": 147461000, "research_and_development": 0.18, "selling_general_admin": 18610000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81930000, "depreciation_amortisation": 76909000, "ebitda": 158839000, "interest_expense": 36401000, "interest_income": null, "other_non_operating": null, "pretax_income": 45529000, "tax_provision": 37341000, "effective_tax_rate": null, "net_income": 44589000, "net_income_continuing_ops": 45529000, "net_income_to_common": 44589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35972000, "short_term_investments": 2488000, "net_receivables": 3908946, "inventory": 61560000, "other_current_assets": null, "total_current_assets": 127231000, "net_ppe": null, "goodwill": 125220448, "intangible_assets": 53269000, "goodwill_and_intangibles": 178489448, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6379465000, "total_assets": 6506696000, "short_term_debt": 9038000, "accounts_payable": 106332000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1042430000, "long_term_debt": 2070208000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1822190000, "total_liabilities": 2864620000, "total_debt": 2079246000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -188410000, "total_equity": 3480761000, "shares_outstanding": 109831520, "operating_cash_flow": 52257000, "stock_based_compensation": 7227000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42973000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -216124000, "dividends_paid": 49832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 215923000, "free_cash_flow": 95230000, "net_change_in_cash": 52056000 }, "raw_data": { "income": { "ebit": "81930000", "ebitda": "158839000", "netIncome": "44589000", "grossProfit": "147461000", "depreciation": "None", "totalRevenue": "250252000", "costOfRevenue": "102791000", "interestIncome": "36401000", "incomeBeforeTax": "45529000", "interestExpense": "36401000", "operatingIncome": "51942000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "37341000", "reportedCurrency": "USD", "netInterestIncome": "-36401000", "nonInterestIncome": "None", "operatingExpenses": "95519000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "77410000", "costofGoodsAndServicesSold": "102791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76909000", "sellingGeneralAndAdministrative": "18610000", "netIncomeFromContinuingOperations": "45529000" }, "balance": { "goodwill": "125220448", "inventory": "61560000", "commonStock": "2208000", "currentDebt": "None", "investments": "None", "totalAssets": "6506696000", "longTermDebt": "2070208000", "shortTermDebt": "9038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "53269000", "reportedCurrency": "USD", "retainedEarnings": "-188410000", "totalLiabilities": "2864620000", "otherCurrentAssets": "91259000", "totalCurrentAssets": "127231000", "currentLongTermDebt": "635128000", "longTermInvestments": "24999000", "shortTermInvestments": "2488000", "currentNetReceivables": "3908946", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6379465000", "currentAccountsPayable": "106332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6218880000", "shortLongTermDebtTotal": "2705336000", "totalShareholderEquity": "3480761000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "927060000", "totalCurrentLiabilities": "1042430000", "otherNonCurrentLiabilities": "17089000", "totalNonCurrentLiabilities": "1822190000", "cashAndShortTermInvestments": "35972000", "commonStockSharesOutstanding": "109831520", "intangibleAssetsExcludingGoodwill": "53269000", "cashAndCashEquivalentsAtCarryingValue": "35972000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45529000", "profitLoss": "None", "dividendPayout": "49832000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52257000", "capitalExpenditures": "42973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "215923000", "cashflowFromInvestment": "-216124000", "stockBasedCompensation": "7227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49832000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52056000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2927000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76909000", "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": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "income_statement": { "revenue": 211906000, "cost_of_revenue": 91472000, "gross_profit": 120434000, "ebit": 51365000, "ebitda": 112052000, "pretax_income": 14877000, "tax_provision": 36467000, "net_income": 14768000, "net_income_to_common": 14768000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8751000, "total_current_assets": 13615000, "total_assets": 1734897000, "short_term_debt": 481869000, "long_term_debt": 975528000, "total_debt": 1457397000, "total_liabilities": 1022126000, "total_equity": 712771000, "shares_outstanding": 94688440, "goodwill_and_intangibles": 792000 }, "cash_flow": { "operating_cash_flow": 74959000, "capital_expenditure": 37399000, "free_cash_flow": 112358000, "dividends_paid": 56146000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281308, "ticker_id": 2172, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51365000", "ebitda": "112052000", "netIncome": "14768000", "grossProfit": "120434000", "depreciation": "None", "totalRevenue": "211906000", "costOfRevenue": "91472000", "interestIncome": "36488000", "incomeBeforeTax": "14877000", "interestExpense": "36488000", "operatingIncome": "44522000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "36467000", "reportedCurrency": "USD", "netInterestIncome": "-36488000", "nonInterestIncome": "None", "operatingExpenses": "120434000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "7554000", "costofGoodsAndServicesSold": "91472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60687000", "sellingGeneralAndAdministrative": "15095000", "netIncomeFromContinuingOperations": "14877000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1018000", "currentDebt": "None", "investments": "None", "totalAssets": "1734897000", "longTermDebt": "975528000", "shortTermDebt": "481869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "792000", "reportedCurrency": "USD", "retainedEarnings": "-178751000", "totalLiabilities": "1022126000", "otherCurrentAssets": "-13615000", "totalCurrentAssets": "13615000", "currentLongTermDebt": "183110000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1721282000", "currentAccountsPayable": "25416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1708152000", "shortLongTermDebtTotal": "1457397000", "totalShareholderEquity": "712771000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-467636000", "totalCurrentLiabilities": "39649000", "otherNonCurrentLiabilities": "6949000", "totalNonCurrentLiabilities": "982477000", "cashAndShortTermInvestments": "8751000", "commonStockSharesOutstanding": "94688440", "intangibleAssetsExcludingGoodwill": "792000", "cashAndCashEquivalentsAtCarryingValue": "8751000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14877000", "profitLoss": "None", "dividendPayout": "56146000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74959000", "capitalExpenditures": "37399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48763000", "cashflowFromInvestment": "-124540000", "stockBasedCompensation": "5564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56146000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-818000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1490000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60687000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211906000, "cost_of_revenue": 91472000, "gross_profit": 120434000, "research_and_development": 0.04, "selling_general_admin": 15095000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51365000, "depreciation_amortisation": 60687000, "ebitda": 112052000, "interest_expense": 36488000, "interest_income": null, "other_non_operating": null, "pretax_income": 14877000, "tax_provision": 36467000, "effective_tax_rate": null, "net_income": 14768000, "net_income_continuing_ops": 14877000, "net_income_to_common": 14768000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8751000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 13615000, "net_ppe": null, "goodwill": null, "intangible_assets": 792000, "goodwill_and_intangibles": 792000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1721282000, "total_assets": 1734897000, "short_term_debt": 481869000, "accounts_payable": 25416000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39649000, "long_term_debt": 975528000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 982477000, "total_liabilities": 1022126000, "total_debt": 1457397000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -178751000, "total_equity": 712771000, "shares_outstanding": 94688440, "operating_cash_flow": 74959000, "stock_based_compensation": 5564000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37399000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -124540000, "dividends_paid": 56146000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48763000, "free_cash_flow": 112358000, "net_change_in_cash": -818000 }, "raw_data": { "income": { "ebit": "51365000", "ebitda": "112052000", "netIncome": "14768000", "grossProfit": "120434000", "depreciation": "None", "totalRevenue": "211906000", "costOfRevenue": "91472000", "interestIncome": "36488000", "incomeBeforeTax": "14877000", "interestExpense": "36488000", "operatingIncome": "44522000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "36467000", "reportedCurrency": "USD", "netInterestIncome": "-36488000", "nonInterestIncome": "None", "operatingExpenses": "120434000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "7554000", "costofGoodsAndServicesSold": "91472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60687000", "sellingGeneralAndAdministrative": "15095000", "netIncomeFromContinuingOperations": "14877000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1018000", "currentDebt": "None", "investments": "None", "totalAssets": "1734897000", "longTermDebt": "975528000", "shortTermDebt": "481869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "792000", "reportedCurrency": "USD", "retainedEarnings": "-178751000", "totalLiabilities": "1022126000", "otherCurrentAssets": "-13615000", "totalCurrentAssets": "13615000", "currentLongTermDebt": "183110000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1721282000", "currentAccountsPayable": "25416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1708152000", "shortLongTermDebtTotal": "1457397000", "totalShareholderEquity": "712771000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-467636000", "totalCurrentLiabilities": "39649000", "otherNonCurrentLiabilities": "6949000", "totalNonCurrentLiabilities": "982477000", "cashAndShortTermInvestments": "8751000", "commonStockSharesOutstanding": "94688440", "intangibleAssetsExcludingGoodwill": "792000", "cashAndCashEquivalentsAtCarryingValue": "8751000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14877000", "profitLoss": "None", "dividendPayout": "56146000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74959000", "capitalExpenditures": "37399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48763000", "cashflowFromInvestment": "-124540000", "stockBasedCompensation": "5564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56146000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-818000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1490000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60687000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "income_statement": { "revenue": 203223000, "cost_of_revenue": 87294000, "gross_profit": 115929000, "ebit": 50369000, "ebitda": 103184000, "pretax_income": 46354000, "tax_provision": 39684000, "net_income": 45896000, "net_income_to_common": 45896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9888000, "total_current_assets": 14433000, "total_assets": 1664106000, "short_term_debt": 482384000, "long_term_debt": 993341000, "total_debt": 1475725000, "total_liabilities": 1044349000, "total_equity": 619757000, "shares_outstanding": 90417486, "goodwill_and_intangibles": 410000 }, "cash_flow": { "operating_cash_flow": 75001000, "capital_expenditure": 45625000, "free_cash_flow": 120626000, "dividends_paid": 64745000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281313, "ticker_id": 2172, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50369000", "ebitda": "103184000", "netIncome": "45896000", "grossProfit": "115929000", "depreciation": "None", "totalRevenue": "203223000", "costOfRevenue": "87294000", "interestIncome": "39226000", "incomeBeforeTax": "46354000", "interestExpense": "39226000", "operatingIncome": "103184000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "39684000", "reportedCurrency": "USD", "netInterestIncome": "-39226000", "nonInterestIncome": "None", "operatingExpenses": "12745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "35211000", "costofGoodsAndServicesSold": "87294000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52815000", "sellingGeneralAndAdministrative": "12745000", "netIncomeFromContinuingOperations": "46354000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "911000", "currentDebt": "None", "investments": "None", "totalAssets": "1664106000", "longTermDebt": "993341000", "shortTermDebt": "482384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "410000", "reportedCurrency": "USD", "retainedEarnings": "-141525000", "totalLiabilities": "1044349000", "otherCurrentAssets": "-14433000", "totalCurrentAssets": "14433000", "currentLongTermDebt": "183966000", "longTermInvestments": "953000", "shortTermInvestments": "953000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1649673000", "currentAccountsPayable": "25399000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1640742000", "shortLongTermDebtTotal": "1475725000", "totalShareholderEquity": "619757000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-463697000", "totalCurrentLiabilities": "44086000", "otherNonCurrentLiabilities": "6922000", "totalNonCurrentLiabilities": "1000263000", "cashAndShortTermInvestments": "9888000", "commonStockSharesOutstanding": "90417486", "intangibleAssetsExcludingGoodwill": "410000", "cashAndCashEquivalentsAtCarryingValue": "9888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46354000", "profitLoss": "None", "dividendPayout": "64745000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75001000", "capitalExpenditures": "45625000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29783000", "cashflowFromInvestment": "-106396000", "stockBasedCompensation": "3116000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64745000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1612000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-642000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52815000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203223000, "cost_of_revenue": 87294000, "gross_profit": 115929000, "research_and_development": 0.21, "selling_general_admin": 12745000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50369000, "depreciation_amortisation": 52815000, "ebitda": 103184000, "interest_expense": 39226000, "interest_income": null, "other_non_operating": null, "pretax_income": 46354000, "tax_provision": 39684000, "effective_tax_rate": null, "net_income": 45896000, "net_income_continuing_ops": 46354000, "net_income_to_common": 45896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9888000, "short_term_investments": 953000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 14433000, "net_ppe": null, "goodwill": null, "intangible_assets": 410000, "goodwill_and_intangibles": 410000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1649673000, "total_assets": 1664106000, "short_term_debt": 482384000, "accounts_payable": 25399000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44086000, "long_term_debt": 993341000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1000263000, "total_liabilities": 1044349000, "total_debt": 1475725000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -141525000, "total_equity": 619757000, "shares_outstanding": 90417486, "operating_cash_flow": 75001000, "stock_based_compensation": 3116000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45625000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106396000, "dividends_paid": 64745000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29783000, "free_cash_flow": 120626000, "net_change_in_cash": -1612000 }, "raw_data": { "income": { "ebit": "50369000", "ebitda": "103184000", "netIncome": "45896000", "grossProfit": "115929000", "depreciation": "None", "totalRevenue": "203223000", "costOfRevenue": "87294000", "interestIncome": "39226000", "incomeBeforeTax": "46354000", "interestExpense": "39226000", "operatingIncome": "103184000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "39684000", "reportedCurrency": "USD", "netInterestIncome": "-39226000", "nonInterestIncome": "None", "operatingExpenses": "12745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "35211000", "costofGoodsAndServicesSold": "87294000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52815000", "sellingGeneralAndAdministrative": "12745000", "netIncomeFromContinuingOperations": "46354000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "911000", "currentDebt": "None", "investments": "None", "totalAssets": "1664106000", "longTermDebt": "993341000", "shortTermDebt": "482384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "410000", "reportedCurrency": "USD", "retainedEarnings": "-141525000", "totalLiabilities": "1044349000", "otherCurrentAssets": "-14433000", "totalCurrentAssets": "14433000", "currentLongTermDebt": "183966000", "longTermInvestments": "953000", "shortTermInvestments": "953000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1649673000", "currentAccountsPayable": "25399000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1640742000", "shortLongTermDebtTotal": "1475725000", "totalShareholderEquity": "619757000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-463697000", "totalCurrentLiabilities": "44086000", "otherNonCurrentLiabilities": "6922000", "totalNonCurrentLiabilities": "1000263000", "cashAndShortTermInvestments": "9888000", "commonStockSharesOutstanding": "90417486", "intangibleAssetsExcludingGoodwill": "410000", "cashAndCashEquivalentsAtCarryingValue": "9888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46354000", "profitLoss": "None", "dividendPayout": "64745000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75001000", "capitalExpenditures": "45625000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29783000", "cashflowFromInvestment": "-106396000", "stockBasedCompensation": "3116000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64745000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1612000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-642000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52815000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "income_statement": { "revenue": 191232000, "cost_of_revenue": 83326000, "gross_profit": 107906000, "ebit": -42321000, "ebitda": 97043000, "pretax_income": 26610000, "tax_provision": 322000, "net_income": 26288000, "net_income_to_common": 26288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9316000, "total_current_assets": 102132000, "total_assets": 1659336000, "short_term_debt": 402363000, "long_term_debt": 985488000, "total_debt": 1387851000, "total_liabilities": 1029291000, "total_equity": 630045000, "shares_outstanding": 87376991, "goodwill_and_intangibles": 744000 }, "cash_flow": { "operating_cash_flow": 68530000, "capital_expenditure": 40426000, "free_cash_flow": 108956000, "dividends_paid": 52476000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281318, "ticker_id": 2172, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-42321000", "ebitda": "97043000", "netIncome": "26288000", "grossProfit": "107906000", "depreciation": "None", "totalRevenue": "191232000", "costOfRevenue": "83326000", "interestIncome": "36006000", "incomeBeforeTax": "26610000", "interestExpense": "36006000", "operatingIncome": "51822000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "322000", "reportedCurrency": "USD", "netInterestIncome": "-36006000", "nonInterestIncome": "None", "operatingExpenses": "56038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "10794000", "costofGoodsAndServicesSold": "83326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139364000", "sellingGeneralAndAdministrative": "10817000", "netIncomeFromContinuingOperations": "26610000" }, "balance": { "goodwill": "None", "inventory": "77285000", "commonStock": "892000", "currentDebt": "None", "investments": "None", "totalAssets": "1659336000", "longTermDebt": "985488000", "shortTermDebt": "402363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "744000", "reportedCurrency": "USD", "retainedEarnings": "-122342000", "totalLiabilities": "1029291000", "otherCurrentAssets": "84014000", "totalCurrentAssets": "102132000", "currentLongTermDebt": "153983000", "longTermInvestments": "85592000", "shortTermInvestments": "8307000", "currentNetReceivables": "8802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1557204000", "currentAccountsPayable": "22815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1548153000", "shortLongTermDebtTotal": "1387851000", "totalShareholderEquity": "630045000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16881000", "totalCurrentLiabilities": "39696000", "otherNonCurrentLiabilities": "4107000", "totalNonCurrentLiabilities": "989595000", "cashAndShortTermInvestments": "9316000", "commonStockSharesOutstanding": "87376991", "intangibleAssetsExcludingGoodwill": "744000", "cashAndCashEquivalentsAtCarryingValue": "9316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26610000", "profitLoss": "None", "dividendPayout": "52476000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "469000", "operatingCashflow": "68530000", "capitalExpenditures": "40426000", "changeInReceivables": "-514000", "changeInExchangeRate": "None", "cashflowFromFinancing": "162353000", "cashflowFromInvestment": "-229457000", "stockBasedCompensation": "2524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52476000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1426000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-354000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45221000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 191232000, "cost_of_revenue": 83326000, "gross_profit": 107906000, "research_and_development": 0.12, "selling_general_admin": 10817000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42321000, "depreciation_amortisation": 139364000, "ebitda": 97043000, "interest_expense": 36006000, "interest_income": null, "other_non_operating": null, "pretax_income": 26610000, "tax_provision": 322000, "effective_tax_rate": null, "net_income": 26288000, "net_income_continuing_ops": 26610000, "net_income_to_common": 26288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9316000, "short_term_investments": 8307000, "net_receivables": 8802000, "inventory": 77285000, "other_current_assets": null, "total_current_assets": 102132000, "net_ppe": null, "goodwill": null, "intangible_assets": 744000, "goodwill_and_intangibles": 744000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1557204000, "total_assets": 1659336000, "short_term_debt": 402363000, "accounts_payable": 22815000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39696000, "long_term_debt": 985488000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 989595000, "total_liabilities": 1029291000, "total_debt": 1387851000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -122342000, "total_equity": 630045000, "shares_outstanding": 87376991, "operating_cash_flow": 68530000, "stock_based_compensation": 2524000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40426000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -229457000, "dividends_paid": 52476000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 162353000, "free_cash_flow": 108956000, "net_change_in_cash": 1426000 }, "raw_data": { "income": { "ebit": "-42321000", "ebitda": "97043000", "netIncome": "26288000", "grossProfit": "107906000", "depreciation": "None", "totalRevenue": "191232000", "costOfRevenue": "83326000", "interestIncome": "36006000", "incomeBeforeTax": "26610000", "interestExpense": "36006000", "operatingIncome": "51822000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "322000", "reportedCurrency": "USD", "netInterestIncome": "-36006000", "nonInterestIncome": "None", "operatingExpenses": "56038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "10794000", "costofGoodsAndServicesSold": "83326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139364000", "sellingGeneralAndAdministrative": "10817000", "netIncomeFromContinuingOperations": "26610000" }, "balance": { "goodwill": "None", "inventory": "77285000", "commonStock": "892000", "currentDebt": "None", "investments": "None", "totalAssets": "1659336000", "longTermDebt": "985488000", "shortTermDebt": "402363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "744000", "reportedCurrency": "USD", "retainedEarnings": "-122342000", "totalLiabilities": "1029291000", "otherCurrentAssets": "84014000", "totalCurrentAssets": "102132000", "currentLongTermDebt": "153983000", "longTermInvestments": "85592000", "shortTermInvestments": "8307000", "currentNetReceivables": "8802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1557204000", "currentAccountsPayable": "22815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1548153000", "shortLongTermDebtTotal": "1387851000", "totalShareholderEquity": "630045000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16881000", "totalCurrentLiabilities": "39696000", "otherNonCurrentLiabilities": "4107000", "totalNonCurrentLiabilities": "989595000", "cashAndShortTermInvestments": "9316000", "commonStockSharesOutstanding": "87376991", "intangibleAssetsExcludingGoodwill": "744000", "cashAndCashEquivalentsAtCarryingValue": "9316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26610000", "profitLoss": "None", "dividendPayout": "52476000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "469000", "operatingCashflow": "68530000", "capitalExpenditures": "40426000", "changeInReceivables": "-514000", "changeInExchangeRate": "None", "cashflowFromFinancing": "162353000", "cashflowFromInvestment": "-229457000", "stockBasedCompensation": "2524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52476000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1426000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-354000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45221000", "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": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "income_statement": { "revenue": 165322000, "cost_of_revenue": 199625000, "gross_profit": -34303000, "ebit": 20605000, "ebitda": 85237000, "pretax_income": -127000, "tax_provision": null, "net_income": -68000, "net_income_to_common": -68000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43267000, "total_current_assets": 23341000, "total_assets": 6099308000, "short_term_debt": 130049000, "long_term_debt": 1637678000, "total_debt": 1767727000, "total_liabilities": 2577666000, "total_equity": 3393163000, "shares_outstanding": 242374371, "goodwill_and_intangibles": 1564000 }, "cash_flow": { "operating_cash_flow": 55319000, "capital_expenditure": 23612000, "free_cash_flow": 78931000, "dividends_paid": 40590000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281281, "ticker_id": 2172, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20605000", "ebitda": "85237000", "netIncome": "-68000", "grossProfit": "-34303000", "depreciation": "None", "totalRevenue": "165322000", "costOfRevenue": "199625000", "interestIncome": "None", "incomeBeforeTax": "-127000", "interestExpense": "20732000", "operatingIncome": "21815000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-20732000", "nonInterestIncome": "None", "operatingExpenses": "-56118000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64632000", "sellingGeneralAndAdministrative": "8514000", "netIncomeFromContinuingOperations": "-127000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2357000", "currentDebt": "None", "investments": "None", "totalAssets": "6099308000", "longTermDebt": "1637678000", "shortTermDebt": "130049000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1564000", "reportedCurrency": "USD", "retainedEarnings": "-595712000", "totalLiabilities": "2577666000", "otherCurrentAssets": "-19926000", "totalCurrentAssets": "23341000", "currentLongTermDebt": "795865000", "longTermInvestments": "66560000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1564000", "currentAccountsPayable": "84160000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2433543000", "totalShareholderEquity": "3393163000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-84160000", "totalCurrentLiabilities": "130049000", "otherNonCurrentLiabilities": "8318000", "totalNonCurrentLiabilities": "2447617000", "cashAndShortTermInvestments": "43267000", "commonStockSharesOutstanding": "242374371", "intangibleAssetsExcludingGoodwill": "1564000", "cashAndCashEquivalentsAtCarryingValue": "43267000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-127000", "profitLoss": "None", "dividendPayout": "40590000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55319000", "capitalExpenditures": "23612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6279000", "cashflowFromInvestment": "-65953000", "stockBasedCompensation": "3755000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40590000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29937000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 165322000, "cost_of_revenue": 199625000, "gross_profit": -34303000, "research_and_development": null, "selling_general_admin": 8514000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20605000, "depreciation_amortisation": 64632000, "ebitda": 85237000, "interest_expense": 20732000, "interest_income": null, "other_non_operating": null, "pretax_income": -127000, "tax_provision": null, "effective_tax_rate": null, "net_income": -68000, "net_income_continuing_ops": -127000, "net_income_to_common": -68000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43267000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 23341000, "net_ppe": null, "goodwill": null, "intangible_assets": 1564000, "goodwill_and_intangibles": 1564000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1564000, "total_assets": 6099308000, "short_term_debt": 130049000, "accounts_payable": 84160000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130049000, "long_term_debt": 1637678000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2447617000, "total_liabilities": 2577666000, "total_debt": 1767727000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -595712000, "total_equity": 3393163000, "shares_outstanding": 242374371, "operating_cash_flow": 55319000, "stock_based_compensation": 3755000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23612000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65953000, "dividends_paid": 40590000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6279000, "free_cash_flow": 78931000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20605000", "ebitda": "85237000", "netIncome": "-68000", "grossProfit": "-34303000", "depreciation": "None", "totalRevenue": "165322000", "costOfRevenue": "199625000", "interestIncome": "None", "incomeBeforeTax": "-127000", "interestExpense": "20732000", "operatingIncome": "21815000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-20732000", "nonInterestIncome": "None", "operatingExpenses": "-56118000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64632000", "sellingGeneralAndAdministrative": "8514000", "netIncomeFromContinuingOperations": "-127000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2357000", "currentDebt": "None", "investments": "None", "totalAssets": "6099308000", "longTermDebt": "1637678000", "shortTermDebt": "130049000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1564000", "reportedCurrency": "USD", "retainedEarnings": "-595712000", "totalLiabilities": "2577666000", "otherCurrentAssets": "-19926000", "totalCurrentAssets": "23341000", "currentLongTermDebt": "795865000", "longTermInvestments": "66560000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1564000", "currentAccountsPayable": "84160000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2433543000", "totalShareholderEquity": "3393163000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-84160000", "totalCurrentLiabilities": "130049000", "otherNonCurrentLiabilities": "8318000", "totalNonCurrentLiabilities": "2447617000", "cashAndShortTermInvestments": "43267000", "commonStockSharesOutstanding": "242374371", "intangibleAssetsExcludingGoodwill": "1564000", "cashAndCashEquivalentsAtCarryingValue": "43267000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-127000", "profitLoss": "None", "dividendPayout": "40590000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55319000", "capitalExpenditures": "23612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6279000", "cashflowFromInvestment": "-65953000", "stockBasedCompensation": "3755000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40590000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29937000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64632000", "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": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "income_statement": { "revenue": 167127000, "cost_of_revenue": 189902000, "gross_profit": -22775000, "ebit": 54437000, "ebitda": 117421000, "pretax_income": 34015000, "tax_provision": null, "net_income": 33266000, "net_income_to_common": 33266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47622000, "total_current_assets": 47622000, "total_assets": 6021750000, "short_term_debt": 787524000, "long_term_debt": 2281475000, "total_debt": 3068999000, "total_liabilities": 2432324000, "total_equity": 3459936000, "shares_outstanding": 243707137, "goodwill_and_intangibles": 2970000 }, "cash_flow": { "operating_cash_flow": 60190000, "capital_expenditure": 17982000, "free_cash_flow": 78172000, "dividends_paid": 113801000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281282, "ticker_id": 2172, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54437000", "ebitda": "117421000", "netIncome": "33266000", "grossProfit": "-22775000", "depreciation": "None", "totalRevenue": "167127000", "costOfRevenue": "189902000", "interestIncome": "18019000", "incomeBeforeTax": "34015000", "interestExpense": "20422000", "operatingIncome": "35536000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-20423000", "nonInterestIncome": "None", "operatingExpenses": "-58311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62984000", "sellingGeneralAndAdministrative": "4673000", "netIncomeFromContinuingOperations": "34014000" }, "balance": { "goodwill": "None", "inventory": "76468000", "commonStock": "2372000", "currentDebt": "None", "investments": "None", "totalAssets": "6021750000", "longTermDebt": "2281475000", "shortTermDebt": "787524000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2970000", "reportedCurrency": "USD", "retainedEarnings": "-555326000", "totalLiabilities": "2432324000", "otherCurrentAssets": "None", "totalCurrentAssets": "47622000", "currentLongTermDebt": "787524000", "longTermInvestments": "98263000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5974128000", "currentAccountsPayable": "92355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5740876000", "shortLongTermDebtTotal": "2281475000", "totalShareholderEquity": "3459936000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "49652000", "totalCurrentLiabilities": "929531000", "otherNonCurrentLiabilities": "8496000", "totalNonCurrentLiabilities": "1502793000", "cashAndShortTermInvestments": "47622000", "commonStockSharesOutstanding": "243707137", "intangibleAssetsExcludingGoodwill": "2970000", "cashAndCashEquivalentsAtCarryingValue": "47622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32865000", "profitLoss": "None", "dividendPayout": "113801000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60190000", "capitalExpenditures": "17982000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73561000", "cashflowFromInvestment": "10064000", "stockBasedCompensation": "1056000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113801000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 167127000, "cost_of_revenue": 189902000, "gross_profit": -22775000, "research_and_development": null, "selling_general_admin": 4673000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54437000, "depreciation_amortisation": 62984000, "ebitda": 117421000, "interest_expense": 20422000, "interest_income": null, "other_non_operating": null, "pretax_income": 34015000, "tax_provision": null, "effective_tax_rate": null, "net_income": 33266000, "net_income_continuing_ops": 34014000, "net_income_to_common": 33266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47622000, "short_term_investments": null, "net_receivables": null, "inventory": 76468000, "other_current_assets": null, "total_current_assets": 47622000, "net_ppe": null, "goodwill": null, "intangible_assets": 2970000, "goodwill_and_intangibles": 2970000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5974128000, "total_assets": 6021750000, "short_term_debt": 787524000, "accounts_payable": 92355000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 929531000, "long_term_debt": 2281475000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1502793000, "total_liabilities": 2432324000, "total_debt": 3068999000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -555326000, "total_equity": 3459936000, "shares_outstanding": 243707137, "operating_cash_flow": 60190000, "stock_based_compensation": 1056000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17982000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10064000, "dividends_paid": 113801000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73561000, "free_cash_flow": 78172000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54437000", "ebitda": "117421000", "netIncome": "33266000", "grossProfit": "-22775000", "depreciation": "None", "totalRevenue": "167127000", "costOfRevenue": "189902000", "interestIncome": "18019000", "incomeBeforeTax": "34015000", "interestExpense": "20422000", "operatingIncome": "35536000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-20423000", "nonInterestIncome": "None", "operatingExpenses": "-58311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62984000", "sellingGeneralAndAdministrative": "4673000", "netIncomeFromContinuingOperations": "34014000" }, "balance": { "goodwill": "None", "inventory": "76468000", "commonStock": "2372000", "currentDebt": "None", "investments": "None", "totalAssets": "6021750000", "longTermDebt": "2281475000", "shortTermDebt": "787524000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2970000", "reportedCurrency": "USD", "retainedEarnings": "-555326000", "totalLiabilities": "2432324000", "otherCurrentAssets": "None", "totalCurrentAssets": "47622000", "currentLongTermDebt": "787524000", "longTermInvestments": "98263000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5974128000", "currentAccountsPayable": "92355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5740876000", "shortLongTermDebtTotal": "2281475000", "totalShareholderEquity": "3459936000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "49652000", "totalCurrentLiabilities": "929531000", "otherNonCurrentLiabilities": "8496000", "totalNonCurrentLiabilities": "1502793000", "cashAndShortTermInvestments": "47622000", "commonStockSharesOutstanding": "243707137", "intangibleAssetsExcludingGoodwill": "2970000", "cashAndCashEquivalentsAtCarryingValue": "47622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32865000", "profitLoss": "None", "dividendPayout": "113801000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60190000", "capitalExpenditures": "17982000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73561000", "cashflowFromInvestment": "10064000", "stockBasedCompensation": "1056000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113801000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62985000", "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": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "income_statement": { "revenue": 167138000, "cost_of_revenue": 69590000, "gross_profit": 97548000, "ebit": 27450000, "ebitda": 89185000, "pretax_income": 6995000, "tax_provision": null, "net_income": 6893000, "net_income_to_common": 6893000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23290000, "total_current_assets": 158111000, "total_assets": 6092592000, "short_term_debt": 798539000, "long_term_debt": 1497663000, "total_debt": 2296202000, "total_liabilities": 2477332000, "total_equity": 3485476000, "shares_outstanding": 239576189, "goodwill_and_intangibles": 5453000 }, "cash_flow": { "operating_cash_flow": 79345000, "capital_expenditure": 51724000, "free_cash_flow": 131069000, "dividends_paid": 39688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281284, "ticker_id": 2172, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27450000", "ebitda": "89185000", "netIncome": "6893000", "grossProfit": "97548000", "depreciation": "None", "totalRevenue": "167138000", "costOfRevenue": "69590000", "interestIncome": "10641000", "incomeBeforeTax": "6995000", "interestExpense": "20455000", "operatingIncome": "30908000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-20455000", "nonInterestIncome": "None", "operatingExpenses": "66640000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61735000", "sellingGeneralAndAdministrative": "4905000", "netIncomeFromContinuingOperations": "6995000" }, "balance": { "goodwill": "None", "inventory": "107182000", "commonStock": "2391000", "currentDebt": "None", "investments": "None", "totalAssets": "6092592000", "longTermDebt": "1497663000", "shortTermDebt": "798539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5453000", "reportedCurrency": "USD", "retainedEarnings": "-548319000", "totalLiabilities": "2477332000", "otherCurrentAssets": "134821000", "totalCurrentAssets": "158111000", "currentLongTermDebt": "798539000", "longTermInvestments": "93965000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5934481000", "currentAccountsPayable": "119513000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5778343000", "shortLongTermDebtTotal": "2296202000", "totalShareholderEquity": "3485476000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "51857000", "totalCurrentLiabilities": "969909000", "otherNonCurrentLiabilities": "9023000", "totalNonCurrentLiabilities": "1507423000", "cashAndShortTermInvestments": "23290000", "commonStockSharesOutstanding": "239576189", "intangibleAssetsExcludingGoodwill": "5453000", "cashAndCashEquivalentsAtCarryingValue": "23290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6995000", "profitLoss": "None", "dividendPayout": "39688000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "79345000", "capitalExpenditures": "51724000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47691000", "cashflowFromInvestment": "-118633000", "stockBasedCompensation": "1029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39688000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61735000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 167138000, "cost_of_revenue": 69590000, "gross_profit": 97548000, "research_and_development": null, "selling_general_admin": 4905000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27450000, "depreciation_amortisation": 61735000, "ebitda": 89185000, "interest_expense": 20455000, "interest_income": null, "other_non_operating": null, "pretax_income": 6995000, "tax_provision": null, "effective_tax_rate": null, "net_income": 6893000, "net_income_continuing_ops": 6995000, "net_income_to_common": 6893000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23290000, "short_term_investments": null, "net_receivables": null, "inventory": 107182000, "other_current_assets": null, "total_current_assets": 158111000, "net_ppe": null, "goodwill": null, "intangible_assets": 5453000, "goodwill_and_intangibles": 5453000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5934481000, "total_assets": 6092592000, "short_term_debt": 798539000, "accounts_payable": 119513000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 969909000, "long_term_debt": 1497663000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1507423000, "total_liabilities": 2477332000, "total_debt": 2296202000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -548319000, "total_equity": 3485476000, "shares_outstanding": 239576189, "operating_cash_flow": 79345000, "stock_based_compensation": 1029000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51724000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118633000, "dividends_paid": 39688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47691000, "free_cash_flow": 131069000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27450000", "ebitda": "89185000", "netIncome": "6893000", "grossProfit": "97548000", "depreciation": "None", "totalRevenue": "167138000", "costOfRevenue": "69590000", "interestIncome": "10641000", "incomeBeforeTax": "6995000", "interestExpense": "20455000", "operatingIncome": "30908000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-20455000", "nonInterestIncome": "None", "operatingExpenses": "66640000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61735000", "sellingGeneralAndAdministrative": "4905000", "netIncomeFromContinuingOperations": "6995000" }, "balance": { "goodwill": "None", "inventory": "107182000", "commonStock": "2391000", "currentDebt": "None", "investments": "None", "totalAssets": "6092592000", "longTermDebt": "1497663000", "shortTermDebt": "798539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "5453000", "reportedCurrency": "USD", "retainedEarnings": "-548319000", "totalLiabilities": "2477332000", "otherCurrentAssets": "134821000", "totalCurrentAssets": "158111000", "currentLongTermDebt": "798539000", "longTermInvestments": "93965000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5934481000", "currentAccountsPayable": "119513000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5778343000", "shortLongTermDebtTotal": "2296202000", "totalShareholderEquity": "3485476000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "51857000", "totalCurrentLiabilities": "969909000", "otherNonCurrentLiabilities": "9023000", "totalNonCurrentLiabilities": "1507423000", "cashAndShortTermInvestments": "23290000", "commonStockSharesOutstanding": "239576189", "intangibleAssetsExcludingGoodwill": "5453000", "cashAndCashEquivalentsAtCarryingValue": "23290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6995000", "profitLoss": "None", "dividendPayout": "39688000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "79345000", "capitalExpenditures": "51724000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47691000", "cashflowFromInvestment": "-118633000", "stockBasedCompensation": "1029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39688000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61735000", "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": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "income_statement": { "revenue": 162188000, "cost_of_revenue": 68650000, "gross_profit": 93538000, "ebit": 26945000, "ebitda": 86741000, "pretax_income": 8172000, "tax_provision": null, "net_income": 8046000, "net_income_to_common": 8046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19491000, "total_current_assets": 162401000, "total_assets": 5962626000, "short_term_debt": 808183000, "long_term_debt": 2249801000, "total_debt": 3057984000, "total_liabilities": 2411666000, "total_equity": 3420189000, "shares_outstanding": 234131752, "goodwill_and_intangibles": 3288000 }, "cash_flow": { "operating_cash_flow": 82249000, "capital_expenditure": 32226000, "free_cash_flow": 114475000, "dividends_paid": 36928000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281285, "ticker_id": 2172, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26945000", "ebitda": "86741000", "netIncome": "8046000", "grossProfit": "93538000", "depreciation": "None", "totalRevenue": "162188000", "costOfRevenue": "68650000", "interestIncome": "19335000", "incomeBeforeTax": "8172000", "interestExpense": "18773000", "operatingIncome": "27762000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-18773000", "nonInterestIncome": "None", "operatingExpenses": "65776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59796000", "sellingGeneralAndAdministrative": "5982000", "netIncomeFromContinuingOperations": "8172000" }, "balance": { "goodwill": "1644000", "inventory": "119875000", "commonStock": "2338000", "currentDebt": "None", "investments": "None", "totalAssets": "5962626000", "longTermDebt": "2249801000", "shortTermDebt": "808183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1644000", "reportedCurrency": "USD", "retainedEarnings": "-514623000", "totalLiabilities": "2411666000", "otherCurrentAssets": "142910000", "totalCurrentAssets": "162401000", "currentLongTermDebt": "808183000", "longTermInvestments": "106920000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5800225000", "currentAccountsPayable": "105576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5638637000", "shortLongTermDebtTotal": "2249801000", "totalShareholderEquity": "3420189000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48506000", "totalCurrentLiabilities": "962265000", "otherNonCurrentLiabilities": "7550000", "totalNonCurrentLiabilities": "1449401000", "cashAndShortTermInvestments": "19491000", "commonStockSharesOutstanding": "234131752", "intangibleAssetsExcludingGoodwill": "1644000", "cashAndCashEquivalentsAtCarryingValue": "19491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8045999", "profitLoss": "None", "dividendPayout": "36928000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82249000", "capitalExpenditures": "32226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43274000", "cashflowFromInvestment": "-44783000", "stockBasedCompensation": "1848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36928000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59794000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 162188000, "cost_of_revenue": 68650000, "gross_profit": 93538000, "research_and_development": null, "selling_general_admin": 5982000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26945000, "depreciation_amortisation": 59796000, "ebitda": 86741000, "interest_expense": 18773000, "interest_income": null, "other_non_operating": null, "pretax_income": 8172000, "tax_provision": null, "effective_tax_rate": null, "net_income": 8046000, "net_income_continuing_ops": 8172000, "net_income_to_common": 8046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19491000, "short_term_investments": null, "net_receivables": null, "inventory": 119875000, "other_current_assets": null, "total_current_assets": 162401000, "net_ppe": null, "goodwill": 1644000, "intangible_assets": 1644000, "goodwill_and_intangibles": 3288000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5800225000, "total_assets": 5962626000, "short_term_debt": 808183000, "accounts_payable": 105576000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 962265000, "long_term_debt": 2249801000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1449401000, "total_liabilities": 2411666000, "total_debt": 3057984000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -514623000, "total_equity": 3420189000, "shares_outstanding": 234131752, "operating_cash_flow": 82249000, "stock_based_compensation": 1848000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32226000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44783000, "dividends_paid": 36928000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43274000, "free_cash_flow": 114475000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26945000", "ebitda": "86741000", "netIncome": "8046000", "grossProfit": "93538000", "depreciation": "None", "totalRevenue": "162188000", "costOfRevenue": "68650000", "interestIncome": "19335000", "incomeBeforeTax": "8172000", "interestExpense": "18773000", "operatingIncome": "27762000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-18773000", "nonInterestIncome": "None", "operatingExpenses": "65776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59796000", "sellingGeneralAndAdministrative": "5982000", "netIncomeFromContinuingOperations": "8172000" }, "balance": { "goodwill": "1644000", "inventory": "119875000", "commonStock": "2338000", "currentDebt": "None", "investments": "None", "totalAssets": "5962626000", "longTermDebt": "2249801000", "shortTermDebt": "808183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1644000", "reportedCurrency": "USD", "retainedEarnings": "-514623000", "totalLiabilities": "2411666000", "otherCurrentAssets": "142910000", "totalCurrentAssets": "162401000", "currentLongTermDebt": "808183000", "longTermInvestments": "106920000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5800225000", "currentAccountsPayable": "105576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5638637000", "shortLongTermDebtTotal": "2249801000", "totalShareholderEquity": "3420189000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48506000", "totalCurrentLiabilities": "962265000", "otherNonCurrentLiabilities": "7550000", "totalNonCurrentLiabilities": "1449401000", "cashAndShortTermInvestments": "19491000", "commonStockSharesOutstanding": "234131752", "intangibleAssetsExcludingGoodwill": "1644000", "cashAndCashEquivalentsAtCarryingValue": "19491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8045999", "profitLoss": "None", "dividendPayout": "36928000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82249000", "capitalExpenditures": "32226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43274000", "cashflowFromInvestment": "-44783000", "stockBasedCompensation": "1848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36928000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59794000", "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": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "income_statement": { "revenue": 161243000, "cost_of_revenue": 67089000, "gross_profit": 94154000, "ebit": 27874000, "ebitda": 86599000, "pretax_income": 8526000, "tax_provision": null, "net_income": 8354000, "net_income_to_common": 8354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29055000, "total_current_assets": 48334000, "total_assets": 5983494000, "short_term_debt": 791939000, "long_term_debt": 1462018000, "total_debt": 2253957000, "total_liabilities": 2396315000, "total_equity": 3455390000, "shares_outstanding": 231828484, "goodwill_and_intangibles": 7240000 }, "cash_flow": { "operating_cash_flow": 60365000, "capital_expenditure": 21451000, "free_cash_flow": 81816000, "dividends_paid": 37185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281286, "ticker_id": 2172, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27874000", "ebitda": "86599000", "netIncome": "8354000", "grossProfit": "94154000", "depreciation": "None", "totalRevenue": "161243000", "costOfRevenue": "67089000", "interestIncome": "19938000", "incomeBeforeTax": "8526000", "interestExpense": "19348000", "operatingIncome": "27138000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-19348000", "nonInterestIncome": "None", "operatingExpenses": "67016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58725000", "sellingGeneralAndAdministrative": "8406000", "netIncomeFromContinuingOperations": "8526000" }, "balance": { "goodwill": "3620000", "inventory": "0", "commonStock": "2337000", "currentDebt": "None", "investments": "None", "totalAssets": "5983494000", "longTermDebt": "1462018000", "shortTermDebt": "791939000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3620000", "reportedCurrency": "USD", "retainedEarnings": "-482973000", "totalLiabilities": "2396315000", "otherCurrentAssets": "19279000", "totalCurrentAssets": "48334000", "currentLongTermDebt": "791939000", "longTermInvestments": "101640000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5935160000", "currentAccountsPayable": "86399000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5772509000", "shortLongTermDebtTotal": "2253957000", "totalShareholderEquity": "3455390000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48001000", "totalCurrentLiabilities": "926339000", "otherNonCurrentLiabilities": "7929000", "totalNonCurrentLiabilities": "1469976000", "cashAndShortTermInvestments": "29055000", "commonStockSharesOutstanding": "231828484", "intangibleAssetsExcludingGoodwill": "3620000", "cashAndCashEquivalentsAtCarryingValue": "29055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8526000", "profitLoss": "None", "dividendPayout": "37185000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60365000", "capitalExpenditures": "21451000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65924000", "cashflowFromInvestment": "10441000", "stockBasedCompensation": "3949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58725000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161243000, "cost_of_revenue": 67089000, "gross_profit": 94154000, "research_and_development": null, "selling_general_admin": 8406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27874000, "depreciation_amortisation": 58725000, "ebitda": 86599000, "interest_expense": 19348000, "interest_income": null, "other_non_operating": null, "pretax_income": 8526000, "tax_provision": null, "effective_tax_rate": null, "net_income": 8354000, "net_income_continuing_ops": 8526000, "net_income_to_common": 8354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29055000, "short_term_investments": null, "net_receivables": null, "inventory": 0, "other_current_assets": null, "total_current_assets": 48334000, "net_ppe": null, "goodwill": 3620000, "intangible_assets": 3620000, "goodwill_and_intangibles": 7240000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5935160000, "total_assets": 5983494000, "short_term_debt": 791939000, "accounts_payable": 86399000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 926339000, "long_term_debt": 1462018000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1469976000, "total_liabilities": 2396315000, "total_debt": 2253957000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -482973000, "total_equity": 3455390000, "shares_outstanding": 231828484, "operating_cash_flow": 60365000, "stock_based_compensation": 3949000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21451000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10441000, "dividends_paid": 37185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65924000, "free_cash_flow": 81816000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27874000", "ebitda": "86599000", "netIncome": "8354000", "grossProfit": "94154000", "depreciation": "None", "totalRevenue": "161243000", "costOfRevenue": "67089000", "interestIncome": "19938000", "incomeBeforeTax": "8526000", "interestExpense": "19348000", "operatingIncome": "27138000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-19348000", "nonInterestIncome": "None", "operatingExpenses": "67016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58725000", "sellingGeneralAndAdministrative": "8406000", "netIncomeFromContinuingOperations": "8526000" }, "balance": { "goodwill": "3620000", "inventory": "0", "commonStock": "2337000", "currentDebt": "None", "investments": "None", "totalAssets": "5983494000", "longTermDebt": "1462018000", "shortTermDebt": "791939000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3620000", "reportedCurrency": "USD", "retainedEarnings": "-482973000", "totalLiabilities": "2396315000", "otherCurrentAssets": "19279000", "totalCurrentAssets": "48334000", "currentLongTermDebt": "791939000", "longTermInvestments": "101640000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5935160000", "currentAccountsPayable": "86399000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5772509000", "shortLongTermDebtTotal": "2253957000", "totalShareholderEquity": "3455390000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48001000", "totalCurrentLiabilities": "926339000", "otherNonCurrentLiabilities": "7929000", "totalNonCurrentLiabilities": "1469976000", "cashAndShortTermInvestments": "29055000", "commonStockSharesOutstanding": "231828484", "intangibleAssetsExcludingGoodwill": "3620000", "cashAndCashEquivalentsAtCarryingValue": "29055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8526000", "profitLoss": "None", "dividendPayout": "37185000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60365000", "capitalExpenditures": "21451000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65924000", "cashflowFromInvestment": "10441000", "stockBasedCompensation": "3949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58725000", "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": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "income_statement": { "revenue": 161310000, "cost_of_revenue": 61574000, "gross_profit": 99736000, "ebit": 37138000, "ebitda": 94880000, "pretax_income": -1101000, "tax_provision": null, "net_income": -1002999, "net_income_to_common": -1002999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21228000, "total_current_assets": 153564000, "total_assets": 6057919000, "short_term_debt": 794720000, "long_term_debt": 1538963000, "total_debt": 2333683000, "total_liabilities": 2482845000, "total_equity": 3442275000, "shares_outstanding": 225584000, "goodwill_and_intangibles": 3644000 }, "cash_flow": { "operating_cash_flow": 63434000, "capital_expenditure": 83007000, "free_cash_flow": 146441000, "dividends_paid": 35957000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281287, "ticker_id": 2172, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37138000", "ebitda": "94880000", "netIncome": "-1002999", "grossProfit": "99736000", "depreciation": "None", "totalRevenue": "161310000", "costOfRevenue": "61574000", "interestIncome": "17041000", "incomeBeforeTax": "-1101000", "interestExpense": "19770000", "operatingIncome": "94880000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-19770000", "nonInterestIncome": "None", "operatingExpenses": "4856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57742000", "sellingGeneralAndAdministrative": "4856000", "netIncomeFromContinuingOperations": "-1101000" }, "balance": { "goodwill": "None", "inventory": "110112000", "commonStock": "2308000", "currentDebt": "None", "investments": "None", "totalAssets": "6057919000", "longTermDebt": "1538963000", "shortTermDebt": "794720000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3644000", "reportedCurrency": "USD", "retainedEarnings": "-454104000", "totalLiabilities": "2482845000", "otherCurrentAssets": "132336000", "totalCurrentAssets": "153564000", "currentLongTermDebt": "794720000", "longTermInvestments": "91975000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5904355000", "currentAccountsPayable": "94670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5741717000", "shortLongTermDebtTotal": "2333683000", "totalShareholderEquity": "3442275000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "46457000", "totalCurrentLiabilities": "935847000", "otherNonCurrentLiabilities": "8035000", "totalNonCurrentLiabilities": "1546998000", "cashAndShortTermInvestments": "21228000", "commonStockSharesOutstanding": "225584000", "intangibleAssetsExcludingGoodwill": "3644000", "cashAndCashEquivalentsAtCarryingValue": "21228000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1101000", "profitLoss": "None", "dividendPayout": "35957000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63434000", "capitalExpenditures": "83007000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "123323000", "cashflowFromInvestment": "-191548000", "stockBasedCompensation": "949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35957000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161310000, "cost_of_revenue": 61574000, "gross_profit": 99736000, "research_and_development": null, "selling_general_admin": 4856000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37138000, "depreciation_amortisation": 57742000, "ebitda": 94880000, "interest_expense": 19770000, "interest_income": null, "other_non_operating": null, "pretax_income": -1101000, "tax_provision": null, "effective_tax_rate": null, "net_income": -1002999, "net_income_continuing_ops": -1101000, "net_income_to_common": -1002999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21228000, "short_term_investments": null, "net_receivables": null, "inventory": 110112000, "other_current_assets": null, "total_current_assets": 153564000, "net_ppe": null, "goodwill": null, "intangible_assets": 3644000, "goodwill_and_intangibles": 3644000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5904355000, "total_assets": 6057919000, "short_term_debt": 794720000, "accounts_payable": 94670000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 935847000, "long_term_debt": 1538963000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1546998000, "total_liabilities": 2482845000, "total_debt": 2333683000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -454104000, "total_equity": 3442275000, "shares_outstanding": 225584000, "operating_cash_flow": 63434000, "stock_based_compensation": 949000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83007000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -191548000, "dividends_paid": 35957000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 123323000, "free_cash_flow": 146441000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37138000", "ebitda": "94880000", "netIncome": "-1002999", "grossProfit": "99736000", "depreciation": "None", "totalRevenue": "161310000", "costOfRevenue": "61574000", "interestIncome": "17041000", "incomeBeforeTax": "-1101000", "interestExpense": "19770000", "operatingIncome": "94880000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-19770000", "nonInterestIncome": "None", "operatingExpenses": "4856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57742000", "sellingGeneralAndAdministrative": "4856000", "netIncomeFromContinuingOperations": "-1101000" }, "balance": { "goodwill": "None", "inventory": "110112000", "commonStock": "2308000", "currentDebt": "None", "investments": "None", "totalAssets": "6057919000", "longTermDebt": "1538963000", "shortTermDebt": "794720000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3644000", "reportedCurrency": "USD", "retainedEarnings": "-454104000", "totalLiabilities": "2482845000", "otherCurrentAssets": "132336000", "totalCurrentAssets": "153564000", "currentLongTermDebt": "794720000", "longTermInvestments": "91975000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5904355000", "currentAccountsPayable": "94670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5741717000", "shortLongTermDebtTotal": "2333683000", "totalShareholderEquity": "3442275000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "46457000", "totalCurrentLiabilities": "935847000", "otherNonCurrentLiabilities": "8035000", "totalNonCurrentLiabilities": "1546998000", "cashAndShortTermInvestments": "21228000", "commonStockSharesOutstanding": "225584000", "intangibleAssetsExcludingGoodwill": "3644000", "cashAndCashEquivalentsAtCarryingValue": "21228000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1101000", "profitLoss": "None", "dividendPayout": "35957000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63434000", "capitalExpenditures": "83007000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "123323000", "cashflowFromInvestment": "-191548000", "stockBasedCompensation": "949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35957000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57742000", "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": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "income_statement": { "revenue": 160135000, "cost_of_revenue": 67917000, "gross_profit": 92218000, "ebit": 30928000, "ebitda": 86190000, "pretax_income": 12620000, "tax_provision": null, "net_income": 12365000, "net_income_to_common": 12365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17611000, "total_current_assets": 48243000, "total_assets": 5948204000, "short_term_debt": 792693000, "long_term_debt": 1494001000, "total_debt": 2286694000, "total_liabilities": 2459489000, "total_equity": 3355173000, "shares_outstanding": 226058400, "goodwill_and_intangibles": 1158000 }, "cash_flow": { "operating_cash_flow": 69239000, "capital_expenditure": 9475000, "free_cash_flow": 78714000, "dividends_paid": 35960000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281289, "ticker_id": 2172, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30928000", "ebitda": "86190000", "netIncome": "12365000", "grossProfit": "92218000", "depreciation": "None", "totalRevenue": "160135000", "costOfRevenue": "67917000", "interestIncome": "19011000", "incomeBeforeTax": "12620000", "interestExpense": "18308000", "operatingIncome": "32192000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-18308000", "nonInterestIncome": "None", "operatingExpenses": "60026000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55262000", "sellingGeneralAndAdministrative": "4765000", "netIncomeFromContinuingOperations": "12620000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "2250000", "currentDebt": "None", "investments": "None", "totalAssets": "5948204000", "longTermDebt": "1494001000", "shortTermDebt": "792693000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1158000", "reportedCurrency": "USD", "retainedEarnings": "-416223000", "totalLiabilities": "2459489000", "otherCurrentAssets": "30632000", "totalCurrentAssets": "48243000", "currentLongTermDebt": "792693000", "longTermInvestments": "95393000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1158000", "currentAccountsPayable": "119286000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5743005000", "shortLongTermDebtTotal": "2286694000", "totalShareholderEquity": "3355173000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43764000", "totalCurrentLiabilities": "955743000", "otherNonCurrentLiabilities": "7966000", "totalNonCurrentLiabilities": "1503746000", "cashAndShortTermInvestments": "17611000", "commonStockSharesOutstanding": "226058400", "intangibleAssetsExcludingGoodwill": "1158000", "cashAndCashEquivalentsAtCarryingValue": "17611000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12619000", "profitLoss": "None", "dividendPayout": "35960000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69239000", "capitalExpenditures": "9475000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-784000", "cashflowFromInvestment": "-67610000", "stockBasedCompensation": "878000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35960000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55264000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160135000, "cost_of_revenue": 67917000, "gross_profit": 92218000, "research_and_development": null, "selling_general_admin": 4765000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30928000, "depreciation_amortisation": 55262000, "ebitda": 86190000, "interest_expense": 18308000, "interest_income": null, "other_non_operating": null, "pretax_income": 12620000, "tax_provision": null, "effective_tax_rate": null, "net_income": 12365000, "net_income_continuing_ops": 12620000, "net_income_to_common": 12365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17611000, "short_term_investments": null, "net_receivables": null, "inventory": 0, "other_current_assets": null, "total_current_assets": 48243000, "net_ppe": null, "goodwill": null, "intangible_assets": 1158000, "goodwill_and_intangibles": 1158000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1158000, "total_assets": 5948204000, "short_term_debt": 792693000, "accounts_payable": 119286000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 955743000, "long_term_debt": 1494001000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1503746000, "total_liabilities": 2459489000, "total_debt": 2286694000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -416223000, "total_equity": 3355173000, "shares_outstanding": 226058400, "operating_cash_flow": 69239000, "stock_based_compensation": 878000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9475000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67610000, "dividends_paid": 35960000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -784000, "free_cash_flow": 78714000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30928000", "ebitda": "86190000", "netIncome": "12365000", "grossProfit": "92218000", "depreciation": "None", "totalRevenue": "160135000", "costOfRevenue": "67917000", "interestIncome": "19011000", "incomeBeforeTax": "12620000", "interestExpense": "18308000", "operatingIncome": "32192000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-18308000", "nonInterestIncome": "None", "operatingExpenses": "60026000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55262000", "sellingGeneralAndAdministrative": "4765000", "netIncomeFromContinuingOperations": "12620000" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "2250000", "currentDebt": "None", "investments": "None", "totalAssets": "5948204000", "longTermDebt": "1494001000", "shortTermDebt": "792693000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1158000", "reportedCurrency": "USD", "retainedEarnings": "-416223000", "totalLiabilities": "2459489000", "otherCurrentAssets": "30632000", "totalCurrentAssets": "48243000", "currentLongTermDebt": "792693000", "longTermInvestments": "95393000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1158000", "currentAccountsPayable": "119286000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5743005000", "shortLongTermDebtTotal": "2286694000", "totalShareholderEquity": "3355173000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43764000", "totalCurrentLiabilities": "955743000", "otherNonCurrentLiabilities": "7966000", "totalNonCurrentLiabilities": "1503746000", "cashAndShortTermInvestments": "17611000", "commonStockSharesOutstanding": "226058400", "intangibleAssetsExcludingGoodwill": "1158000", "cashAndCashEquivalentsAtCarryingValue": "17611000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12619000", "profitLoss": "None", "dividendPayout": "35960000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69239000", "capitalExpenditures": "9475000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-784000", "cashflowFromInvestment": "-67610000", "stockBasedCompensation": "878000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35960000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55264000", "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": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "income_statement": { "revenue": 158402000, "cost_of_revenue": 68549000, "gross_profit": 89853000, "ebit": 28015000, "ebitda": 82144000, "pretax_income": 10555000, "tax_provision": 201000, "net_income": 10354000, "net_income_to_common": 10354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21034000, "total_current_assets": 117227000, "total_assets": 5940261000, "short_term_debt": 705552000, "long_term_debt": 1547007000, "total_debt": 2252559000, "total_liabilities": 2406721000, "total_equity": 3398760000, "shares_outstanding": 225418825, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 83023000, "capital_expenditure": 58021000, "free_cash_flow": 141044000, "dividends_paid": 35955000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281290, "ticker_id": 2172, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28015000", "ebitda": "82144000", "netIncome": "10354000", "grossProfit": "89853000", "depreciation": "None", "totalRevenue": "158402000", "costOfRevenue": "68549000", "interestIncome": "None", "incomeBeforeTax": "10555000", "interestExpense": "17460000", "operatingIncome": "29482000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "201000", "reportedCurrency": "USD", "netInterestIncome": "-17460000", "nonInterestIncome": "None", "operatingExpenses": "60371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54129000", "sellingGeneralAndAdministrative": "6244000", "netIncomeFromContinuingOperations": "10555000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2251000", "currentDebt": "None", "investments": "None", "totalAssets": "5940261000", "longTermDebt": "1547007000", "shortTermDebt": "705552000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-392627000", "totalLiabilities": "2406721000", "otherCurrentAssets": "96193000", "totalCurrentAssets": "117227000", "currentLongTermDebt": "705552000", "longTermInvestments": "90347000", "shortTermInvestments": "38422000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5823034000", "currentAccountsPayable": "102040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2252559000", "totalShareholderEquity": "3398760000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43701000", "totalCurrentLiabilities": "851293000", "otherNonCurrentLiabilities": "8421000", "totalNonCurrentLiabilities": "1555428000", "cashAndShortTermInvestments": "21034000", "commonStockSharesOutstanding": "225418825", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10554000", "profitLoss": "None", "dividendPayout": "35955000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83023000", "capitalExpenditures": "58021000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60675000", "cashflowFromInvestment": "-16850000", "stockBasedCompensation": "1861000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35955000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-945000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54129000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 158402000, "cost_of_revenue": 68549000, "gross_profit": 89853000, "research_and_development": null, "selling_general_admin": 6244000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28015000, "depreciation_amortisation": 54129000, "ebitda": 82144000, "interest_expense": 17460000, "interest_income": null, "other_non_operating": null, "pretax_income": 10555000, "tax_provision": 201000, "effective_tax_rate": null, "net_income": 10354000, "net_income_continuing_ops": 10555000, "net_income_to_common": 10354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21034000, "short_term_investments": 38422000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 117227000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5823034000, "total_assets": 5940261000, "short_term_debt": 705552000, "accounts_payable": 102040000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 851293000, "long_term_debt": 1547007000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1555428000, "total_liabilities": 2406721000, "total_debt": 2252559000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -392627000, "total_equity": 3398760000, "shares_outstanding": 225418825, "operating_cash_flow": 83023000, "stock_based_compensation": 1861000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58021000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16850000, "dividends_paid": 35955000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60675000, "free_cash_flow": 141044000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28015000", "ebitda": "82144000", "netIncome": "10354000", "grossProfit": "89853000", "depreciation": "None", "totalRevenue": "158402000", "costOfRevenue": "68549000", "interestIncome": "None", "incomeBeforeTax": "10555000", "interestExpense": "17460000", "operatingIncome": "29482000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "201000", "reportedCurrency": "USD", "netInterestIncome": "-17460000", "nonInterestIncome": "None", "operatingExpenses": "60371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54129000", "sellingGeneralAndAdministrative": "6244000", "netIncomeFromContinuingOperations": "10555000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2251000", "currentDebt": "None", "investments": "None", "totalAssets": "5940261000", "longTermDebt": "1547007000", "shortTermDebt": "705552000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-392627000", "totalLiabilities": "2406721000", "otherCurrentAssets": "96193000", "totalCurrentAssets": "117227000", "currentLongTermDebt": "705552000", "longTermInvestments": "90347000", "shortTermInvestments": "38422000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5823034000", "currentAccountsPayable": "102040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2252559000", "totalShareholderEquity": "3398760000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43701000", "totalCurrentLiabilities": "851293000", "otherNonCurrentLiabilities": "8421000", "totalNonCurrentLiabilities": "1555428000", "cashAndShortTermInvestments": "21034000", "commonStockSharesOutstanding": "225418825", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10554000", "profitLoss": "None", "dividendPayout": "35955000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83023000", "capitalExpenditures": "58021000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60675000", "cashflowFromInvestment": "-16850000", "stockBasedCompensation": "1861000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35955000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-945000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54129000", "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": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "income_statement": { "revenue": 160534000, "cost_of_revenue": 121191000, "gross_profit": 39343000, "ebit": 38564000, "ebitda": 92285000, "pretax_income": 17961000, "tax_provision": 384000, "net_income": 17577000, "net_income_to_common": 17577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21275000, "total_current_assets": 140503000, "total_assets": 5972848000, "short_term_debt": 712113000, "long_term_debt": 1564985000, "total_debt": 2277098000, "total_liabilities": 2413745000, "total_equity": 3423570000, "shares_outstanding": 225226270, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 44057000, "capital_expenditure": 38656000, "free_cash_flow": 82713000, "dividends_paid": 36149000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281291, "ticker_id": 2172, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38564000", "ebitda": "92285000", "netIncome": "17577000", "grossProfit": "39343000", "depreciation": "None", "totalRevenue": "160534000", "costOfRevenue": "121191000", "interestIncome": "None", "incomeBeforeTax": "17961000", "interestExpense": "20603000", "operatingIncome": "30962000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "384000", "reportedCurrency": "USD", "netInterestIncome": "-20603000", "nonInterestIncome": "None", "operatingExpenses": "8381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121191000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53721000", "sellingGeneralAndAdministrative": "8381000", "netIncomeFromContinuingOperations": "17961000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2251000", "currentDebt": "None", "investments": "None", "totalAssets": "5972848000", "longTermDebt": "1564985000", "shortTermDebt": "712113000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-367015000", "totalLiabilities": "2413745000", "otherCurrentAssets": "119228000", "totalCurrentAssets": "140503000", "currentLongTermDebt": "712113000", "longTermInvestments": "89487000", "shortTermInvestments": "38845000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5832345000", "currentAccountsPayable": "83678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2277098000", "totalShareholderEquity": "3423570000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44041000", "totalCurrentLiabilities": "839832000", "otherNonCurrentLiabilities": "8928000", "totalNonCurrentLiabilities": "1573913000", "cashAndShortTermInvestments": "21275000", "commonStockSharesOutstanding": "225226270", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17961000", "profitLoss": "None", "dividendPayout": "36149000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44057000", "capitalExpenditures": "38656000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-308292000", "cashflowFromInvestment": "255403000", "stockBasedCompensation": "3389000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36149000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1598000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160534000, "cost_of_revenue": 121191000, "gross_profit": 39343000, "research_and_development": null, "selling_general_admin": 8381000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38564000, "depreciation_amortisation": 53721000, "ebitda": 92285000, "interest_expense": 20603000, "interest_income": null, "other_non_operating": null, "pretax_income": 17961000, "tax_provision": 384000, "effective_tax_rate": null, "net_income": 17577000, "net_income_continuing_ops": 17961000, "net_income_to_common": 17577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21275000, "short_term_investments": 38845000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 140503000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5832345000, "total_assets": 5972848000, "short_term_debt": 712113000, "accounts_payable": 83678000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 839832000, "long_term_debt": 1564985000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1573913000, "total_liabilities": 2413745000, "total_debt": 2277098000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -367015000, "total_equity": 3423570000, "shares_outstanding": 225226270, "operating_cash_flow": 44057000, "stock_based_compensation": 3389000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38656000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 255403000, "dividends_paid": 36149000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -308292000, "free_cash_flow": 82713000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38564000", "ebitda": "92285000", "netIncome": "17577000", "grossProfit": "39343000", "depreciation": "None", "totalRevenue": "160534000", "costOfRevenue": "121191000", "interestIncome": "None", "incomeBeforeTax": "17961000", "interestExpense": "20603000", "operatingIncome": "30962000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "384000", "reportedCurrency": "USD", "netInterestIncome": "-20603000", "nonInterestIncome": "None", "operatingExpenses": "8381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121191000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53721000", "sellingGeneralAndAdministrative": "8381000", "netIncomeFromContinuingOperations": "17961000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2251000", "currentDebt": "None", "investments": "None", "totalAssets": "5972848000", "longTermDebt": "1564985000", "shortTermDebt": "712113000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-367015000", "totalLiabilities": "2413745000", "otherCurrentAssets": "119228000", "totalCurrentAssets": "140503000", "currentLongTermDebt": "712113000", "longTermInvestments": "89487000", "shortTermInvestments": "38845000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5832345000", "currentAccountsPayable": "83678000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2277098000", "totalShareholderEquity": "3423570000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44041000", "totalCurrentLiabilities": "839832000", "otherNonCurrentLiabilities": "8928000", "totalNonCurrentLiabilities": "1573913000", "cashAndShortTermInvestments": "21275000", "commonStockSharesOutstanding": "225226270", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21275000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17961000", "profitLoss": "None", "dividendPayout": "36149000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44057000", "capitalExpenditures": "38656000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-308292000", "cashflowFromInvestment": "255403000", "stockBasedCompensation": "3389000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36149000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1598000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53721000", "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": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "income_statement": { "revenue": 167046000, "cost_of_revenue": 66363000, "gross_profit": 100683000, "ebit": -18116000, "ebitda": 37786000, "pretax_income": -41654000, "tax_provision": -1015000, "net_income": -40515000, "net_income_to_common": -40515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22852000, "total_current_assets": 347066000, "total_assets": 6280175000, "short_term_debt": 839461000, "long_term_debt": 1709948000, "total_debt": 2549409000, "total_liabilities": 2712981000, "total_equity": 3431297000, "shares_outstanding": 224505999, "goodwill_and_intangibles": 66000 }, "cash_flow": { "operating_cash_flow": 59178000, "capital_expenditure": 34757000, "free_cash_flow": 93935000, "dividends_paid": 35907000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281292, "ticker_id": 2172, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18116000", "ebitda": "37786000", "netIncome": "-40515000", "grossProfit": "100683000", "depreciation": "None", "totalRevenue": "167046000", "costOfRevenue": "66363000", "interestIncome": "None", "incomeBeforeTax": "-41654000", "interestExpense": "23537000", "operatingIncome": "39739000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1015000", "reportedCurrency": "USD", "netInterestIncome": "-23538000", "nonInterestIncome": "None", "operatingExpenses": "60944000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66363000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55902000", "sellingGeneralAndAdministrative": "5042000", "netIncomeFromContinuingOperations": "-41654000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2247000", "currentDebt": "None", "investments": "None", "totalAssets": "6280175000", "longTermDebt": "1709948000", "shortTermDebt": "839461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "66000", "reportedCurrency": "USD", "retainedEarnings": "-348405000", "totalLiabilities": "2712981000", "otherCurrentAssets": "324214000", "totalCurrentAssets": "347066000", "currentLongTermDebt": "839461000", "longTermInvestments": "89044000", "shortTermInvestments": "29937000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5933109000", "currentAccountsPayable": "109074000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2549409000", "totalShareholderEquity": "3431297000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44775000", "totalCurrentLiabilities": "993310000", "otherNonCurrentLiabilities": "9723000", "totalNonCurrentLiabilities": "1719671000", "cashAndShortTermInvestments": "22852000", "commonStockSharesOutstanding": "224505999", "intangibleAssetsExcludingGoodwill": "66000", "cashAndCashEquivalentsAtCarryingValue": "22852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41654000", "profitLoss": "None", "dividendPayout": "35907000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59178000", "capitalExpenditures": "34757000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198339000", "cashflowFromInvestment": "140905000", "stockBasedCompensation": "877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35907000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5160000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55902000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 167046000, "cost_of_revenue": 66363000, "gross_profit": 100683000, "research_and_development": null, "selling_general_admin": 5042000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18116000, "depreciation_amortisation": 55902000, "ebitda": 37786000, "interest_expense": 23537000, "interest_income": null, "other_non_operating": null, "pretax_income": -41654000, "tax_provision": -1015000, "effective_tax_rate": null, "net_income": -40515000, "net_income_continuing_ops": -41654000, "net_income_to_common": -40515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22852000, "short_term_investments": 29937000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 347066000, "net_ppe": null, "goodwill": null, "intangible_assets": 66000, "goodwill_and_intangibles": 66000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5933109000, "total_assets": 6280175000, "short_term_debt": 839461000, "accounts_payable": 109074000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 993310000, "long_term_debt": 1709948000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1719671000, "total_liabilities": 2712981000, "total_debt": 2549409000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -348405000, "total_equity": 3431297000, "shares_outstanding": 224505999, "operating_cash_flow": 59178000, "stock_based_compensation": 877000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34757000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 140905000, "dividends_paid": 35907000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -198339000, "free_cash_flow": 93935000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18116000", "ebitda": "37786000", "netIncome": "-40515000", "grossProfit": "100683000", "depreciation": "None", "totalRevenue": "167046000", "costOfRevenue": "66363000", "interestIncome": "None", "incomeBeforeTax": "-41654000", "interestExpense": "23537000", "operatingIncome": "39739000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1015000", "reportedCurrency": "USD", "netInterestIncome": "-23538000", "nonInterestIncome": "None", "operatingExpenses": "60944000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66363000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55902000", "sellingGeneralAndAdministrative": "5042000", "netIncomeFromContinuingOperations": "-41654000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2247000", "currentDebt": "None", "investments": "None", "totalAssets": "6280175000", "longTermDebt": "1709948000", "shortTermDebt": "839461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "66000", "reportedCurrency": "USD", "retainedEarnings": "-348405000", "totalLiabilities": "2712981000", "otherCurrentAssets": "324214000", "totalCurrentAssets": "347066000", "currentLongTermDebt": "839461000", "longTermInvestments": "89044000", "shortTermInvestments": "29937000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5933109000", "currentAccountsPayable": "109074000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2549409000", "totalShareholderEquity": "3431297000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44775000", "totalCurrentLiabilities": "993310000", "otherNonCurrentLiabilities": "9723000", "totalNonCurrentLiabilities": "1719671000", "cashAndShortTermInvestments": "22852000", "commonStockSharesOutstanding": "224505999", "intangibleAssetsExcludingGoodwill": "66000", "cashAndCashEquivalentsAtCarryingValue": "22852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41654000", "profitLoss": "None", "dividendPayout": "35907000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59178000", "capitalExpenditures": "34757000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198339000", "cashflowFromInvestment": "140905000", "stockBasedCompensation": "877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35907000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5160000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55902000", "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": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "income_statement": { "revenue": 168607000, "cost_of_revenue": 12446000, "gross_profit": 156161000, "ebit": 26019000, "ebitda": 81565000, "pretax_income": 3986000, "tax_provision": 56000, "net_income": 3930000, "net_income_to_common": 3930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17216000, "total_current_assets": 124380000, "total_assets": 6577790000, "short_term_debt": 878439000, "long_term_debt": 2715710000, "total_debt": 3594149000, "total_liabilities": 2910034000, "total_equity": 3529176000, "shares_outstanding": 225140555, "goodwill_and_intangibles": 265000 }, "cash_flow": { "operating_cash_flow": 75798000, "capital_expenditure": 14085000, "free_cash_flow": 89883000, "dividends_paid": 35939000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281294, "ticker_id": 2172, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26019000", "ebitda": "81565000", "netIncome": "3930000", "grossProfit": "156161000", "depreciation": "None", "totalRevenue": "168607000", "costOfRevenue": "12446000", "interestIncome": "22033000", "incomeBeforeTax": "3986000", "interestExpense": "22033000", "operatingIncome": "105307000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "56000", "reportedCurrency": "USD", "netInterestIncome": "-22033000", "nonInterestIncome": "None", "operatingExpenses": "50854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55546000", "sellingGeneralAndAdministrative": "3660000", "netIncomeFromContinuingOperations": "3930000" }, "balance": { "goodwill": "None", "inventory": "75392000", "commonStock": "2247000", "currentDebt": "None", "investments": "None", "totalAssets": "6577790000", "longTermDebt": "2715710000", "shortTermDebt": "878439000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "265000", "reportedCurrency": "USD", "retainedEarnings": "-271982000", "totalLiabilities": "2910034000", "otherCurrentAssets": "-48988000", "totalCurrentAssets": "124380000", "currentLongTermDebt": "878439000", "longTermInvestments": "87592000", "shortTermInvestments": "53258000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6453410000", "currentAccountsPayable": "138549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6270369000", "shortLongTermDebtTotal": "3594149000", "totalShareholderEquity": "3529176000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45133000", "totalCurrentLiabilities": "1062121000", "otherNonCurrentLiabilities": "10642000", "totalNonCurrentLiabilities": "1847913000", "cashAndShortTermInvestments": "17216000", "commonStockSharesOutstanding": "225140555", "intangibleAssetsExcludingGoodwill": "265000", "cashAndCashEquivalentsAtCarryingValue": "17216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3986000", "profitLoss": "None", "dividendPayout": "35939000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75798000", "capitalExpenditures": "14085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10664000", "cashflowFromInvestment": "-58658000", "stockBasedCompensation": "319000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35939000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-963000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55546000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 168607000, "cost_of_revenue": 12446000, "gross_profit": 156161000, "research_and_development": null, "selling_general_admin": 3660000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26019000, "depreciation_amortisation": 55546000, "ebitda": 81565000, "interest_expense": 22033000, "interest_income": null, "other_non_operating": null, "pretax_income": 3986000, "tax_provision": 56000, "effective_tax_rate": null, "net_income": 3930000, "net_income_continuing_ops": 3930000, "net_income_to_common": 3930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17216000, "short_term_investments": 53258000, "net_receivables": null, "inventory": 75392000, "other_current_assets": null, "total_current_assets": 124380000, "net_ppe": null, "goodwill": null, "intangible_assets": 265000, "goodwill_and_intangibles": 265000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6453410000, "total_assets": 6577790000, "short_term_debt": 878439000, "accounts_payable": 138549000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1062121000, "long_term_debt": 2715710000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1847913000, "total_liabilities": 2910034000, "total_debt": 3594149000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -271982000, "total_equity": 3529176000, "shares_outstanding": 225140555, "operating_cash_flow": 75798000, "stock_based_compensation": 319000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14085000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58658000, "dividends_paid": 35939000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10664000, "free_cash_flow": 89883000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26019000", "ebitda": "81565000", "netIncome": "3930000", "grossProfit": "156161000", "depreciation": "None", "totalRevenue": "168607000", "costOfRevenue": "12446000", "interestIncome": "22033000", "incomeBeforeTax": "3986000", "interestExpense": "22033000", "operatingIncome": "105307000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "56000", "reportedCurrency": "USD", "netInterestIncome": "-22033000", "nonInterestIncome": "None", "operatingExpenses": "50854000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55546000", "sellingGeneralAndAdministrative": "3660000", "netIncomeFromContinuingOperations": "3930000" }, "balance": { "goodwill": "None", "inventory": "75392000", "commonStock": "2247000", "currentDebt": "None", "investments": "None", "totalAssets": "6577790000", "longTermDebt": "2715710000", "shortTermDebt": "878439000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "265000", "reportedCurrency": "USD", "retainedEarnings": "-271982000", "totalLiabilities": "2910034000", "otherCurrentAssets": "-48988000", "totalCurrentAssets": "124380000", "currentLongTermDebt": "878439000", "longTermInvestments": "87592000", "shortTermInvestments": "53258000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6453410000", "currentAccountsPayable": "138549000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6270369000", "shortLongTermDebtTotal": "3594149000", "totalShareholderEquity": "3529176000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "45133000", "totalCurrentLiabilities": "1062121000", "otherNonCurrentLiabilities": "10642000", "totalNonCurrentLiabilities": "1847913000", "cashAndShortTermInvestments": "17216000", "commonStockSharesOutstanding": "225140555", "intangibleAssetsExcludingGoodwill": "265000", "cashAndCashEquivalentsAtCarryingValue": "17216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3986000", "profitLoss": "None", "dividendPayout": "35939000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75798000", "capitalExpenditures": "14085000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10664000", "cashflowFromInvestment": "-58658000", "stockBasedCompensation": "319000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35939000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-963000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55546000", "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": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "income_statement": { "revenue": 163956000, "cost_of_revenue": 68890000, "gross_profit": 95066000, "ebit": 35172000, "ebitda": 92076000, "pretax_income": 10989000, "tax_provision": 21229000, "net_income": 10710000, "net_income_to_common": 10710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14349000, "total_current_assets": 129088000, "total_assets": 6517400000, "short_term_debt": 849386000, "long_term_debt": 2650805000, "total_debt": 3500191000, "total_liabilities": 2822483000, "total_equity": 3555937000, "shares_outstanding": 225073890, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 80283000, "capital_expenditure": 38226000, "free_cash_flow": 118509000, "dividends_paid": 31401000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 281295, "ticker_id": 2172, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:17:02.785003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35172000", "ebitda": "92076000", "netIncome": "10710000", "grossProfit": "95066000", "depreciation": "None", "totalRevenue": "163956000", "costOfRevenue": "68890000", "interestIncome": "22227000", "incomeBeforeTax": "10989000", "interestExpense": "22227000", "operatingIncome": "89156000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "21229000", "reportedCurrency": "USD", "netInterestIncome": "-22227000", "nonInterestIncome": "None", "operatingExpenses": "5910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1277000", "costofGoodsAndServicesSold": "68890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56904000", "sellingGeneralAndAdministrative": "5910000", "netIncomeFromContinuingOperations": "10988000" }, "balance": { "goodwill": "None", "inventory": "86576000", "commonStock": "2247000", "currentDebt": "None", "investments": "None", "totalAssets": "6517400000", "longTermDebt": "2650805000", "shortTermDebt": "849386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "-239972000", "totalLiabilities": "2822483000", "otherCurrentAssets": "-42512000", "totalCurrentAssets": "129088000", "currentLongTermDebt": "849386000", "longTermInvestments": "99968000", "shortTermInvestments": "44259000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6388312000", "currentAccountsPayable": "115664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6215034000", "shortLongTermDebtTotal": "3492929000", "totalShareholderEquity": "3555937000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44842000", "totalCurrentLiabilities": "160506000", "otherNonCurrentLiabilities": "11172000", "totalNonCurrentLiabilities": "2661977000", "cashAndShortTermInvestments": "14349000", "commonStockSharesOutstanding": "225073890", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "14349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10989000", "profitLoss": "None", "dividendPayout": "31401000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80283000", "capitalExpenditures": "38226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8166000", "cashflowFromInvestment": "-64438000", "stockBasedCompensation": "1728000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31401000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7679000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53984000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 163956000, "cost_of_revenue": 68890000, "gross_profit": 95066000, "research_and_development": null, "selling_general_admin": 5910000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35172000, "depreciation_amortisation": 56904000, "ebitda": 92076000, "interest_expense": 22227000, "interest_income": null, "other_non_operating": null, "pretax_income": 10989000, "tax_provision": 21229000, "effective_tax_rate": null, "net_income": 10710000, "net_income_continuing_ops": 10988000, "net_income_to_common": 10710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14349000, "short_term_investments": 44259000, "net_receivables": null, "inventory": 86576000, "other_current_assets": null, "total_current_assets": 129088000, "net_ppe": null, "goodwill": null, "intangible_assets": 0, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6388312000, "total_assets": 6517400000, "short_term_debt": 849386000, "accounts_payable": 115664000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 160506000, "long_term_debt": 2650805000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2661977000, "total_liabilities": 2822483000, "total_debt": 3500191000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -239972000, "total_equity": 3555937000, "shares_outstanding": 225073890, "operating_cash_flow": 80283000, "stock_based_compensation": 1728000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38226000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64438000, "dividends_paid": 31401000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8166000, "free_cash_flow": 118509000, "net_change_in_cash": 7679000 }, "raw_data": { "income": { "ebit": "35172000", "ebitda": "92076000", "netIncome": "10710000", "grossProfit": "95066000", "depreciation": "None", "totalRevenue": "163956000", "costOfRevenue": "68890000", "interestIncome": "22227000", "incomeBeforeTax": "10989000", "interestExpense": "22227000", "operatingIncome": "89156000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "21229000", "reportedCurrency": "USD", "netInterestIncome": "-22227000", "nonInterestIncome": "None", "operatingExpenses": "5910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1277000", "costofGoodsAndServicesSold": "68890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56904000", "sellingGeneralAndAdministrative": "5910000", "netIncomeFromContinuingOperations": "10988000" }, "balance": { "goodwill": "None", "inventory": "86576000", "commonStock": "2247000", "currentDebt": "None", "investments": "None", "totalAssets": "6517400000", "longTermDebt": "2650805000", "shortTermDebt": "849386000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "-239972000", "totalLiabilities": "2822483000", "otherCurrentAssets": "-42512000", "totalCurrentAssets": "129088000", "currentLongTermDebt": "849386000", "longTermInvestments": "99968000", "shortTermInvestments": "44259000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6388312000", "currentAccountsPayable": "115664000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6215034000", "shortLongTermDebtTotal": "3492929000", "totalShareholderEquity": "3555937000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "44842000", "totalCurrentLiabilities": "160506000", "otherNonCurrentLiabilities": "11172000", "totalNonCurrentLiabilities": "2661977000", "cashAndShortTermInvestments": "14349000", "commonStockSharesOutstanding": "225073890", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "14349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10989000", "profitLoss": "None", "dividendPayout": "31401000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80283000", "capitalExpenditures": "38226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8166000", "cashflowFromInvestment": "-64438000", "stockBasedCompensation": "1728000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31401000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7679000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53984000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }