{ "ticker": { "uuid": "3aef551b-4e16-46b0-989a-e18e38b37c58", "symbol": "GNL", "name": "Global Net Lease, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/3aef551b-4e16-46b0-989a-e18e38b37c58/", "api_url": "https://sharemaestro.com/factors/api/tickers/3aef551b-4e16-46b0-989a-e18e38b37c58/" }, "ticker_metadata": { "id": 1784, "uuid": "3aef551b-4e16-46b0-989a-e18e38b37c58", "symbol": "GNL", "name": "Global Net Lease, Inc.", "asset_type": "equity", "market_cap": 2000633000, "stock_exchange_id": 3, "industry": "Reit - Diversified", "sector": "Real Estate", "description": "Global Net Lease, Inc. (GNL) is a prominent real estate investment trust (REIT) that focuses on acquiring and managing a diverse portfolio of commercial properties leased to high-quality tenants under long-term net lease agreements. With a strategic emphasis on reliability and risk-adjusted returns, GNL spans various sectors and geographic markets, thereby enhancing income stability and potential capital appreciation. Backed by an experienced management team with deep expertise in the net lease sector, GNL is well-equipped to navigate market dynamics and seize growth opportunities, positioning itself as an attractive investment option for institutional investors seeking robust and sustainable returns.", "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": "3aef551b-4e16-46b0-989a-e18e38b37c58", "symbol": "GNL", "name": "Global Net Lease, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/3aef551b-4e16-46b0-989a-e18e38b37c58/", "api_url": "https://sharemaestro.com/factors/api/tickers/3aef551b-4e16-46b0-989a-e18e38b37c58/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.56, "value": 0.3, "quality": 0.66, "momentum": 0.77, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 9.39, "market_cap": 2009835600, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0801, "shareholder_yield": 0.1061, "roe": -0.0264, "piotroski_f_score": 4, "momentum_12_1": 0.3088, "volatility_252d": 0.2114 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:12.203641+00:00", "batch_id": "" }, "size": { "price_close": 9.39, "market_cap": 2009835600, "market_cap_usd": 2009835600, "enterprise_value": 4123211600, "shares_outstanding": 214040000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.2873, "ptbv_ratio": 1.3672, "ps_ratio": 4.2567, "pcf_ratio": 9.7643, "pfcf_ratio": 8.6991, "ev_ebitda": 12.479, "ev_ebit": 27.4844, "ev_sales": 8.7327, "ev_fcf": 17.8463, "earnings_yield": null, "fcf_yield": 0.056, "price_to_sales": 4.2567, "price_to_book": 1.2873, "price_to_cashflow": 9.7643, "ebitda_to_ev": 0.0801, "sales_yield": 0.1145 }, "yield": { "dividend_yield": 0.1061, "buyback_yield": 0, "shareholder_yield": 0.1061, "debt_paydown_yield": null, "total_yield": 0.1061 }, "quality": { "gross_margin": 0.7055, "operating_margin": 0.3177, "net_margin": -0.0872, "ebitda_margin": 0.6998, "fcf_margin": 0.4893, "roe": -0.0264, "roa": -0.0099, "roic": 0.0306, "roc_greenblatt": null, "asset_turnover": 0.1137, "cash_conversion": -5.6138, "accruals_ratio": -0.0595, "sbc_to_revenue": 0.0285, "piotroski_f_score": 4, "altman_z_score": -0.189, "earnings_stability_5y": 1.641, "revenue_stability_5y": 0.3711, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0802, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6596, "net_debt_to_ebitda": 6.3962, "debt_to_assets": 0.5421, "interest_coverage": 0.8319, "current_ratio": 1.454, "quick_ratio": 1.454, "net_debt": 2113376000, "local_beta": 0.0007, "volatility_252d": 0.2114, "volatility_60d": 0.3839, "max_drawdown_12m": -0.0906, "risk_adjusted_momentum": 1.4606 }, "growth": { "revenue_growth_1y": -0.299, "revenue_growth_3y_cagr": 0.0953, "revenue_growth_5y_cagr": 0.0857, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2639, "book_value_growth_1y": -0.2149, "revenue_growth": -0.299, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0173, "price_return_3m": 0.0342, "price_return_6m": 0.2057, "price_return_9m": 0.248, "price_return_12m": 0.3314, "price_return_12m_ex1m": 0.3088, "momentum_6m": 0.2057, "momentum_12m": 0.3314, "momentum_12_1": 0.3088, "distance_from_52w_high": -0.033, "distance_from_52w_low": 0.4566, "relative_strength": 0.2315 }, "raw_ttm": { "revenue_ttm": 472157000, "gross_profit_ttm": 333101000, "ebit_ttm": 150020000, "ebitda_ttm": 330411000, "net_income_ttm": -41156000, "eps_diluted_ttm": -0.1923, "operating_cash_flow_ttm": 205835000, "capital_expenditure_ttm": 25205000, "fcf_ttm": 231040000, "dividends_paid_ttm": 213169000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 180329000, "cash_and_equivalents": 137458000, "total_current_assets": 137458000, "total_current_liabilities": 94539000, "net_ppe": null, "total_assets": 4152300000, "total_debt": 2250834000, "total_equity": 1561251000, "net_working_capital": 0, "book_value_per_share": 7.2942, "retained_earnings": -2668592000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1469995000, "tangible_book_per_share": 6.8679 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 31, "rank_ptbv": 28, "rank_ps": 75, "rank_pcf": 42, "rank_ev_ebitda": 53, "rank_ev_ebit": 81, "rank_earnings_yield": 50, "rank_fcf_yield": 64, "rank_dividend_yield": 7, "rank_shareholder_yield": 7, "rank_total_yield": 7, "rank_roe": 74, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 21, "rank_fcf_margin": 16, "rank_piotroski": 79, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 32 }, "composites": { "value_composite": 70, "quality_composite": 34, "momentum_composite": 23, "growth_composite": 89, "yield_composite": 5, "svqf_composite": 29, "vc1_composite": 67, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 44, "quality_value_composite": 0.445, "os_score": 0.56, "value_percentile": 0.3, "quality_percentile": 0.66, "momentum_percentile": 0.77, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 32, "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": 4189, "ticker_id": 1784, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:12.203641+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.39, "market_cap": 2009835600, "market_cap_usd": 2009835600, "enterprise_value": 4123211600, "shares_outstanding": 214040000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.28732382, "ptbv_ratio": 1.36723975, "ps_ratio": 4.25671037, "pcf_ratio": 9.76430442, "pfcf_ratio": 8.69908068, "ev_ebitda": 12.47903853, "ev_ebit": 27.48441274, "ev_sales": 8.73271306, "ev_fcf": 17.8463106, "earnings_yield": null, "fcf_yield": 0.05603399, "dividend_yield": 0.1060629, "buyback_yield": 0, "shareholder_yield": 0.1060629, "debt_paydown_yield": null, "total_yield": 0.1060629, "gross_margin": 0.70548779, "operating_margin": 0.3177333, "net_margin": -0.08716592, "ebitda_margin": 0.69979054, "fcf_margin": 0.48932876, "roe": -0.02636091, "roa": -0.00991162, "roic": 0.03061943, "roc_greenblatt": null, "asset_turnover": 0.11370975, "cash_conversion": -5.61376227, "accruals_ratio": -0.05948294, "sbc_to_revenue": 0.02851382, "debt_to_equity": 1.65959798, "net_debt_to_ebitda": 6.39620352, "debt_to_assets": 0.54206921, "interest_coverage": 0.83192387, "current_ratio": 1.45398195, "quick_ratio": 1.45398195, "net_debt": 2113376000, "revenue_growth_1y": -0.29901063, "revenue_growth_3y_cagr": 0.09534652, "revenue_growth_5y_cagr": 0.08566497, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.26387327, "book_value_growth_1y": -0.21487553, "piotroski_f_score": 4, "altman_z_score": -0.18899864, "earnings_stability_5y": 1.641014, "revenue_stability_5y": 0.371117, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01733478, "price_return_3m": 0.03419792, "price_return_6m": 0.20565464, "price_return_9m": 0.24795662, "price_return_12m": 0.33144275, "price_return_12m_ex1m": 0.30875576, "distance_from_52w_high": -0.03295572, "distance_from_52w_low": 0.45655917, "relative_strength": 0.23147917, "local_beta": 0.0007, "volatility_252d": 0.211394, "volatility_60d": 0.38386, "max_drawdown_12m": -0.09061799, "revenue_ttm": 472157000, "gross_profit_ttm": 333101000, "ebit_ttm": 150020000, "ebitda_ttm": 330411000, "net_income_ttm": -41156000, "eps_diluted_ttm": -0.19228182, "operating_cash_flow_ttm": 205835000, "capital_expenditure_ttm": 25205000, "fcf_ttm": 231040000, "dividends_paid_ttm": 213169000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 180329000, "cash_and_equivalents": 137458000, "total_current_assets": 137458000, "total_current_liabilities": 94539000, "net_ppe": null, "total_assets": 4152300000, "total_debt": 2250834000, "total_equity": 1561251000, "net_working_capital": 0, "book_value_per_share": 7.29420202, "retained_earnings": -2668592000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1469995000, "tangible_book_per_share": 6.8678518, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 31, "rank_ptbv": 28, "rank_ps": 75, "rank_pcf": 42, "rank_ev_ebitda": 53, "rank_ev_ebit": 81, "rank_earnings_yield": 50, "rank_fcf_yield": 64, "rank_dividend_yield": 7, "rank_shareholder_yield": 7, "rank_total_yield": 7, "rank_roe": 74, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 21, "rank_fcf_margin": 16, "rank_piotroski": 79, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 32, "value_composite": 70, "quality_composite": 34, "momentum_composite": 23, "growth_composite": 89, "yield_composite": 5, "svqf_composite": 29, "vc1_composite": 67, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 44, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 32, "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": 9.39, "os": 0.56, "value": 0.3, "quality": 0.66, "momentum": 0.77, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1061, "roe": -0.0264, "momentum_12_1": 0.3088, "complete_fields": { "id": 4189, "ticker_id": 1784, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:12.203641+00:00", "batch_id": "", "os_score_delta": null, "price_close": 9.39, "market_cap": 2009835600, "market_cap_usd": 2009835600, "enterprise_value": 4123211600, "shares_outstanding": 214040000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.28732382, "ptbv_ratio": 1.36723975, "ps_ratio": 4.25671037, "pcf_ratio": 9.76430442, "pfcf_ratio": 8.69908068, "ev_ebitda": 12.47903853, "ev_ebit": 27.48441274, "ev_sales": 8.73271306, "ev_fcf": 17.8463106, "earnings_yield": null, "fcf_yield": 0.05603399, "dividend_yield": 0.1060629, "buyback_yield": 0, "shareholder_yield": 0.1060629, "debt_paydown_yield": null, "total_yield": 0.1060629, "gross_margin": 0.70548779, "operating_margin": 0.3177333, "net_margin": -0.08716592, "ebitda_margin": 0.69979054, "fcf_margin": 0.48932876, "roe": -0.02636091, "roa": -0.00991162, "roic": 0.03061943, "roc_greenblatt": null, "asset_turnover": 0.11370975, "cash_conversion": -5.61376227, "accruals_ratio": -0.05948294, "sbc_to_revenue": 0.02851382, "debt_to_equity": 1.65959798, "net_debt_to_ebitda": 6.39620352, "debt_to_assets": 0.54206921, "interest_coverage": 0.83192387, "current_ratio": 1.45398195, "quick_ratio": 1.45398195, "net_debt": 2113376000, "revenue_growth_1y": -0.29901063, "revenue_growth_3y_cagr": 0.09534652, "revenue_growth_5y_cagr": 0.08566497, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.26387327, "book_value_growth_1y": -0.21487553, "piotroski_f_score": 4, "altman_z_score": -0.18899864, "earnings_stability_5y": 1.641014, "revenue_stability_5y": 0.371117, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01733478, "price_return_3m": 0.03419792, "price_return_6m": 0.20565464, "price_return_9m": 0.24795662, "price_return_12m": 0.33144275, "price_return_12m_ex1m": 0.30875576, "distance_from_52w_high": -0.03295572, "distance_from_52w_low": 0.45655917, "relative_strength": 0.23147917, "local_beta": 0.0007, "volatility_252d": 0.211394, "volatility_60d": 0.38386, "max_drawdown_12m": -0.09061799, "revenue_ttm": 472157000, "gross_profit_ttm": 333101000, "ebit_ttm": 150020000, "ebitda_ttm": 330411000, "net_income_ttm": -41156000, "eps_diluted_ttm": -0.19228182, "operating_cash_flow_ttm": 205835000, "capital_expenditure_ttm": 25205000, "fcf_ttm": 231040000, "dividends_paid_ttm": 213169000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 180329000, "cash_and_equivalents": 137458000, "total_current_assets": 137458000, "total_current_liabilities": 94539000, "net_ppe": null, "total_assets": 4152300000, "total_debt": 2250834000, "total_equity": 1561251000, "net_working_capital": 0, "book_value_per_share": 7.29420202, "retained_earnings": -2668592000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1469995000, "tangible_book_per_share": 6.8678518, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 31, "rank_ptbv": 28, "rank_ps": 75, "rank_pcf": 42, "rank_ev_ebitda": 53, "rank_ev_ebit": 81, "rank_earnings_yield": 50, "rank_fcf_yield": 64, "rank_dividend_yield": 7, "rank_shareholder_yield": 7, "rank_total_yield": 7, "rank_roe": 74, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 21, "rank_fcf_margin": 16, "rank_piotroski": 79, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 34, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 32, "value_composite": 70, "quality_composite": 34, "momentum_composite": 23, "growth_composite": 89, "yield_composite": 5, "svqf_composite": 29, "vc1_composite": 67, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 44, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 32, "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": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "income_statement": { "revenue": 497886000, "cost_of_revenue": 433584000, "gross_profit": 64302000, "ebit": 77888000, "ebitda": 269077000, "pretax_income": -113946000, "tax_provision": 21801000, "net_income": -225457000, "net_income_to_common": -225457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180114000, "total_current_assets": 344918000, "total_assets": 4347203000, "short_term_debt": 324165000, "long_term_debt": 2192773000, "total_debt": 2516938000, "total_liabilities": 2683705000, "total_equity": 1663498000, "shares_outstanding": 223255000, "goodwill_and_intangibles": 569304000 }, "cash_flow": { "operating_cash_flow": 222790000, "capital_expenditure": 33386000, "free_cash_flow": 256176000, "dividends_paid": 235804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269703, "ticker_id": 1784, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77888000", "ebitda": "269077000", "netIncome": "-225457000", "grossProfit": "64302000", "depreciation": "None", "totalRevenue": "497886000", "costOfRevenue": "433584000", "interestIncome": "218038000", "incomeBeforeTax": "-113946000", "interestExpense": "191834000", "operatingIncome": "168318000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "21801000", "reportedCurrency": "USD", "netInterestIncome": "-194718000", "nonInterestIncome": "None", "operatingExpenses": "-104016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191189000", "sellingGeneralAndAdministrative": "52753000", "netIncomeFromContinuingOperations": "-135747000" }, "balance": { "goodwill": "45898000", "inventory": "None", "commonStock": "3490000", "currentDebt": "None", "investments": "None", "totalAssets": "4347203000", "longTermDebt": "2192773000", "shortTermDebt": "324165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "523406000", "reportedCurrency": "USD", "retainedEarnings": "-2611419000", "totalLiabilities": "2683705000", "otherCurrentAssets": "63951000", "totalCurrentAssets": "344918000", "currentLongTermDebt": "324165000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4002285000", "currentAccountsPayable": "43821000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3873986000", "shortLongTermDebtTotal": "2575868000", "totalShareholderEquity": "1663498000", "capitalLeaseObligations": "58930000", "otherCurrentLiabilities": "12668000", "totalCurrentLiabilities": "408908000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2274797000", "cashAndShortTermInvestments": "180114000", "commonStockSharesOutstanding": "223255000", "intangibleAssetsExcludingGoodwill": "523406000", "cashAndCashEquivalentsAtCarryingValue": "180114000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-225457000", "profitLoss": "None", "dividendPayout": "235804000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "222790000", "capitalExpenditures": "33386000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2063625000", "cashflowFromInvestment": "1804878000", "stockBasedCompensation": "12514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "235804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122084000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 497886000, "cost_of_revenue": 433584000, "gross_profit": 64302000, "research_and_development": null, "selling_general_admin": 52753000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77888000, "depreciation_amortisation": 191189000, "ebitda": 269077000, "interest_expense": 191834000, "interest_income": null, "other_non_operating": null, "pretax_income": -113946000, "tax_provision": 21801000, "effective_tax_rate": null, "net_income": -225457000, "net_income_continuing_ops": -135747000, "net_income_to_common": -225457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180114000, "short_term_investments": null, "net_receivables": 100853000, "inventory": null, "other_current_assets": null, "total_current_assets": 344918000, "net_ppe": null, "goodwill": 45898000, "intangible_assets": 523406000, "goodwill_and_intangibles": 569304000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4002285000, "total_assets": 4347203000, "short_term_debt": 324165000, "accounts_payable": 43821000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 408908000, "long_term_debt": 2192773000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2274797000, "total_liabilities": 2683705000, "total_debt": 2516938000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2611419000, "total_equity": 1663498000, "shares_outstanding": 223255000, "operating_cash_flow": 222790000, "stock_based_compensation": 12514000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33386000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1804878000, "dividends_paid": 235804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2063625000, "free_cash_flow": 256176000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77888000", "ebitda": "269077000", "netIncome": "-225457000", "grossProfit": "64302000", "depreciation": "None", "totalRevenue": "497886000", "costOfRevenue": "433584000", "interestIncome": "218038000", "incomeBeforeTax": "-113946000", "interestExpense": "191834000", "operatingIncome": "168318000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "21801000", "reportedCurrency": "USD", "netInterestIncome": "-194718000", "nonInterestIncome": "None", "operatingExpenses": "-104016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191189000", "sellingGeneralAndAdministrative": "52753000", "netIncomeFromContinuingOperations": "-135747000" }, "balance": { "goodwill": "45898000", "inventory": "None", "commonStock": "3490000", "currentDebt": "None", "investments": "None", "totalAssets": "4347203000", "longTermDebt": "2192773000", "shortTermDebt": "324165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "523406000", "reportedCurrency": "USD", "retainedEarnings": "-2611419000", "totalLiabilities": "2683705000", "otherCurrentAssets": "63951000", "totalCurrentAssets": "344918000", "currentLongTermDebt": "324165000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4002285000", "currentAccountsPayable": "43821000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3873986000", "shortLongTermDebtTotal": "2575868000", "totalShareholderEquity": "1663498000", "capitalLeaseObligations": "58930000", "otherCurrentLiabilities": "12668000", "totalCurrentLiabilities": "408908000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2274797000", "cashAndShortTermInvestments": "180114000", "commonStockSharesOutstanding": "223255000", "intangibleAssetsExcludingGoodwill": "523406000", "cashAndCashEquivalentsAtCarryingValue": "180114000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-225457000", "profitLoss": "None", "dividendPayout": "235804000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "222790000", "capitalExpenditures": "33386000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2063625000", "cashflowFromInvestment": "1804878000", "stockBasedCompensation": "12514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "235804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122084000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230698000", "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": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "income_statement": { "revenue": 805010000, "cost_of_revenue": 142497000, "gross_profit": 662513000, "ebit": 199805000, "ebitda": 568885000, "pretax_income": -127127000, "tax_provision": 4445000, "net_income": -131572000, "net_income_to_common": -131572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159698000, "total_current_assets": 341115000, "total_assets": 6955764000, "short_term_debt": 1390292000, "long_term_debt": 3127807000, "total_debt": 4518099000, "total_liabilities": 4768806000, "total_equity": 2186958000, "shares_outstanding": 230440000, "goodwill_and_intangibles": 1109337000 }, "cash_flow": { "operating_cash_flow": 299470000, "capital_expenditure": 45628000, "free_cash_flow": 345098000, "dividends_paid": 316179000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269708, "ticker_id": 1784, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199805000", "ebitda": "568885000", "netIncome": "-131572000", "grossProfit": "662513000", "depreciation": "None", "totalRevenue": "805010000", "costOfRevenue": "142497000", "interestIncome": "319454000", "incomeBeforeTax": "-127127000", "interestExpense": "326932000", "operatingIncome": "206484000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4445000", "reportedCurrency": "USD", "netInterestIncome": "-326932000", "nonInterestIncome": "None", "operatingExpenses": "456029000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "369080000", "sellingGeneralAndAdministrative": "66665000", "netIncomeFromContinuingOperations": "-131572000" }, "balance": { "goodwill": "51370000", "inventory": "None", "commonStock": "3640000", "currentDebt": "None", "investments": "None", "totalAssets": "6955764000", "longTermDebt": "3127807000", "shortTermDebt": "1390292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1057967000", "reportedCurrency": "USD", "retainedEarnings": "-2150342000", "totalLiabilities": "4768806000", "otherCurrentAssets": "81916000", "totalCurrentAssets": "341115000", "currentLongTermDebt": "1390292000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6614649000", "currentAccountsPayable": "75735000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6437572000", "shortLongTermDebtTotal": "4643232000", "totalShareholderEquity": "2186958000", "capitalLeaseObligations": "125133000", "otherCurrentLiabilities": "11909000", "totalCurrentLiabilities": "1506670000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3262136000", "cashAndShortTermInvestments": "159698000", "commonStockSharesOutstanding": "230440000", "intangibleAssetsExcludingGoodwill": "1057967000", "cashAndCashEquivalentsAtCarryingValue": "159698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131572000", "profitLoss": "None", "dividendPayout": "316179000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "299470000", "capitalExpenditures": "45628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-995356000", "cashflowFromInvestment": "759901000", "stockBasedCompensation": "8931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "316179000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1038000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "369080000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 805010000, "cost_of_revenue": 142497000, "gross_profit": 662513000, "research_and_development": null, "selling_general_admin": 66665000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199805000, "depreciation_amortisation": 369080000, "ebitda": 568885000, "interest_expense": 326932000, "interest_income": null, "other_non_operating": null, "pretax_income": -127127000, "tax_provision": 4445000, "effective_tax_rate": null, "net_income": -131572000, "net_income_continuing_ops": -131572000, "net_income_to_common": -131572000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159698000, "short_term_investments": null, "net_receivables": 99501000, "inventory": null, "other_current_assets": null, "total_current_assets": 341115000, "net_ppe": null, "goodwill": 51370000, "intangible_assets": 1057967000, "goodwill_and_intangibles": 1109337000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6614649000, "total_assets": 6955764000, "short_term_debt": 1390292000, "accounts_payable": 75735000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1506670000, "long_term_debt": 3127807000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3262136000, "total_liabilities": 4768806000, "total_debt": 4518099000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2150342000, "total_equity": 2186958000, "shares_outstanding": 230440000, "operating_cash_flow": 299470000, "stock_based_compensation": 8931000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45628000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 759901000, "dividends_paid": 316179000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -995356000, "free_cash_flow": 345098000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "199805000", "ebitda": "568885000", "netIncome": "-131572000", "grossProfit": "662513000", "depreciation": "None", "totalRevenue": "805010000", "costOfRevenue": "142497000", "interestIncome": "319454000", "incomeBeforeTax": "-127127000", "interestExpense": "326932000", "operatingIncome": "206484000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4445000", "reportedCurrency": "USD", "netInterestIncome": "-326932000", "nonInterestIncome": "None", "operatingExpenses": "456029000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "369080000", "sellingGeneralAndAdministrative": "66665000", "netIncomeFromContinuingOperations": "-131572000" }, "balance": { "goodwill": "51370000", "inventory": "None", "commonStock": "3640000", "currentDebt": "None", "investments": "None", "totalAssets": "6955764000", "longTermDebt": "3127807000", "shortTermDebt": "1390292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1057967000", "reportedCurrency": "USD", "retainedEarnings": "-2150342000", "totalLiabilities": "4768806000", "otherCurrentAssets": "81916000", "totalCurrentAssets": "341115000", "currentLongTermDebt": "1390292000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6614649000", "currentAccountsPayable": "75735000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6437572000", "shortLongTermDebtTotal": "4643232000", "totalShareholderEquity": "2186958000", "capitalLeaseObligations": "125133000", "otherCurrentLiabilities": "11909000", "totalCurrentLiabilities": "1506670000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3262136000", "cashAndShortTermInvestments": "159698000", "commonStockSharesOutstanding": "230440000", "intangibleAssetsExcludingGoodwill": "1057967000", "cashAndCashEquivalentsAtCarryingValue": "159698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131572000", "profitLoss": "None", "dividendPayout": "316179000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "299470000", "capitalExpenditures": "45628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-995356000", "cashflowFromInvestment": "759901000", "stockBasedCompensation": "8931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "316179000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1038000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "369080000", "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": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "income_statement": { "revenue": 515070000, "cost_of_revenue": 150614000, "gross_profit": 364456000, "ebit": -18024000, "ebitda": 215715000, "pretax_income": -197435000, "tax_provision": 14475000, "net_income": -211910000, "net_income_to_common": -211910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121566000, "total_current_assets": 249841000, "total_assets": 8098977000, "short_term_debt": 1744182000, "long_term_debt": 3403913000, "total_debt": 5148095000, "total_liabilities": 5459828000, "total_equity": 2637752000, "shares_outstanding": 142584332, "goodwill_and_intangibles": 937984000 }, "cash_flow": { "operating_cash_flow": 143743000, "capital_expenditure": 47296000, "free_cash_flow": 191039000, "dividends_paid": 233226000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269713, "ticker_id": 1784, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18024000", "ebitda": "215715000", "netIncome": "-211910000", "grossProfit": "364456000", "depreciation": "None", "totalRevenue": "515070000", "costOfRevenue": "150614000", "interestIncome": "183102000", "incomeBeforeTax": "-197435000", "interestExpense": "179411000", "operatingIncome": "-15382000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14475000", "reportedCurrency": "USD", "netInterestIncome": "-121567000", "nonInterestIncome": "None", "operatingExpenses": "379838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.38", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150614000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233739000", "sellingGeneralAndAdministrative": "85767000", "netIncomeFromContinuingOperations": "-175972000" }, "balance": { "goodwill": "46976000", "inventory": "165587000", "commonStock": "3639000", "currentDebt": "None", "investments": "None", "totalAssets": "8098977000", "longTermDebt": "3403913000", "shortTermDebt": "1744182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "891008000", "reportedCurrency": "USD", "retainedEarnings": "-1702143000", "totalLiabilities": "5459828000", "otherCurrentAssets": "44021000", "totalCurrentAssets": "249841000", "currentLongTermDebt": "1744182000", "longTermInvestments": "None", "shortTermInvestments": "9149000", "currentNetReceivables": "84254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7716524000", "currentAccountsPayable": "99014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7649328000", "shortLongTermDebtTotal": "5292274000", "totalShareholderEquity": "2637752000", "capitalLeaseObligations": "144179000", "otherCurrentLiabilities": "11173000", "totalCurrentLiabilities": "1900582000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3559246000", "cashAndShortTermInvestments": "121566000", "commonStockSharesOutstanding": "142584332", "intangibleAssetsExcludingGoodwill": "891008000", "cashAndCashEquivalentsAtCarryingValue": "121566000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-211910000", "profitLoss": "None", "dividendPayout": "233226000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "143743000", "capitalExpenditures": "47296000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "469009000", "cashflowFromInvestment": "-551899000", "stockBasedCompensation": "39186000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "233226000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1188000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "233739000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 515070000, "cost_of_revenue": 150614000, "gross_profit": 364456000, "research_and_development": 0.38, "selling_general_admin": 85767000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18024000, "depreciation_amortisation": 233739000, "ebitda": 215715000, "interest_expense": 179411000, "interest_income": null, "other_non_operating": null, "pretax_income": -197435000, "tax_provision": 14475000, "effective_tax_rate": null, "net_income": -211910000, "net_income_continuing_ops": -175972000, "net_income_to_common": -211910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121566000, "short_term_investments": 9149000, "net_receivables": 84254000, "inventory": 165587000, "other_current_assets": null, "total_current_assets": 249841000, "net_ppe": null, "goodwill": 46976000, "intangible_assets": 891008000, "goodwill_and_intangibles": 937984000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7716524000, "total_assets": 8098977000, "short_term_debt": 1744182000, "accounts_payable": 99014000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1900582000, "long_term_debt": 3403913000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3559246000, "total_liabilities": 5459828000, "total_debt": 5148095000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1702143000, "total_equity": 2637752000, "shares_outstanding": 142584332, "operating_cash_flow": 143743000, "stock_based_compensation": 39186000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47296000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -551899000, "dividends_paid": 233226000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 469009000, "free_cash_flow": 191039000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18024000", "ebitda": "215715000", "netIncome": "-211910000", "grossProfit": "364456000", "depreciation": "None", "totalRevenue": "515070000", "costOfRevenue": "150614000", "interestIncome": "183102000", "incomeBeforeTax": "-197435000", "interestExpense": "179411000", "operatingIncome": "-15382000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14475000", "reportedCurrency": "USD", "netInterestIncome": "-121567000", "nonInterestIncome": "None", "operatingExpenses": "379838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.38", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150614000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233739000", "sellingGeneralAndAdministrative": "85767000", "netIncomeFromContinuingOperations": "-175972000" }, "balance": { "goodwill": "46976000", "inventory": "165587000", "commonStock": "3639000", "currentDebt": "None", "investments": "None", "totalAssets": "8098977000", "longTermDebt": "3403913000", "shortTermDebt": "1744182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "891008000", "reportedCurrency": "USD", "retainedEarnings": "-1702143000", "totalLiabilities": "5459828000", "otherCurrentAssets": "44021000", "totalCurrentAssets": "249841000", "currentLongTermDebt": "1744182000", "longTermInvestments": "None", "shortTermInvestments": "9149000", "currentNetReceivables": "84254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7716524000", "currentAccountsPayable": "99014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7649328000", "shortLongTermDebtTotal": "5292274000", "totalShareholderEquity": "2637752000", "capitalLeaseObligations": "144179000", "otherCurrentLiabilities": "11173000", "totalCurrentLiabilities": "1900582000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3559246000", "cashAndShortTermInvestments": "121566000", "commonStockSharesOutstanding": "142584332", "intangibleAssetsExcludingGoodwill": "891008000", "cashAndCashEquivalentsAtCarryingValue": "121566000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-211910000", "profitLoss": "None", "dividendPayout": "233226000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "143743000", "capitalExpenditures": "47296000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "469009000", "cashflowFromInvestment": "-551899000", "stockBasedCompensation": "39186000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "233226000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1188000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "233739000", "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": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "income_statement": { "revenue": 378857000, "cost_of_revenue": 32877000, "gross_profit": 345980000, "ebit": 120565000, "ebitda": 279425000, "pretax_income": 23055000, "tax_provision": 11032000, "net_income": 12023000, "net_income_to_common": 12023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103335000, "total_current_assets": 177946000, "total_assets": 3961826000, "short_term_debt": 669968000, "long_term_debt": 1726203000, "total_debt": 2396171000, "total_liabilities": 2507907000, "total_equity": 1453919000, "shares_outstanding": 103686395, "goodwill_and_intangibles": 710637000 }, "cash_flow": { "operating_cash_flow": 181820000, "capital_expenditure": 29942000, "free_cash_flow": 211762000, "dividends_paid": 187140000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269718, "ticker_id": 1784, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120565000", "ebitda": "279425000", "netIncome": "12023000", "grossProfit": "345980000", "depreciation": "None", "totalRevenue": "378857000", "costOfRevenue": "32877000", "interestIncome": "76429000", "incomeBeforeTax": "23055000", "interestExpense": "97510000", "operatingIncome": "100543000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "11032000", "reportedCurrency": "USD", "netInterestIncome": "-97510000", "nonInterestIncome": "None", "operatingExpenses": "245437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "20022000", "costofGoodsAndServicesSold": "32877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158860000", "sellingGeneralAndAdministrative": "69931000", "netIncomeFromContinuingOperations": "12023000" }, "balance": { "goodwill": "21362000", "inventory": "-30777000", "commonStock": "2371000", "currentDebt": "None", "investments": "None", "totalAssets": "3961826000", "longTermDebt": "1726203000", "shortTermDebt": "669968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "689275000", "reportedCurrency": "USD", "retainedEarnings": "-1247781000", "totalLiabilities": "2507907000", "otherCurrentAssets": "-104909000", "totalCurrentAssets": "177946000", "currentLongTermDebt": "669968000", "longTermInvestments": "37279000", "shortTermInvestments": "30777000", "currentNetReceivables": "73501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3783880000", "currentAccountsPayable": "22889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3644436000", "shortLongTermDebtTotal": "3066139000", "totalShareholderEquity": "1453919000", "capitalLeaseObligations": "21877000", "otherCurrentLiabilities": "6372000", "totalCurrentLiabilities": "727685000", "otherNonCurrentLiabilities": "24550000", "totalNonCurrentLiabilities": "1780222000", "cashAndShortTermInvestments": "103335000", "commonStockSharesOutstanding": "103686395", "intangibleAssetsExcludingGoodwill": "689275000", "cashAndCashEquivalentsAtCarryingValue": "103335000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12023000", "profitLoss": "None", "dividendPayout": "187140000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "181820000", "capitalExpenditures": "29942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149742000", "cashflowFromInvestment": "-16537000", "stockBasedCompensation": "12072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "187140000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15541000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158860000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 378857000, "cost_of_revenue": 32877000, "gross_profit": 345980000, "research_and_development": 0.06, "selling_general_admin": 69931000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120565000, "depreciation_amortisation": 158860000, "ebitda": 279425000, "interest_expense": 97510000, "interest_income": null, "other_non_operating": null, "pretax_income": 23055000, "tax_provision": 11032000, "effective_tax_rate": null, "net_income": 12023000, "net_income_continuing_ops": 12023000, "net_income_to_common": 12023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103335000, "short_term_investments": 30777000, "net_receivables": 73501000, "inventory": -30777000, "other_current_assets": null, "total_current_assets": 177946000, "net_ppe": null, "goodwill": 21362000, "intangible_assets": 689275000, "goodwill_and_intangibles": 710637000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3783880000, "total_assets": 3961826000, "short_term_debt": 669968000, "accounts_payable": 22889000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 727685000, "long_term_debt": 1726203000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1780222000, "total_liabilities": 2507907000, "total_debt": 2396171000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1247781000, "total_equity": 1453919000, "shares_outstanding": 103686395, "operating_cash_flow": 181820000, "stock_based_compensation": 12072000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29942000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16537000, "dividends_paid": 187140000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149742000, "free_cash_flow": 211762000, "net_change_in_cash": 15541000 }, "raw_data": { "income": { "ebit": "120565000", "ebitda": "279425000", "netIncome": "12023000", "grossProfit": "345980000", "depreciation": "None", "totalRevenue": "378857000", "costOfRevenue": "32877000", "interestIncome": "76429000", "incomeBeforeTax": "23055000", "interestExpense": "97510000", "operatingIncome": "100543000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "11032000", "reportedCurrency": "USD", "netInterestIncome": "-97510000", "nonInterestIncome": "None", "operatingExpenses": "245437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "20022000", "costofGoodsAndServicesSold": "32877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158860000", "sellingGeneralAndAdministrative": "69931000", "netIncomeFromContinuingOperations": "12023000" }, "balance": { "goodwill": "21362000", "inventory": "-30777000", "commonStock": "2371000", "currentDebt": "None", "investments": "None", "totalAssets": "3961826000", "longTermDebt": "1726203000", "shortTermDebt": "669968000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "689275000", "reportedCurrency": "USD", "retainedEarnings": "-1247781000", "totalLiabilities": "2507907000", "otherCurrentAssets": "-104909000", "totalCurrentAssets": "177946000", "currentLongTermDebt": "669968000", "longTermInvestments": "37279000", "shortTermInvestments": "30777000", "currentNetReceivables": "73501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3783880000", "currentAccountsPayable": "22889000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3644436000", "shortLongTermDebtTotal": "3066139000", "totalShareholderEquity": "1453919000", "capitalLeaseObligations": "21877000", "otherCurrentLiabilities": "6372000", "totalCurrentLiabilities": "727685000", "otherNonCurrentLiabilities": "24550000", "totalNonCurrentLiabilities": "1780222000", "cashAndShortTermInvestments": "103335000", "commonStockSharesOutstanding": "103686395", "intangibleAssetsExcludingGoodwill": "689275000", "cashAndCashEquivalentsAtCarryingValue": "103335000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12023000", "profitLoss": "None", "dividendPayout": "187140000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "181820000", "capitalExpenditures": "29942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149742000", "cashflowFromInvestment": "-16537000", "stockBasedCompensation": "12072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "187140000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15541000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-686000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158860000", "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": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "income_statement": { "revenue": 391228000, "cost_of_revenue": 32746000, "gross_profit": 358482000, "ebit": 117863000, "ebitda": 285539000, "pretax_income": 23518000, "tax_provision": 12152000, "net_income": 11366000, "net_income_to_common": 11366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89668000, "total_current_assets": 167532000, "total_assets": 4182956000, "short_term_debt": 67124000, "long_term_debt": 2205463000, "total_debt": 2272587000, "total_liabilities": 2556321000, "total_equity": 1620720000, "shares_outstanding": 98283892, "goodwill_and_intangibles": 770423000 }, "cash_flow": { "operating_cash_flow": 192493000, "capital_expenditure": 7924000, "free_cash_flow": 200417000, "dividends_paid": 176049000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269723, "ticker_id": 1784, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "117863000", "ebitda": "285539000", "netIncome": "11366000", "grossProfit": "358482000", "depreciation": "None", "totalRevenue": "391228000", "costOfRevenue": "32746000", "interestIncome": "88516000", "incomeBeforeTax": "23518000", "interestExpense": "94345000", "operatingIncome": "111913000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "12152000", "reportedCurrency": "USD", "netInterestIncome": "-94345000", "nonInterestIncome": "None", "operatingExpenses": "246569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "5950000", "costofGoodsAndServicesSold": "32746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167676000", "sellingGeneralAndAdministrative": "67311000", "netIncomeFromContinuingOperations": "11366000" }, "balance": { "goodwill": "22060000", "inventory": "-1216000", "commonStock": "2369000", "currentDebt": "None", "investments": "None", "totalAssets": "4182956000", "longTermDebt": "2205463000", "shortTermDebt": "67124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "748363000", "reportedCurrency": "USD", "retainedEarnings": "-1072462000", "totalLiabilities": "2556321000", "otherCurrentAssets": "3643000", "totalCurrentAssets": "167532000", "currentLongTermDebt": "225566000", "longTermInvestments": "4260000", "shortTermInvestments": "1216000", "currentNetReceivables": "74221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4015423000", "currentAccountsPayable": "25887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3880662000", "shortLongTermDebtTotal": "2478886000", "totalShareholderEquity": "1620720000", "capitalLeaseObligations": "22771000", "otherCurrentLiabilities": "32166000", "totalCurrentLiabilities": "99290000", "otherNonCurrentLiabilities": "84872000", "totalNonCurrentLiabilities": "2265833000", "cashAndShortTermInvestments": "89668000", "commonStockSharesOutstanding": "98283892", "intangibleAssetsExcludingGoodwill": "748363000", "cashAndCashEquivalentsAtCarryingValue": "89668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11366000", "profitLoss": "None", "dividendPayout": "176049000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "192493000", "capitalExpenditures": "7924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "218323000", "cashflowFromInvestment": "-436570000", "stockBasedCompensation": "11032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176049000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25754000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 391228000, "cost_of_revenue": 32746000, "gross_profit": 358482000, "research_and_development": 0.06, "selling_general_admin": 67311000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117863000, "depreciation_amortisation": 167676000, "ebitda": 285539000, "interest_expense": 94345000, "interest_income": null, "other_non_operating": null, "pretax_income": 23518000, "tax_provision": 12152000, "effective_tax_rate": null, "net_income": 11366000, "net_income_continuing_ops": 11366000, "net_income_to_common": 11366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89668000, "short_term_investments": 1216000, "net_receivables": 74221000, "inventory": -1216000, "other_current_assets": null, "total_current_assets": 167532000, "net_ppe": null, "goodwill": 22060000, "intangible_assets": 748363000, "goodwill_and_intangibles": 770423000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4015423000, "total_assets": 4182956000, "short_term_debt": 67124000, "accounts_payable": 25887000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99290000, "long_term_debt": 2205463000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2265833000, "total_liabilities": 2556321000, "total_debt": 2272587000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1072462000, "total_equity": 1620720000, "shares_outstanding": 98283892, "operating_cash_flow": 192493000, "stock_based_compensation": 11032000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7924000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -436570000, "dividends_paid": 176049000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 218323000, "free_cash_flow": 200417000, "net_change_in_cash": -25754000 }, "raw_data": { "income": { "ebit": "117863000", "ebitda": "285539000", "netIncome": "11366000", "grossProfit": "358482000", "depreciation": "None", "totalRevenue": "391228000", "costOfRevenue": "32746000", "interestIncome": "88516000", "incomeBeforeTax": "23518000", "interestExpense": "94345000", "operatingIncome": "111913000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "12152000", "reportedCurrency": "USD", "netInterestIncome": "-94345000", "nonInterestIncome": "None", "operatingExpenses": "246569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "5950000", "costofGoodsAndServicesSold": "32746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167676000", "sellingGeneralAndAdministrative": "67311000", "netIncomeFromContinuingOperations": "11366000" }, "balance": { "goodwill": "22060000", "inventory": "-1216000", "commonStock": "2369000", "currentDebt": "None", "investments": "None", "totalAssets": "4182956000", "longTermDebt": "2205463000", "shortTermDebt": "67124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "748363000", "reportedCurrency": "USD", "retainedEarnings": "-1072462000", "totalLiabilities": "2556321000", "otherCurrentAssets": "3643000", "totalCurrentAssets": "167532000", "currentLongTermDebt": "225566000", "longTermInvestments": "4260000", "shortTermInvestments": "1216000", "currentNetReceivables": "74221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4015423000", "currentAccountsPayable": "25887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3880662000", "shortLongTermDebtTotal": "2478886000", "totalShareholderEquity": "1620720000", "capitalLeaseObligations": "22771000", "otherCurrentLiabilities": "32166000", "totalCurrentLiabilities": "99290000", "otherNonCurrentLiabilities": "84872000", "totalNonCurrentLiabilities": "2265833000", "cashAndShortTermInvestments": "89668000", "commonStockSharesOutstanding": "98283892", "intangibleAssetsExcludingGoodwill": "748363000", "cashAndCashEquivalentsAtCarryingValue": "89668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11366000", "profitLoss": "None", "dividendPayout": "176049000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "192493000", "capitalExpenditures": "7924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "218323000", "cashflowFromInvestment": "-436570000", "stockBasedCompensation": "11032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "176049000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25754000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167676000", "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": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "income_statement": { "revenue": 330104000, "cost_of_revenue": 32372000, "gross_profit": 297732000, "ebit": 87551000, "ebitda": 230329000, "pretax_income": 15747000, "tax_provision": 4969000, "net_income": 10778000, "net_income_to_common": 10778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 124245000, "total_current_assets": 231531000, "total_assets": 3967014000, "short_term_debt": 15434000, "long_term_debt": 2174181000, "total_debt": 2189615000, "total_liabilities": 2412735000, "total_equity": 1532519000, "shares_outstanding": 89473554, "goodwill_and_intangibles": 438817000 }, "cash_flow": { "operating_cash_flow": 176851000, "capital_expenditure": 6383000, "free_cash_flow": 183234000, "dividends_paid": 172489000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269728, "ticker_id": 1784, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87551000", "ebitda": "230329000", "netIncome": "10778000", "grossProfit": "297732000", "depreciation": "None", "totalRevenue": "330104000", "costOfRevenue": "32372000", "interestIncome": "80184000", "incomeBeforeTax": "15747000", "interestExpense": "71804000", "operatingIncome": "99243000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4969000", "reportedCurrency": "USD", "netInterestIncome": "-71804000", "nonInterestIncome": "None", "operatingExpenses": "198489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "-11692000", "costofGoodsAndServicesSold": "32372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142778000", "sellingGeneralAndAdministrative": "59130000", "netIncomeFromContinuingOperations": "10778000" }, "balance": { "goodwill": "23089000", "inventory": "127518000", "commonStock": "2227000", "currentDebt": "None", "investments": "None", "totalAssets": "3967014000", "longTermDebt": "2174181000", "shortTermDebt": "15434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "415728000", "reportedCurrency": "USD", "retainedEarnings": "-896547000", "totalLiabilities": "2412735000", "otherCurrentAssets": "46279000", "totalCurrentAssets": "231531000", "currentLongTermDebt": "111132000", "longTermInvestments": "525000", "shortTermInvestments": "None", "currentNetReceivables": "61007000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3735483000", "currentAccountsPayable": "28310000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3643754000", "shortLongTermDebtTotal": "2306113000", "totalShareholderEquity": "1532519000", "capitalLeaseObligations": "25350000", "otherCurrentLiabilities": "9702000", "totalCurrentLiabilities": "53446000", "otherNonCurrentLiabilities": "58320000", "totalNonCurrentLiabilities": "2359289000", "cashAndShortTermInvestments": "124245000", "commonStockSharesOutstanding": "89473554", "intangibleAssetsExcludingGoodwill": "415728000", "cashAndCashEquivalentsAtCarryingValue": "124245000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10778000", "profitLoss": "None", "dividendPayout": "172489000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "176851000", "capitalExpenditures": "6383000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "140680000", "cashflowFromInvestment": "-470527000", "stockBasedCompensation": "10065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172489000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-152996000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-470000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142778000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 330104000, "cost_of_revenue": 32372000, "gross_profit": 297732000, "research_and_development": 0.05, "selling_general_admin": 59130000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87551000, "depreciation_amortisation": 142778000, "ebitda": 230329000, "interest_expense": 71804000, "interest_income": null, "other_non_operating": null, "pretax_income": 15747000, "tax_provision": 4969000, "effective_tax_rate": null, "net_income": 10778000, "net_income_continuing_ops": 10778000, "net_income_to_common": 10778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 124245000, "short_term_investments": null, "net_receivables": 61007000, "inventory": 127518000, "other_current_assets": null, "total_current_assets": 231531000, "net_ppe": null, "goodwill": 23089000, "intangible_assets": 415728000, "goodwill_and_intangibles": 438817000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3735483000, "total_assets": 3967014000, "short_term_debt": 15434000, "accounts_payable": 28310000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53446000, "long_term_debt": 2174181000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2359289000, "total_liabilities": 2412735000, "total_debt": 2189615000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -896547000, "total_equity": 1532519000, "shares_outstanding": 89473554, "operating_cash_flow": 176851000, "stock_based_compensation": 10065000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6383000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -470527000, "dividends_paid": 172489000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 140680000, "free_cash_flow": 183234000, "net_change_in_cash": -152996000 }, "raw_data": { "income": { "ebit": "87551000", "ebitda": "230329000", "netIncome": "10778000", "grossProfit": "297732000", "depreciation": "None", "totalRevenue": "330104000", "costOfRevenue": "32372000", "interestIncome": "80184000", "incomeBeforeTax": "15747000", "interestExpense": "71804000", "operatingIncome": "99243000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4969000", "reportedCurrency": "USD", "netInterestIncome": "-71804000", "nonInterestIncome": "None", "operatingExpenses": "198489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "-11692000", "costofGoodsAndServicesSold": "32372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142778000", "sellingGeneralAndAdministrative": "59130000", "netIncomeFromContinuingOperations": "10778000" }, "balance": { "goodwill": "23089000", "inventory": "127518000", "commonStock": "2227000", "currentDebt": "None", "investments": "None", "totalAssets": "3967014000", "longTermDebt": "2174181000", "shortTermDebt": "15434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "415728000", "reportedCurrency": "USD", "retainedEarnings": "-896547000", "totalLiabilities": "2412735000", "otherCurrentAssets": "46279000", "totalCurrentAssets": "231531000", "currentLongTermDebt": "111132000", "longTermInvestments": "525000", "shortTermInvestments": "None", "currentNetReceivables": "61007000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3735483000", "currentAccountsPayable": "28310000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3643754000", "shortLongTermDebtTotal": "2306113000", "totalShareholderEquity": "1532519000", "capitalLeaseObligations": "25350000", "otherCurrentLiabilities": "9702000", "totalCurrentLiabilities": "53446000", "otherNonCurrentLiabilities": "58320000", "totalNonCurrentLiabilities": "2359289000", "cashAndShortTermInvestments": "124245000", "commonStockSharesOutstanding": "89473554", "intangibleAssetsExcludingGoodwill": "415728000", "cashAndCashEquivalentsAtCarryingValue": "124245000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10778000", "profitLoss": "None", "dividendPayout": "172489000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "176851000", "capitalExpenditures": "6383000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "140680000", "cashflowFromInvestment": "-470527000", "stockBasedCompensation": "10065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172489000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-152996000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-470000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142778000", "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": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "income_statement": { "revenue": 306214000, "cost_of_revenue": 62926000, "gross_profit": 243288000, "ebit": 97654000, "ebitda": 224460000, "pretax_income": 50808000, "tax_provision": 4332000, "net_income": 46476000, "net_income_to_common": 46476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270302000, "total_current_assets": 367954000, "total_assets": 3701605000, "short_term_debt": 6676000, "long_term_debt": 1677554000, "total_debt": 1684230000, "total_liabilities": 1991647000, "total_equity": 1697631000, "shares_outstanding": 86349645, "goodwill_and_intangibles": 445207000 }, "cash_flow": { "operating_cash_flow": 145999000, "capital_expenditure": 17346000, "free_cash_flow": 163345000, "dividends_paid": 161506000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269733, "ticker_id": 1784, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97654000", "ebitda": "224460000", "netIncome": "46476000", "grossProfit": "243288000", "depreciation": "None", "totalRevenue": "306214000", "costOfRevenue": "62926000", "interestIncome": "63354000", "incomeBeforeTax": "50808000", "interestExpense": "64199000", "operatingIncome": "114895000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4332000", "reportedCurrency": "USD", "netInterestIncome": "-64199000", "nonInterestIncome": "None", "operatingExpenses": "128393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "112000", "costofGoodsAndServicesSold": "62926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126806000", "sellingGeneralAndAdministrative": "10108000", "netIncomeFromContinuingOperations": "46476000" }, "balance": { "goodwill": "21920000", "inventory": "-594000", "commonStock": "2225000", "currentDebt": "None", "investments": "None", "totalAssets": "3701605000", "longTermDebt": "1677554000", "shortTermDebt": "6676000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "423287000", "reportedCurrency": "USD", "retainedEarnings": "-733245000", "totalLiabilities": "1991647000", "otherCurrentAssets": "45263000", "totalCurrentAssets": "367954000", "currentLongTermDebt": "6676000", "longTermInvestments": "4151000", "shortTermInvestments": "594000", "currentNetReceivables": "51795000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3333651000", "currentAccountsPayable": "22903000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3246141000", "shortLongTermDebtTotal": "1899779000", "totalShareholderEquity": "1697631000", "capitalLeaseObligations": "23985000", "otherCurrentLiabilities": "5883000", "totalCurrentLiabilities": "35462000", "otherNonCurrentLiabilities": "54514000", "totalNonCurrentLiabilities": "1956185000", "cashAndShortTermInvestments": "270302000", "commonStockSharesOutstanding": "86349645", "intangibleAssetsExcludingGoodwill": "423287000", "cashAndCashEquivalentsAtCarryingValue": "270302000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46476000", "profitLoss": "None", "dividendPayout": "161506000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "145999000", "capitalExpenditures": "17346000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "300003000", "cashflowFromInvestment": "-294476000", "stockBasedCompensation": "9530000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161506000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "151526000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1031971000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131169000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 306214000, "cost_of_revenue": 62926000, "gross_profit": 243288000, "research_and_development": 0.17, "selling_general_admin": 10108000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97654000, "depreciation_amortisation": 126806000, "ebitda": 224460000, "interest_expense": 64199000, "interest_income": null, "other_non_operating": null, "pretax_income": 50808000, "tax_provision": 4332000, "effective_tax_rate": null, "net_income": 46476000, "net_income_continuing_ops": 46476000, "net_income_to_common": 46476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 270302000, "short_term_investments": 594000, "net_receivables": 51795000, "inventory": -594000, "other_current_assets": null, "total_current_assets": 367954000, "net_ppe": null, "goodwill": 21920000, "intangible_assets": 423287000, "goodwill_and_intangibles": 445207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3333651000, "total_assets": 3701605000, "short_term_debt": 6676000, "accounts_payable": 22903000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35462000, "long_term_debt": 1677554000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1956185000, "total_liabilities": 1991647000, "total_debt": 1684230000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -733245000, "total_equity": 1697631000, "shares_outstanding": 86349645, "operating_cash_flow": 145999000, "stock_based_compensation": 9530000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17346000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -294476000, "dividends_paid": 161506000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 300003000, "free_cash_flow": 163345000, "net_change_in_cash": 151526000 }, "raw_data": { "income": { "ebit": "97654000", "ebitda": "224460000", "netIncome": "46476000", "grossProfit": "243288000", "depreciation": "None", "totalRevenue": "306214000", "costOfRevenue": "62926000", "interestIncome": "63354000", "incomeBeforeTax": "50808000", "interestExpense": "64199000", "operatingIncome": "114895000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4332000", "reportedCurrency": "USD", "netInterestIncome": "-64199000", "nonInterestIncome": "None", "operatingExpenses": "128393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "112000", "costofGoodsAndServicesSold": "62926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126806000", "sellingGeneralAndAdministrative": "10108000", "netIncomeFromContinuingOperations": "46476000" }, "balance": { "goodwill": "21920000", "inventory": "-594000", "commonStock": "2225000", "currentDebt": "None", "investments": "None", "totalAssets": "3701605000", "longTermDebt": "1677554000", "shortTermDebt": "6676000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "423287000", "reportedCurrency": "USD", "retainedEarnings": "-733245000", "totalLiabilities": "1991647000", "otherCurrentAssets": "45263000", "totalCurrentAssets": "367954000", "currentLongTermDebt": "6676000", "longTermInvestments": "4151000", "shortTermInvestments": "594000", "currentNetReceivables": "51795000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3333651000", "currentAccountsPayable": "22903000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3246141000", "shortLongTermDebtTotal": "1899779000", "totalShareholderEquity": "1697631000", "capitalLeaseObligations": "23985000", "otherCurrentLiabilities": "5883000", "totalCurrentLiabilities": "35462000", "otherNonCurrentLiabilities": "54514000", "totalNonCurrentLiabilities": "1956185000", "cashAndShortTermInvestments": "270302000", "commonStockSharesOutstanding": "86349645", "intangibleAssetsExcludingGoodwill": "423287000", "cashAndCashEquivalentsAtCarryingValue": "270302000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46476000", "profitLoss": "None", "dividendPayout": "161506000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "145999000", "capitalExpenditures": "17346000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "300003000", "cashflowFromInvestment": "-294476000", "stockBasedCompensation": "9530000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161506000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "151526000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1031971000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131169000", "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": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "income_statement": { "revenue": 282207000, "cost_of_revenue": 28732000, "gross_profit": 253475000, "ebit": -6462000, "ebitda": 196479000, "pretax_income": 13331000, "tax_provision": 2434000, "net_income": 10897000, "net_income_to_common": 10897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100324000, "total_current_assets": 286039000, "total_assets": 3309478000, "short_term_debt": 363894000, "long_term_debt": 1412420000, "total_debt": 1776314000, "total_liabilities": 1880732000, "total_equity": 1428746000, "shares_outstanding": 69663000, "goodwill_and_intangibles": 697731000 }, "cash_flow": { "operating_cash_flow": 144597000, "capital_expenditure": 1454000, "free_cash_flow": 146051000, "dividends_paid": 157256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269738, "ticker_id": 1784, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6462000", "ebitda": "196479000", "netIncome": "10897000", "grossProfit": "253475000", "depreciation": "None", "totalRevenue": "282207000", "costOfRevenue": "28732000", "interestIncome": "50769000", "incomeBeforeTax": "13331000", "interestExpense": "57973000", "operatingIncome": "68020000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2434000", "reportedCurrency": "USD", "netInterestIncome": "-57973000", "nonInterestIncome": "None", "operatingExpenses": "160904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "3284000", "costofGoodsAndServicesSold": "28732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202941000", "sellingGeneralAndAdministrative": "41322000", "netIncomeFromContinuingOperations": "10897000" }, "balance": { "goodwill": "22180000", "inventory": "-3258000", "commonStock": "2091000", "currentDebt": "None", "investments": "None", "totalAssets": "3309478000", "longTermDebt": "1412420000", "shortTermDebt": "363894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "675551000", "reportedCurrency": "USD", "retainedEarnings": "-615448000", "totalLiabilities": "1880732000", "otherCurrentAssets": "-103709000", "totalCurrentAssets": "286039000", "currentLongTermDebt": "3886000", "longTermInvestments": "8730000", "shortTermInvestments": "3258000", "currentNetReceivables": "47199000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3023439000", "currentAccountsPayable": "31529000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3095827000", "shortLongTermDebtTotal": "1776314000", "totalShareholderEquity": "1428746000", "capitalLeaseObligations": "35757000", "otherCurrentLiabilities": "5682000", "totalCurrentLiabilities": "417328000", "otherNonCurrentLiabilities": "35757000", "totalNonCurrentLiabilities": "1463404000", "cashAndShortTermInvestments": "100324000", "commonStockSharesOutstanding": "69663000", "intangibleAssetsExcludingGoodwill": "675551000", "cashAndCashEquivalentsAtCarryingValue": "100324000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10897000", "profitLoss": "None", "dividendPayout": "157256000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "144597000", "capitalExpenditures": "1454000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "312192000", "cashflowFromInvestment": "-457946000", "stockBasedCompensation": "2649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157256000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1157000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-227000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125175000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 282207000, "cost_of_revenue": 28732000, "gross_profit": 253475000, "research_and_development": 0.05, "selling_general_admin": 41322000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6462000, "depreciation_amortisation": 202941000, "ebitda": 196479000, "interest_expense": 57973000, "interest_income": null, "other_non_operating": null, "pretax_income": 13331000, "tax_provision": 2434000, "effective_tax_rate": null, "net_income": 10897000, "net_income_continuing_ops": 10897000, "net_income_to_common": 10897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100324000, "short_term_investments": 3258000, "net_receivables": 47199000, "inventory": -3258000, "other_current_assets": null, "total_current_assets": 286039000, "net_ppe": null, "goodwill": 22180000, "intangible_assets": 675551000, "goodwill_and_intangibles": 697731000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3023439000, "total_assets": 3309478000, "short_term_debt": 363894000, "accounts_payable": 31529000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 417328000, "long_term_debt": 1412420000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1463404000, "total_liabilities": 1880732000, "total_debt": 1776314000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -615448000, "total_equity": 1428746000, "shares_outstanding": 69663000, "operating_cash_flow": 144597000, "stock_based_compensation": 2649000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1454000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -457946000, "dividends_paid": 157256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 312192000, "free_cash_flow": 146051000, "net_change_in_cash": -1157000 }, "raw_data": { "income": { "ebit": "-6462000", "ebitda": "196479000", "netIncome": "10897000", "grossProfit": "253475000", "depreciation": "None", "totalRevenue": "282207000", "costOfRevenue": "28732000", "interestIncome": "50769000", "incomeBeforeTax": "13331000", "interestExpense": "57973000", "operatingIncome": "68020000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2434000", "reportedCurrency": "USD", "netInterestIncome": "-57973000", "nonInterestIncome": "None", "operatingExpenses": "160904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "3284000", "costofGoodsAndServicesSold": "28732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202941000", "sellingGeneralAndAdministrative": "41322000", "netIncomeFromContinuingOperations": "10897000" }, "balance": { "goodwill": "22180000", "inventory": "-3258000", "commonStock": "2091000", "currentDebt": "None", "investments": "None", "totalAssets": "3309478000", "longTermDebt": "1412420000", "shortTermDebt": "363894000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "675551000", "reportedCurrency": "USD", "retainedEarnings": "-615448000", "totalLiabilities": "1880732000", "otherCurrentAssets": "-103709000", "totalCurrentAssets": "286039000", "currentLongTermDebt": "3886000", "longTermInvestments": "8730000", "shortTermInvestments": "3258000", "currentNetReceivables": "47199000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3023439000", "currentAccountsPayable": "31529000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3095827000", "shortLongTermDebtTotal": "1776314000", "totalShareholderEquity": "1428746000", "capitalLeaseObligations": "35757000", "otherCurrentLiabilities": "5682000", "totalCurrentLiabilities": "417328000", "otherNonCurrentLiabilities": "35757000", "totalNonCurrentLiabilities": "1463404000", "cashAndShortTermInvestments": "100324000", "commonStockSharesOutstanding": "69663000", "intangibleAssetsExcludingGoodwill": "675551000", "cashAndCashEquivalentsAtCarryingValue": "100324000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10897000", "profitLoss": "None", "dividendPayout": "157256000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "144597000", "capitalExpenditures": "1454000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "312192000", "cashflowFromInvestment": "-457946000", "stockBasedCompensation": "2649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "157256000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1157000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-227000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125175000", "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": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "income_statement": { "revenue": 109286000, "cost_of_revenue": 12925000, "gross_profit": 96361000, "ebit": 30940000, "ebitda": 72552000, "pretax_income": -6719000, "tax_provision": 1642000, "net_income": -5078000, "net_income_to_common": -5078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137458000, "total_current_assets": 137458000, "total_assets": 4152300000, "short_term_debt": 94539000, "long_term_debt": 2156295000, "total_debt": 2250834000, "total_liabilities": 2591049000, "total_equity": 1561251000, "shares_outstanding": 214040000, "goodwill_and_intangibles": 91256000 }, "cash_flow": { "operating_cash_flow": 42212000, "capital_expenditure": 1575000, "free_cash_flow": 43787000, "dividends_paid": 52243000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269701, "ticker_id": 1784, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30940000", "ebitda": "72552000", "netIncome": "-5078000", "grossProfit": "96361000", "depreciation": "None", "totalRevenue": "109286000", "costOfRevenue": "12925000", "interestIncome": "None", "incomeBeforeTax": "-6719000", "interestExpense": "39191000", "operatingIncome": "30940000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1642000", "reportedCurrency": "USD", "netInterestIncome": "-39191000", "nonInterestIncome": "None", "operatingExpenses": "65421000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41612000", "sellingGeneralAndAdministrative": "12144000", "netIncomeFromContinuingOperations": "-8361000" }, "balance": { "goodwill": "45628000", "inventory": "None", "commonStock": "3450000", "currentDebt": "None", "investments": "None", "totalAssets": "4152300000", "longTermDebt": "2156295000", "shortTermDebt": "94539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "45628000", "reportedCurrency": "USD", "retainedEarnings": "-2668592000", "totalLiabilities": "2591049000", "otherCurrentAssets": "None", "totalCurrentAssets": "137458000", "currentLongTermDebt": "290006000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4014842000", "currentAccountsPayable": "29162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2503649000", "totalShareholderEquity": "1561251000", "capitalLeaseObligations": "57348000", "otherCurrentLiabilities": "705000", "totalCurrentLiabilities": "94539000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2496510000", "cashAndShortTermInvestments": "137458000", "commonStockSharesOutstanding": "214040000", "intangibleAssetsExcludingGoodwill": "45628000", "cashAndCashEquivalentsAtCarryingValue": "137458000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8151000", "profitLoss": "None", "dividendPayout": "52243000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42212000", "capitalExpenditures": "1575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165151000", "cashflowFromInvestment": "71592000", "stockBasedCompensation": "4042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52243000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39942000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109286000, "cost_of_revenue": 12925000, "gross_profit": 96361000, "research_and_development": null, "selling_general_admin": 12144000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30940000, "depreciation_amortisation": 41612000, "ebitda": 72552000, "interest_expense": 39191000, "interest_income": null, "other_non_operating": null, "pretax_income": -6719000, "tax_provision": 1642000, "effective_tax_rate": null, "net_income": -5078000, "net_income_continuing_ops": -8361000, "net_income_to_common": -5078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137458000, "short_term_investments": null, "net_receivables": 22013000, "inventory": null, "other_current_assets": null, "total_current_assets": 137458000, "net_ppe": null, "goodwill": 45628000, "intangible_assets": 45628000, "goodwill_and_intangibles": 91256000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4014842000, "total_assets": 4152300000, "short_term_debt": 94539000, "accounts_payable": 29162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94539000, "long_term_debt": 2156295000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2496510000, "total_liabilities": 2591049000, "total_debt": 2250834000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2668592000, "total_equity": 1561251000, "shares_outstanding": 214040000, "operating_cash_flow": 42212000, "stock_based_compensation": 4042000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1575000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 71592000, "dividends_paid": 52243000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165151000, "free_cash_flow": 43787000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30940000", "ebitda": "72552000", "netIncome": "-5078000", "grossProfit": "96361000", "depreciation": "None", "totalRevenue": "109286000", "costOfRevenue": "12925000", "interestIncome": "None", "incomeBeforeTax": "-6719000", "interestExpense": "39191000", "operatingIncome": "30940000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1642000", "reportedCurrency": "USD", "netInterestIncome": "-39191000", "nonInterestIncome": "None", "operatingExpenses": "65421000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41612000", "sellingGeneralAndAdministrative": "12144000", "netIncomeFromContinuingOperations": "-8361000" }, "balance": { "goodwill": "45628000", "inventory": "None", "commonStock": "3450000", "currentDebt": "None", "investments": "None", "totalAssets": "4152300000", "longTermDebt": "2156295000", "shortTermDebt": "94539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "45628000", "reportedCurrency": "USD", "retainedEarnings": "-2668592000", "totalLiabilities": "2591049000", "otherCurrentAssets": "None", "totalCurrentAssets": "137458000", "currentLongTermDebt": "290006000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4014842000", "currentAccountsPayable": "29162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2503649000", "totalShareholderEquity": "1561251000", "capitalLeaseObligations": "57348000", "otherCurrentLiabilities": "705000", "totalCurrentLiabilities": "94539000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2496510000", "cashAndShortTermInvestments": "137458000", "commonStockSharesOutstanding": "214040000", "intangibleAssetsExcludingGoodwill": "45628000", "cashAndCashEquivalentsAtCarryingValue": "137458000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8151000", "profitLoss": "None", "dividendPayout": "52243000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42212000", "capitalExpenditures": "1575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165151000", "cashflowFromInvestment": "71592000", "stockBasedCompensation": "4042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52243000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39942000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41612000", "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": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "income_statement": { "revenue": 116953000, "cost_of_revenue": 101444000, "gross_profit": 15509000, "ebit": 108776000, "ebitda": 153215000, "pretax_income": 66293000, "tax_provision": 12434000, "net_income": 48181000, "net_income_to_common": 48181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180114000, "total_current_assets": 344918000, "total_assets": 4347203000, "short_term_debt": 324165000, "long_term_debt": 2192773000, "total_debt": 2516938000, "total_liabilities": 2683705000, "total_equity": 1663498000, "shares_outstanding": 219056000, "goodwill_and_intangibles": 569304000 }, "cash_flow": { "operating_cash_flow": 55562000, "capital_expenditure": 7187000, "free_cash_flow": 62749000, "dividends_paid": 53245000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269702, "ticker_id": 1784, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108776000", "ebitda": "153215000", "netIncome": "48181000", "grossProfit": "15509000", "depreciation": "None", "totalRevenue": "116953000", "costOfRevenue": "101444000", "interestIncome": "42894000", "incomeBeforeTax": "66293000", "interestExpense": "42483000", "operatingIncome": "42089000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12434000", "reportedCurrency": "USD", "netInterestIncome": "-42626000", "nonInterestIncome": "None", "operatingExpenses": "-26580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44439000", "sellingGeneralAndAdministrative": "13377000", "netIncomeFromContinuingOperations": "53859000" }, "balance": { "goodwill": "45898000", "inventory": "None", "commonStock": "3490000", "currentDebt": "None", "investments": "None", "totalAssets": "4347203000", "longTermDebt": "2192773000", "shortTermDebt": "324165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "523406000", "reportedCurrency": "USD", "retainedEarnings": "-2611419000", "totalLiabilities": "2683705000", "otherCurrentAssets": "63951000", "totalCurrentAssets": "344918000", "currentLongTermDebt": "324165000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4002285000", "currentAccountsPayable": "43821000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3873986000", "shortLongTermDebtTotal": "2575868000", "totalShareholderEquity": "1663498000", "capitalLeaseObligations": "58930000", "otherCurrentLiabilities": "12668000", "totalCurrentLiabilities": "408908000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2274797000", "cashAndShortTermInvestments": "180114000", "commonStockSharesOutstanding": "219056000", "intangibleAssetsExcludingGoodwill": "523406000", "cashAndCashEquivalentsAtCarryingValue": "180114000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48181000", "profitLoss": "None", "dividendPayout": "53245000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55562000", "capitalExpenditures": "7187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-479524000", "cashflowFromInvestment": "419860000", "stockBasedCompensation": "3024000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53245000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38361000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46182000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116953000, "cost_of_revenue": 101444000, "gross_profit": 15509000, "research_and_development": null, "selling_general_admin": 13377000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108776000, "depreciation_amortisation": 44439000, "ebitda": 153215000, "interest_expense": 42483000, "interest_income": null, "other_non_operating": null, "pretax_income": 66293000, "tax_provision": 12434000, "effective_tax_rate": null, "net_income": 48181000, "net_income_continuing_ops": 53859000, "net_income_to_common": 48181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180114000, "short_term_investments": null, "net_receivables": 100853000, "inventory": null, "other_current_assets": null, "total_current_assets": 344918000, "net_ppe": null, "goodwill": 45898000, "intangible_assets": 523406000, "goodwill_and_intangibles": 569304000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4002285000, "total_assets": 4347203000, "short_term_debt": 324165000, "accounts_payable": 43821000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 408908000, "long_term_debt": 2192773000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2274797000, "total_liabilities": 2683705000, "total_debt": 2516938000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2611419000, "total_equity": 1663498000, "shares_outstanding": 219056000, "operating_cash_flow": 55562000, "stock_based_compensation": 3024000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7187000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 419860000, "dividends_paid": 53245000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -479524000, "free_cash_flow": 62749000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108776000", "ebitda": "153215000", "netIncome": "48181000", "grossProfit": "15509000", "depreciation": "None", "totalRevenue": "116953000", "costOfRevenue": "101444000", "interestIncome": "42894000", "incomeBeforeTax": "66293000", "interestExpense": "42483000", "operatingIncome": "42089000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12434000", "reportedCurrency": "USD", "netInterestIncome": "-42626000", "nonInterestIncome": "None", "operatingExpenses": "-26580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44439000", "sellingGeneralAndAdministrative": "13377000", "netIncomeFromContinuingOperations": "53859000" }, "balance": { "goodwill": "45898000", "inventory": "None", "commonStock": "3490000", "currentDebt": "None", "investments": "None", "totalAssets": "4347203000", "longTermDebt": "2192773000", "shortTermDebt": "324165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "523406000", "reportedCurrency": "USD", "retainedEarnings": "-2611419000", "totalLiabilities": "2683705000", "otherCurrentAssets": "63951000", "totalCurrentAssets": "344918000", "currentLongTermDebt": "324165000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4002285000", "currentAccountsPayable": "43821000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3873986000", "shortLongTermDebtTotal": "2575868000", "totalShareholderEquity": "1663498000", "capitalLeaseObligations": "58930000", "otherCurrentLiabilities": "12668000", "totalCurrentLiabilities": "408908000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2274797000", "cashAndShortTermInvestments": "180114000", "commonStockSharesOutstanding": "219056000", "intangibleAssetsExcludingGoodwill": "523406000", "cashAndCashEquivalentsAtCarryingValue": "180114000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48181000", "profitLoss": "None", "dividendPayout": "53245000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55562000", "capitalExpenditures": "7187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-479524000", "cashflowFromInvestment": "419860000", "stockBasedCompensation": "3024000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53245000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38361000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46182000", "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": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "income_statement": { "revenue": 121013000, "cost_of_revenue": 12669000, "gross_profit": 108344000, "ebit": -14181000, "ebitda": 32476000, "pretax_income": -59488000, "tax_provision": 3092000, "net_income": -60116000, "net_income_to_common": -60116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165095000, "total_current_assets": 376905000, "total_assets": 4765170000, "short_term_debt": 663762000, "long_term_debt": 2228022000, "total_debt": 2891784000, "total_liabilities": 3064159000, "total_equity": 1701011000, "shares_outstanding": 220891000, "goodwill_and_intangibles": 619624000 }, "cash_flow": { "operating_cash_flow": 56034000, "capital_expenditure": 6620000, "free_cash_flow": 62654000, "dividends_paid": 53266000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269704, "ticker_id": 1784, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14181000", "ebitda": "32476000", "netIncome": "-60116000", "grossProfit": "108344000", "depreciation": "None", "totalRevenue": "121013000", "costOfRevenue": "12669000", "interestIncome": "43005000", "incomeBeforeTax": "-59488000", "interestExpense": "45307000", "operatingIncome": "-14182000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3092000", "reportedCurrency": "USD", "netInterestIncome": "-45307000", "nonInterestIncome": "None", "operatingExpenses": "122526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12669000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46657000", "sellingGeneralAndAdministrative": "14893000", "netIncomeFromContinuingOperations": "-62580000" }, "balance": { "goodwill": "45983000", "inventory": "None", "commonStock": "3533000", "currentDebt": "None", "investments": "None", "totalAssets": "4765170000", "longTermDebt": "2228022000", "shortTermDebt": "663762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "573641000", "reportedCurrency": "USD", "retainedEarnings": "-2606609000", "totalLiabilities": "3064159000", "otherCurrentAssets": "72788000", "totalCurrentAssets": "376905000", "currentLongTermDebt": "663762000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "139022000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4388265000", "currentAccountsPayable": "44351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4245604000", "shortLongTermDebtTotal": "2951979000", "totalShareholderEquity": "1701011000", "capitalLeaseObligations": "60195000", "otherCurrentLiabilities": "15300000", "totalCurrentLiabilities": "762331000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2301828000", "cashAndShortTermInvestments": "165095000", "commonStockSharesOutstanding": "220891000", "intangibleAssetsExcludingGoodwill": "573641000", "cashAndCashEquivalentsAtCarryingValue": "165095000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60116000", "profitLoss": "None", "dividendPayout": "53266000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56034000", "capitalExpenditures": "6620000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163468000", "cashflowFromInvestment": "131021000", "stockBasedCompensation": "3059000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53266000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7095000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46657000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121013000, "cost_of_revenue": 12669000, "gross_profit": 108344000, "research_and_development": null, "selling_general_admin": 14893000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14181000, "depreciation_amortisation": 46657000, "ebitda": 32476000, "interest_expense": 45307000, "interest_income": null, "other_non_operating": null, "pretax_income": -59488000, "tax_provision": 3092000, "effective_tax_rate": null, "net_income": -60116000, "net_income_continuing_ops": -62580000, "net_income_to_common": -60116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165095000, "short_term_investments": null, "net_receivables": 139022000, "inventory": null, "other_current_assets": null, "total_current_assets": 376905000, "net_ppe": null, "goodwill": 45983000, "intangible_assets": 573641000, "goodwill_and_intangibles": 619624000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4388265000, "total_assets": 4765170000, "short_term_debt": 663762000, "accounts_payable": 44351000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 762331000, "long_term_debt": 2228022000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2301828000, "total_liabilities": 3064159000, "total_debt": 2891784000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2606609000, "total_equity": 1701011000, "shares_outstanding": 220891000, "operating_cash_flow": 56034000, "stock_based_compensation": 3059000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6620000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 131021000, "dividends_paid": 53266000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -163468000, "free_cash_flow": 62654000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14181000", "ebitda": "32476000", "netIncome": "-60116000", "grossProfit": "108344000", "depreciation": "None", "totalRevenue": "121013000", "costOfRevenue": "12669000", "interestIncome": "43005000", "incomeBeforeTax": "-59488000", "interestExpense": "45307000", "operatingIncome": "-14182000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3092000", "reportedCurrency": "USD", "netInterestIncome": "-45307000", "nonInterestIncome": "None", "operatingExpenses": "122526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12669000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46657000", "sellingGeneralAndAdministrative": "14893000", "netIncomeFromContinuingOperations": "-62580000" }, "balance": { "goodwill": "45983000", "inventory": "None", "commonStock": "3533000", "currentDebt": "None", "investments": "None", "totalAssets": "4765170000", "longTermDebt": "2228022000", "shortTermDebt": "663762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "573641000", "reportedCurrency": "USD", "retainedEarnings": "-2606609000", "totalLiabilities": "3064159000", "otherCurrentAssets": "72788000", "totalCurrentAssets": "376905000", "currentLongTermDebt": "663762000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "139022000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4388265000", "currentAccountsPayable": "44351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4245604000", "shortLongTermDebtTotal": "2951979000", "totalShareholderEquity": "1701011000", "capitalLeaseObligations": "60195000", "otherCurrentLiabilities": "15300000", "totalCurrentLiabilities": "762331000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2301828000", "cashAndShortTermInvestments": "165095000", "commonStockSharesOutstanding": "220891000", "intangibleAssetsExcludingGoodwill": "573641000", "cashAndCashEquivalentsAtCarryingValue": "165095000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-60116000", "profitLoss": "None", "dividendPayout": "53266000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56034000", "capitalExpenditures": "6620000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163468000", "cashflowFromInvestment": "131021000", "stockBasedCompensation": "3059000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53266000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7095000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46657000", "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": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "income_statement": { "revenue": 124905000, "cost_of_revenue": 12018000, "gross_profit": 112887000, "ebit": 24485000, "ebitda": 72168000, "pretax_income": -28863000, "tax_provision": 2995000, "net_income": -24143000, "net_income_to_common": -24143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144809000, "total_current_assets": 400563000, "total_assets": 4984916000, "short_term_debt": 740682000, "long_term_debt": 2229582000, "total_debt": 2970264000, "total_liabilities": 3152537000, "total_equity": 1832379000, "shares_outstanding": 222960000, "goodwill_and_intangibles": 679656000 }, "cash_flow": { "operating_cash_flow": 52027000, "capital_expenditure": 9823000, "free_cash_flow": 61850000, "dividends_paid": 54415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269705, "ticker_id": 1784, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24485000", "ebitda": "72168000", "netIncome": "-24143000", "grossProfit": "112887000", "depreciation": "None", "totalRevenue": "124905000", "costOfRevenue": "12018000", "interestIncome": "68495000", "incomeBeforeTax": "-28863000", "interestExpense": "53348000", "operatingIncome": "42297000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2995000", "reportedCurrency": "USD", "netInterestIncome": "-53348000", "nonInterestIncome": "None", "operatingExpenses": "70590000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47683000", "sellingGeneralAndAdministrative": "14677000", "netIncomeFromContinuingOperations": "-31858000" }, "balance": { "goodwill": "46009000", "inventory": "None", "commonStock": "3541000", "currentDebt": "None", "investments": "None", "totalAssets": "4984916000", "longTermDebt": "2229582000", "shortTermDebt": "740682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "633647000", "reportedCurrency": "USD", "retainedEarnings": "-2493192000", "totalLiabilities": "3152537000", "otherCurrentAssets": "77172000", "totalCurrentAssets": "400563000", "currentLongTermDebt": "740682000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "178582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4584353000", "currentAccountsPayable": "45878000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4437128000", "shortLongTermDebtTotal": "3032371000", "totalShareholderEquity": "1832379000", "capitalLeaseObligations": "62107000", "otherCurrentLiabilities": "19792000", "totalCurrentLiabilities": "842977000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2309560000", "cashAndShortTermInvestments": "144809000", "commonStockSharesOutstanding": "222960000", "intangibleAssetsExcludingGoodwill": "633647000", "cashAndCashEquivalentsAtCarryingValue": "144809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35079000", "profitLoss": "None", "dividendPayout": "54415000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52027000", "capitalExpenditures": "9823000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-445002000", "cashflowFromInvestment": "353251000", "stockBasedCompensation": "3338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46868000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124905000, "cost_of_revenue": 12018000, "gross_profit": 112887000, "research_and_development": null, "selling_general_admin": 14677000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24485000, "depreciation_amortisation": 47683000, "ebitda": 72168000, "interest_expense": 53348000, "interest_income": null, "other_non_operating": null, "pretax_income": -28863000, "tax_provision": 2995000, "effective_tax_rate": null, "net_income": -24143000, "net_income_continuing_ops": -31858000, "net_income_to_common": -24143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144809000, "short_term_investments": null, "net_receivables": 178582000, "inventory": null, "other_current_assets": null, "total_current_assets": 400563000, "net_ppe": null, "goodwill": 46009000, "intangible_assets": 633647000, "goodwill_and_intangibles": 679656000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4584353000, "total_assets": 4984916000, "short_term_debt": 740682000, "accounts_payable": 45878000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 842977000, "long_term_debt": 2229582000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2309560000, "total_liabilities": 3152537000, "total_debt": 2970264000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2493192000, "total_equity": 1832379000, "shares_outstanding": 222960000, "operating_cash_flow": 52027000, "stock_based_compensation": 3338000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9823000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 353251000, "dividends_paid": 54415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -445002000, "free_cash_flow": 61850000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24485000", "ebitda": "72168000", "netIncome": "-24143000", "grossProfit": "112887000", "depreciation": "None", "totalRevenue": "124905000", "costOfRevenue": "12018000", "interestIncome": "68495000", "incomeBeforeTax": "-28863000", "interestExpense": "53348000", "operatingIncome": "42297000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2995000", "reportedCurrency": "USD", "netInterestIncome": "-53348000", "nonInterestIncome": "None", "operatingExpenses": "70590000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47683000", "sellingGeneralAndAdministrative": "14677000", "netIncomeFromContinuingOperations": "-31858000" }, "balance": { "goodwill": "46009000", "inventory": "None", "commonStock": "3541000", "currentDebt": "None", "investments": "None", "totalAssets": "4984916000", "longTermDebt": "2229582000", "shortTermDebt": "740682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "633647000", "reportedCurrency": "USD", "retainedEarnings": "-2493192000", "totalLiabilities": "3152537000", "otherCurrentAssets": "77172000", "totalCurrentAssets": "400563000", "currentLongTermDebt": "740682000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "178582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4584353000", "currentAccountsPayable": "45878000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4437128000", "shortLongTermDebtTotal": "3032371000", "totalShareholderEquity": "1832379000", "capitalLeaseObligations": "62107000", "otherCurrentLiabilities": "19792000", "totalCurrentLiabilities": "842977000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2309560000", "cashAndShortTermInvestments": "144809000", "commonStockSharesOutstanding": "222960000", "intangibleAssetsExcludingGoodwill": "633647000", "cashAndCashEquivalentsAtCarryingValue": "144809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35079000", "profitLoss": "None", "dividendPayout": "54415000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52027000", "capitalExpenditures": "9823000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-445002000", "cashflowFromInvestment": "353251000", "stockBasedCompensation": "3338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46868000", "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": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "income_statement": { "revenue": 132415000, "cost_of_revenue": 13953000, "gross_profit": 118462000, "ebit": 41253000, "ebitda": 97382000, "pretax_income": -91888000, "tax_provision": 3280000, "net_income": -189379000, "net_income_to_common": -189379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147047000, "total_current_assets": 1249835000, "total_assets": 5789334000, "short_term_debt": 547406000, "long_term_debt": 2685532000, "total_debt": 3232938000, "total_liabilities": 3873782000, "total_equity": 1915552000, "shares_outstanding": 230263709, "goodwill_and_intangibles": 693210000 }, "cash_flow": { "operating_cash_flow": 59167000, "capital_expenditure": 9756000, "free_cash_flow": 68923000, "dividends_paid": 74878000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269706, "ticker_id": 1784, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41253000", "ebitda": "97382000", "netIncome": "-189379000", "grossProfit": "118462000", "depreciation": "None", "totalRevenue": "132415000", "costOfRevenue": "13953000", "interestIncome": "63644000", "incomeBeforeTax": "-91888000", "interestExpense": "53437000", "operatingIncome": "-27874000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3280000", "reportedCurrency": "USD", "netInterestIncome": "-53437000", "nonInterestIncome": "None", "operatingExpenses": "146336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56129000", "sellingGeneralAndAdministrative": "16203000", "netIncomeFromContinuingOperations": "-95168000" }, "balance": { "goodwill": "44842000", "inventory": "None", "commonStock": "3617000", "currentDebt": "None", "investments": "None", "totalAssets": "5789334000", "longTermDebt": "2685532000", "shortTermDebt": "547406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "648368000", "reportedCurrency": "USD", "retainedEarnings": "-2414684000", "totalLiabilities": "3873782000", "otherCurrentAssets": "901302000", "totalCurrentAssets": "1249835000", "currentLongTermDebt": "547406000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "201486000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4539499000", "currentAccountsPayable": "47789000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4429648000", "shortLongTermDebtTotal": "3294052000", "totalShareholderEquity": "1915552000", "capitalLeaseObligations": "61114000", "otherCurrentLiabilities": "508882000", "totalCurrentLiabilities": "1118466000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2755316000", "cashAndShortTermInvestments": "147047000", "commonStockSharesOutstanding": "230263709", "intangibleAssetsExcludingGoodwill": "648368000", "cashAndCashEquivalentsAtCarryingValue": "147047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-189379000", "profitLoss": "None", "dividendPayout": "74878000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59167000", "capitalExpenditures": "9756000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-975631000", "cashflowFromInvestment": "900746000", "stockBasedCompensation": "3093000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74878000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19417000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90176000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 132415000, "cost_of_revenue": 13953000, "gross_profit": 118462000, "research_and_development": null, "selling_general_admin": 16203000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41253000, "depreciation_amortisation": 56129000, "ebitda": 97382000, "interest_expense": 53437000, "interest_income": null, "other_non_operating": null, "pretax_income": -91888000, "tax_provision": 3280000, "effective_tax_rate": null, "net_income": -189379000, "net_income_continuing_ops": -95168000, "net_income_to_common": -189379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147047000, "short_term_investments": null, "net_receivables": 201486000, "inventory": null, "other_current_assets": null, "total_current_assets": 1249835000, "net_ppe": null, "goodwill": 44842000, "intangible_assets": 648368000, "goodwill_and_intangibles": 693210000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4539499000, "total_assets": 5789334000, "short_term_debt": 547406000, "accounts_payable": 47789000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1118466000, "long_term_debt": 2685532000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2755316000, "total_liabilities": 3873782000, "total_debt": 3232938000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2414684000, "total_equity": 1915552000, "shares_outstanding": 230263709, "operating_cash_flow": 59167000, "stock_based_compensation": 3093000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9756000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 900746000, "dividends_paid": 74878000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -975631000, "free_cash_flow": 68923000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41253000", "ebitda": "97382000", "netIncome": "-189379000", "grossProfit": "118462000", "depreciation": "None", "totalRevenue": "132415000", "costOfRevenue": "13953000", "interestIncome": "63644000", "incomeBeforeTax": "-91888000", "interestExpense": "53437000", "operatingIncome": "-27874000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3280000", "reportedCurrency": "USD", "netInterestIncome": "-53437000", "nonInterestIncome": "None", "operatingExpenses": "146336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56129000", "sellingGeneralAndAdministrative": "16203000", "netIncomeFromContinuingOperations": "-95168000" }, "balance": { "goodwill": "44842000", "inventory": "None", "commonStock": "3617000", "currentDebt": "None", "investments": "None", "totalAssets": "5789334000", "longTermDebt": "2685532000", "shortTermDebt": "547406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "648368000", "reportedCurrency": "USD", "retainedEarnings": "-2414684000", "totalLiabilities": "3873782000", "otherCurrentAssets": "901302000", "totalCurrentAssets": "1249835000", "currentLongTermDebt": "547406000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "201486000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4539499000", "currentAccountsPayable": "47789000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4429648000", "shortLongTermDebtTotal": "3294052000", "totalShareholderEquity": "1915552000", "capitalLeaseObligations": "61114000", "otherCurrentLiabilities": "508882000", "totalCurrentLiabilities": "1118466000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2755316000", "cashAndShortTermInvestments": "147047000", "commonStockSharesOutstanding": "230263709", "intangibleAssetsExcludingGoodwill": "648368000", "cashAndCashEquivalentsAtCarryingValue": "147047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-189379000", "profitLoss": "None", "dividendPayout": "74878000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59167000", "capitalExpenditures": "9756000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-975631000", "cashflowFromInvestment": "900746000", "stockBasedCompensation": "3093000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74878000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19417000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90176000", "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": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "income_statement": { "revenue": 199115000, "cost_of_revenue": 35619000, "gross_profit": 163496000, "ebit": 71674000, "ebitda": 159142000, "pretax_income": -5560000, "tax_provision": 962000, "net_income": -6522000, "net_income_to_common": -6522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159698000, "total_current_assets": 341115000, "total_assets": 6955764000, "short_term_debt": 1390292000, "long_term_debt": 3127807000, "total_debt": 4518099000, "total_liabilities": 4768806000, "total_equity": 2186958000, "shares_outstanding": 230440000, "goodwill_and_intangibles": 1109337000 }, "cash_flow": { "operating_cash_flow": 74799000, "capital_expenditure": 12845000, "free_cash_flow": 87644000, "dividends_paid": 74689000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269707, "ticker_id": 1784, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71674000", "ebitda": "159142000", "netIncome": "-6522000", "grossProfit": "163496000", "depreciation": "None", "totalRevenue": "199115000", "costOfRevenue": "35619000", "interestIncome": "68464000", "incomeBeforeTax": "-5560000", "interestExpense": "77234000", "operatingIncome": "63840000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "962000", "reportedCurrency": "USD", "netInterestIncome": "-77234000", "nonInterestIncome": "None", "operatingExpenses": "99656000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35619000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87468000", "sellingGeneralAndAdministrative": "16072000", "netIncomeFromContinuingOperations": "-6522000" }, "balance": { "goodwill": "51370000", "inventory": "None", "commonStock": "3640000", "currentDebt": "None", "investments": "None", "totalAssets": "6955764000", "longTermDebt": "3127807000", "shortTermDebt": "1390292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1057967000", "reportedCurrency": "USD", "retainedEarnings": "-2150342000", "totalLiabilities": "4768806000", "otherCurrentAssets": "81916000", "totalCurrentAssets": "341115000", "currentLongTermDebt": "1390292000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6614649000", "currentAccountsPayable": "75735000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6437572000", "shortLongTermDebtTotal": "4643232000", "totalShareholderEquity": "2186958000", "capitalLeaseObligations": "125133000", "otherCurrentLiabilities": "11909000", "totalCurrentLiabilities": "1506670000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3262136000", "cashAndShortTermInvestments": "159698000", "commonStockSharesOutstanding": "230440000", "intangibleAssetsExcludingGoodwill": "1057967000", "cashAndCashEquivalentsAtCarryingValue": "159698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6649000", "profitLoss": "None", "dividendPayout": "74689000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74799000", "capitalExpenditures": "12845000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-265008000", "cashflowFromInvestment": "244552000", "stockBasedCompensation": "2309000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74689000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-486000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87468000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 199115000, "cost_of_revenue": 35619000, "gross_profit": 163496000, "research_and_development": null, "selling_general_admin": 16072000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71674000, "depreciation_amortisation": 87468000, "ebitda": 159142000, "interest_expense": 77234000, "interest_income": null, "other_non_operating": null, "pretax_income": -5560000, "tax_provision": 962000, "effective_tax_rate": null, "net_income": -6522000, "net_income_continuing_ops": -6522000, "net_income_to_common": -6522000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159698000, "short_term_investments": null, "net_receivables": 99501000, "inventory": null, "other_current_assets": null, "total_current_assets": 341115000, "net_ppe": null, "goodwill": 51370000, "intangible_assets": 1057967000, "goodwill_and_intangibles": 1109337000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6614649000, "total_assets": 6955764000, "short_term_debt": 1390292000, "accounts_payable": 75735000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1506670000, "long_term_debt": 3127807000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3262136000, "total_liabilities": 4768806000, "total_debt": 4518099000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2150342000, "total_equity": 2186958000, "shares_outstanding": 230440000, "operating_cash_flow": 74799000, "stock_based_compensation": 2309000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12845000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 244552000, "dividends_paid": 74689000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -265008000, "free_cash_flow": 87644000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71674000", "ebitda": "159142000", "netIncome": "-6522000", "grossProfit": "163496000", "depreciation": "None", "totalRevenue": "199115000", "costOfRevenue": "35619000", "interestIncome": "68464000", "incomeBeforeTax": "-5560000", "interestExpense": "77234000", "operatingIncome": "63840000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "962000", "reportedCurrency": "USD", "netInterestIncome": "-77234000", "nonInterestIncome": "None", "operatingExpenses": "99656000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35619000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87468000", "sellingGeneralAndAdministrative": "16072000", "netIncomeFromContinuingOperations": "-6522000" }, "balance": { "goodwill": "51370000", "inventory": "None", "commonStock": "3640000", "currentDebt": "None", "investments": "None", "totalAssets": "6955764000", "longTermDebt": "3127807000", "shortTermDebt": "1390292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1057967000", "reportedCurrency": "USD", "retainedEarnings": "-2150342000", "totalLiabilities": "4768806000", "otherCurrentAssets": "81916000", "totalCurrentAssets": "341115000", "currentLongTermDebt": "1390292000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6614649000", "currentAccountsPayable": "75735000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6437572000", "shortLongTermDebtTotal": "4643232000", "totalShareholderEquity": "2186958000", "capitalLeaseObligations": "125133000", "otherCurrentLiabilities": "11909000", "totalCurrentLiabilities": "1506670000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3262136000", "cashAndShortTermInvestments": "159698000", "commonStockSharesOutstanding": "230440000", "intangibleAssetsExcludingGoodwill": "1057967000", "cashAndCashEquivalentsAtCarryingValue": "159698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6649000", "profitLoss": "None", "dividendPayout": "74689000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74799000", "capitalExpenditures": "12845000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-265008000", "cashflowFromInvestment": "244552000", "stockBasedCompensation": "2309000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74689000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-486000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87468000", "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": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "income_statement": { "revenue": 196564000, "cost_of_revenue": 33515000, "gross_profit": 163049000, "ebit": 12840000, "ebitda": 102854000, "pretax_income": -64290000, "tax_provision": 1345000, "net_income": -65635000, "net_income_to_common": -65635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127249000, "total_current_assets": 289080000, "total_assets": 7335870000, "short_term_debt": 1583936000, "long_term_debt": 3174369000, "total_debt": 4758305000, "total_liabilities": 5060668000, "total_equity": 2272550000, "shares_outstanding": 230463241, "goodwill_and_intangibles": 1181246000 }, "cash_flow": { "operating_cash_flow": 62126000, "capital_expenditure": 14304000, "free_cash_flow": 76430000, "dividends_paid": 74402000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269709, "ticker_id": 1784, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12840000", "ebitda": "102854000", "netIncome": "-65635000", "grossProfit": "163049000", "depreciation": "None", "totalRevenue": "196564000", "costOfRevenue": "33515000", "interestIncome": "81872000", "incomeBeforeTax": "-64290000", "interestExpense": "77130000", "operatingIncome": "17948000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1345000", "reportedCurrency": "USD", "netInterestIncome": "-77130000", "nonInterestIncome": "None", "operatingExpenses": "145101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33515000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90014000", "sellingGeneralAndAdministrative": "14907000", "netIncomeFromContinuingOperations": "-65635000" }, "balance": { "goodwill": "52255000", "inventory": "None", "commonStock": "3638000", "currentDebt": "None", "investments": "None", "totalAssets": "7335870000", "longTermDebt": "3174369000", "shortTermDebt": "1583936000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1128991000", "reportedCurrency": "USD", "retainedEarnings": "-2069400000", "totalLiabilities": "5060668000", "otherCurrentAssets": "62917000", "totalCurrentAssets": "289080000", "currentLongTermDebt": "1583936000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7046790000", "currentAccountsPayable": "90653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6847313000", "shortLongTermDebtTotal": "4888556000", "totalShareholderEquity": "2272550000", "capitalLeaseObligations": "130251000", "otherCurrentLiabilities": "11830000", "totalCurrentLiabilities": "1731240000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3329428000", "cashAndShortTermInvestments": "127249000", "commonStockSharesOutstanding": "230463241", "intangibleAssetsExcludingGoodwill": "1128991000", "cashAndCashEquivalentsAtCarryingValue": "127249000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65635000", "profitLoss": "None", "dividendPayout": "74402000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62126000", "capitalExpenditures": "14304000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-280291000", "cashflowFromInvestment": "234221000", "stockBasedCompensation": "2309000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74402000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90014000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 196564000, "cost_of_revenue": 33515000, "gross_profit": 163049000, "research_and_development": null, "selling_general_admin": 14907000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12840000, "depreciation_amortisation": 90014000, "ebitda": 102854000, "interest_expense": 77130000, "interest_income": null, "other_non_operating": null, "pretax_income": -64290000, "tax_provision": 1345000, "effective_tax_rate": null, "net_income": -65635000, "net_income_continuing_ops": -65635000, "net_income_to_common": -65635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127249000, "short_term_investments": null, "net_receivables": 98914000, "inventory": null, "other_current_assets": null, "total_current_assets": 289080000, "net_ppe": null, "goodwill": 52255000, "intangible_assets": 1128991000, "goodwill_and_intangibles": 1181246000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7046790000, "total_assets": 7335870000, "short_term_debt": 1583936000, "accounts_payable": 90653000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1731240000, "long_term_debt": 3174369000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3329428000, "total_liabilities": 5060668000, "total_debt": 4758305000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2069400000, "total_equity": 2272550000, "shares_outstanding": 230463241, "operating_cash_flow": 62126000, "stock_based_compensation": 2309000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14304000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 234221000, "dividends_paid": 74402000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -280291000, "free_cash_flow": 76430000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12840000", "ebitda": "102854000", "netIncome": "-65635000", "grossProfit": "163049000", "depreciation": "None", "totalRevenue": "196564000", "costOfRevenue": "33515000", "interestIncome": "81872000", "incomeBeforeTax": "-64290000", "interestExpense": "77130000", "operatingIncome": "17948000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1345000", "reportedCurrency": "USD", "netInterestIncome": "-77130000", "nonInterestIncome": "None", "operatingExpenses": "145101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33515000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90014000", "sellingGeneralAndAdministrative": "14907000", "netIncomeFromContinuingOperations": "-65635000" }, "balance": { "goodwill": "52255000", "inventory": "None", "commonStock": "3638000", "currentDebt": "None", "investments": "None", "totalAssets": "7335870000", "longTermDebt": "3174369000", "shortTermDebt": "1583936000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1128991000", "reportedCurrency": "USD", "retainedEarnings": "-2069400000", "totalLiabilities": "5060668000", "otherCurrentAssets": "62917000", "totalCurrentAssets": "289080000", "currentLongTermDebt": "1583936000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7046790000", "currentAccountsPayable": "90653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6847313000", "shortLongTermDebtTotal": "4888556000", "totalShareholderEquity": "2272550000", "capitalLeaseObligations": "130251000", "otherCurrentLiabilities": "11830000", "totalCurrentLiabilities": "1731240000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3329428000", "cashAndShortTermInvestments": "127249000", "commonStockSharesOutstanding": "230463241", "intangibleAssetsExcludingGoodwill": "1128991000", "cashAndCashEquivalentsAtCarryingValue": "127249000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65635000", "profitLoss": "None", "dividendPayout": "74402000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62126000", "capitalExpenditures": "14304000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-280291000", "cashflowFromInvestment": "234221000", "stockBasedCompensation": "2309000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74402000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90014000", "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": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "income_statement": { "revenue": 145464000, "cost_of_revenue": 15934000, "gross_profit": 129530000, "ebit": 49991000, "ebitda": 144465000, "pretax_income": -21993000, "tax_provision": -250000, "net_income": -35664000, "net_income_to_common": -35664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122181000, "total_current_assets": 269190000, "total_assets": 7612713000, "short_term_debt": 1735603000, "long_term_debt": 3164631000, "total_debt": 4900234000, "total_liabilities": 5189449000, "total_equity": 2421033000, "shares_outstanding": 230380574, "goodwill_and_intangibles": 1265550000 }, "cash_flow": { "operating_cash_flow": 70359000, "capital_expenditure": 10503000, "free_cash_flow": 80862000, "dividends_paid": 74420000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269710, "ticker_id": 1784, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49991000", "ebitda": "144465000", "netIncome": "-35664000", "grossProfit": "129530000", "depreciation": "None", "totalRevenue": "145464000", "costOfRevenue": "15934000", "interestIncome": "None", "incomeBeforeTax": "-21993000", "interestExpense": "89815000", "operatingIncome": "61926000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-250000", "reportedCurrency": "USD", "netInterestIncome": "-89815000", "nonInterestIncome": "None", "operatingExpenses": "67604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94474000", "sellingGeneralAndAdministrative": "16086000", "netIncomeFromContinuingOperations": "-35664000" }, "balance": { "goodwill": "50020000", "inventory": "176747000", "commonStock": "3638000", "currentDebt": "None", "investments": "None", "totalAssets": "7612713000", "longTermDebt": "3164631000", "shortTermDebt": "1735603000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1215530000", "reportedCurrency": "USD", "retainedEarnings": "-1929107000", "totalLiabilities": "5189449000", "otherCurrentAssets": "54566000", "totalCurrentAssets": "269190000", "currentLongTermDebt": "1735603000", "longTermInvestments": "None", "shortTermInvestments": "8363699000", "currentNetReceivables": "92443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7343523000", "currentAccountsPayable": "85753000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5039210000", "totalShareholderEquity": "2421033000", "capitalLeaseObligations": "138976000", "otherCurrentLiabilities": "11581000", "totalCurrentLiabilities": "1878659000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3310790000", "cashAndShortTermInvestments": "122181000", "commonStockSharesOutstanding": "230380574", "intangibleAssetsExcludingGoodwill": "1215530000", "cashAndCashEquivalentsAtCarryingValue": "122181000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35664000", "profitLoss": "None", "dividendPayout": "74420000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70359000", "capitalExpenditures": "10503000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-342165000", "cashflowFromInvestment": "245970000", "stockBasedCompensation": "2340000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74420000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-369000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94474000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 145464000, "cost_of_revenue": 15934000, "gross_profit": 129530000, "research_and_development": null, "selling_general_admin": 16086000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49991000, "depreciation_amortisation": 94474000, "ebitda": 144465000, "interest_expense": 89815000, "interest_income": null, "other_non_operating": null, "pretax_income": -21993000, "tax_provision": -250000, "effective_tax_rate": null, "net_income": -35664000, "net_income_continuing_ops": -35664000, "net_income_to_common": -35664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122181000, "short_term_investments": 8363699000, "net_receivables": 92443000, "inventory": 176747000, "other_current_assets": null, "total_current_assets": 269190000, "net_ppe": null, "goodwill": 50020000, "intangible_assets": 1215530000, "goodwill_and_intangibles": 1265550000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7343523000, "total_assets": 7612713000, "short_term_debt": 1735603000, "accounts_payable": 85753000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1878659000, "long_term_debt": 3164631000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3310790000, "total_liabilities": 5189449000, "total_debt": 4900234000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1929107000, "total_equity": 2421033000, "shares_outstanding": 230380574, "operating_cash_flow": 70359000, "stock_based_compensation": 2340000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10503000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 245970000, "dividends_paid": 74420000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -342165000, "free_cash_flow": 80862000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49991000", "ebitda": "144465000", "netIncome": "-35664000", "grossProfit": "129530000", "depreciation": "None", "totalRevenue": "145464000", "costOfRevenue": "15934000", "interestIncome": "None", "incomeBeforeTax": "-21993000", "interestExpense": "89815000", "operatingIncome": "61926000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-250000", "reportedCurrency": "USD", "netInterestIncome": "-89815000", "nonInterestIncome": "None", "operatingExpenses": "67604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94474000", "sellingGeneralAndAdministrative": "16086000", "netIncomeFromContinuingOperations": "-35664000" }, "balance": { "goodwill": "50020000", "inventory": "176747000", "commonStock": "3638000", "currentDebt": "None", "investments": "None", "totalAssets": "7612713000", "longTermDebt": "3164631000", "shortTermDebt": "1735603000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1215530000", "reportedCurrency": "USD", "retainedEarnings": "-1929107000", "totalLiabilities": "5189449000", "otherCurrentAssets": "54566000", "totalCurrentAssets": "269190000", "currentLongTermDebt": "1735603000", "longTermInvestments": "None", "shortTermInvestments": "8363699000", "currentNetReceivables": "92443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7343523000", "currentAccountsPayable": "85753000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5039210000", "totalShareholderEquity": "2421033000", "capitalLeaseObligations": "138976000", "otherCurrentLiabilities": "11581000", "totalCurrentLiabilities": "1878659000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3310790000", "cashAndShortTermInvestments": "122181000", "commonStockSharesOutstanding": "230380574", "intangibleAssetsExcludingGoodwill": "1215530000", "cashAndCashEquivalentsAtCarryingValue": "122181000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35664000", "profitLoss": "None", "dividendPayout": "74420000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70359000", "capitalExpenditures": "10503000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-342165000", "cashflowFromInvestment": "245970000", "stockBasedCompensation": "2340000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74420000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-369000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94474000", "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": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "income_statement": { "revenue": 147880000, "cost_of_revenue": 17796000, "gross_profit": 130084000, "ebit": 59586000, "ebitda": 156710000, "pretax_income": -5007000, "tax_provision": 2358000, "net_income": -23751000, "net_income_to_common": -23751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131880000, "total_current_assets": 284739000, "total_assets": 7968796000, "short_term_debt": 1760182000, "long_term_debt": 3372142000, "total_debt": 5132324000, "total_liabilities": 5442128000, "total_equity": 2524859000, "shares_outstanding": 230319722, "goodwill_and_intangibles": 1297477000 }, "cash_flow": { "operating_cash_flow": 92186000, "capital_expenditure": 7976000, "free_cash_flow": 100162000, "dividends_paid": 92668000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269711, "ticker_id": 1784, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59586000", "ebitda": "156710000", "netIncome": "-23751000", "grossProfit": "130084000", "depreciation": "None", "totalRevenue": "147880000", "costOfRevenue": "17796000", "interestIncome": "None", "incomeBeforeTax": "-5007000", "interestExpense": "82753000", "operatingIncome": "57064000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2358000", "reportedCurrency": "USD", "netInterestIncome": "-82753000", "nonInterestIncome": "None", "operatingExpenses": "73020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17796000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97124000", "sellingGeneralAndAdministrative": "16636000", "netIncomeFromContinuingOperations": "-23751000" }, "balance": { "goodwill": "48540000", "inventory": "197744000", "commonStock": "3639000", "currentDebt": "None", "investments": "None", "totalAssets": "7968796000", "longTermDebt": "3372142000", "shortTermDebt": "1760182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1248937000", "reportedCurrency": "USD", "retainedEarnings": "-1818753000", "totalLiabilities": "5442128000", "otherCurrentAssets": "65864000", "totalCurrentAssets": "284739000", "currentLongTermDebt": "1760182000", "longTermInvestments": "None", "shortTermInvestments": "10797000", "currentNetReceivables": "86995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7684057000", "currentAccountsPayable": "100963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5272851000", "totalShareholderEquity": "2524859000", "capitalLeaseObligations": "140527000", "otherCurrentLiabilities": "11357000", "totalCurrentLiabilities": "1920036000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3522092000", "cashAndShortTermInvestments": "131880000", "commonStockSharesOutstanding": "230319722", "intangibleAssetsExcludingGoodwill": "1248937000", "cashAndCashEquivalentsAtCarryingValue": "131880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23751000", "profitLoss": "None", "dividendPayout": "92668000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92186000", "capitalExpenditures": "7976000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107892000", "cashflowFromInvestment": "35158000", "stockBasedCompensation": "1973000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92668000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 147880000, "cost_of_revenue": 17796000, "gross_profit": 130084000, "research_and_development": null, "selling_general_admin": 16636000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59586000, "depreciation_amortisation": 97124000, "ebitda": 156710000, "interest_expense": 82753000, "interest_income": null, "other_non_operating": null, "pretax_income": -5007000, "tax_provision": 2358000, "effective_tax_rate": null, "net_income": -23751000, "net_income_continuing_ops": -23751000, "net_income_to_common": -23751000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131880000, "short_term_investments": 10797000, "net_receivables": 86995000, "inventory": 197744000, "other_current_assets": null, "total_current_assets": 284739000, "net_ppe": null, "goodwill": 48540000, "intangible_assets": 1248937000, "goodwill_and_intangibles": 1297477000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7684057000, "total_assets": 7968796000, "short_term_debt": 1760182000, "accounts_payable": 100963000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1920036000, "long_term_debt": 3372142000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3522092000, "total_liabilities": 5442128000, "total_debt": 5132324000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1818753000, "total_equity": 2524859000, "shares_outstanding": 230319722, "operating_cash_flow": 92186000, "stock_based_compensation": 1973000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7976000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 35158000, "dividends_paid": 92668000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -107892000, "free_cash_flow": 100162000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59586000", "ebitda": "156710000", "netIncome": "-23751000", "grossProfit": "130084000", "depreciation": "None", "totalRevenue": "147880000", "costOfRevenue": "17796000", "interestIncome": "None", "incomeBeforeTax": "-5007000", "interestExpense": "82753000", "operatingIncome": "57064000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2358000", "reportedCurrency": "USD", "netInterestIncome": "-82753000", "nonInterestIncome": "None", "operatingExpenses": "73020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17796000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97124000", "sellingGeneralAndAdministrative": "16636000", "netIncomeFromContinuingOperations": "-23751000" }, "balance": { "goodwill": "48540000", "inventory": "197744000", "commonStock": "3639000", "currentDebt": "None", "investments": "None", "totalAssets": "7968796000", "longTermDebt": "3372142000", "shortTermDebt": "1760182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1248937000", "reportedCurrency": "USD", "retainedEarnings": "-1818753000", "totalLiabilities": "5442128000", "otherCurrentAssets": "65864000", "totalCurrentAssets": "284739000", "currentLongTermDebt": "1760182000", "longTermInvestments": "None", "shortTermInvestments": "10797000", "currentNetReceivables": "86995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7684057000", "currentAccountsPayable": "100963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5272851000", "totalShareholderEquity": "2524859000", "capitalLeaseObligations": "140527000", "otherCurrentLiabilities": "11357000", "totalCurrentLiabilities": "1920036000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3522092000", "cashAndShortTermInvestments": "131880000", "commonStockSharesOutstanding": "230319722", "intangibleAssetsExcludingGoodwill": "1248937000", "cashAndCashEquivalentsAtCarryingValue": "131880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23751000", "profitLoss": "None", "dividendPayout": "92668000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "92186000", "capitalExpenditures": "7976000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107892000", "cashflowFromInvestment": "35158000", "stockBasedCompensation": "1973000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92668000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97124000", "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": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "income_statement": { "revenue": 206726000, "cost_of_revenue": 37037000, "gross_profit": 169689000, "ebit": 40456000, "ebitda": 144035000, "pretax_income": -43119000, "tax_provision": 5459000, "net_income": -48578000, "net_income_to_common": -48578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121566000, "total_current_assets": 249841000, "total_assets": 8098977000, "short_term_debt": 1744182000, "long_term_debt": 3403913000, "total_debt": 5148095000, "total_liabilities": 5459828000, "total_equity": 2637752000, "shares_outstanding": 230320000, "goodwill_and_intangibles": 937984000 }, "cash_flow": { "operating_cash_flow": 55792000, "capital_expenditure": 17728000, "free_cash_flow": 73520000, "dividends_paid": 92649000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269712, "ticker_id": 1784, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40456000", "ebitda": "144035000", "netIncome": "-48578000", "grossProfit": "169689000", "depreciation": "None", "totalRevenue": "206726000", "costOfRevenue": "37037000", "interestIncome": "None", "incomeBeforeTax": "-43119000", "interestExpense": "83575000", "operatingIncome": "45316000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5459000", "reportedCurrency": "USD", "netInterestIncome": "-83575000", "nonInterestIncome": "None", "operatingExpenses": "124373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103579000", "sellingGeneralAndAdministrative": "17345000", "netIncomeFromContinuingOperations": "-48578000" }, "balance": { "goodwill": "46976000", "inventory": "165587000", "commonStock": "3639000", "currentDebt": "None", "investments": "None", "totalAssets": "8098977000", "longTermDebt": "3403913000", "shortTermDebt": "1744182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "891008000", "reportedCurrency": "USD", "retainedEarnings": "-1702143000", "totalLiabilities": "5459828000", "otherCurrentAssets": "44021000", "totalCurrentAssets": "249841000", "currentLongTermDebt": "1744182000", "longTermInvestments": "None", "shortTermInvestments": "9149000", "currentNetReceivables": "84254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7849136000", "currentAccountsPayable": "99014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5292274000", "totalShareholderEquity": "2637752000", "capitalLeaseObligations": "144179000", "otherCurrentLiabilities": "-1364641000", "totalCurrentLiabilities": "1900582000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3559246000", "cashAndShortTermInvestments": "121566000", "commonStockSharesOutstanding": "230320000", "intangibleAssetsExcludingGoodwill": "891008000", "cashAndCashEquivalentsAtCarryingValue": "121566000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48578000", "profitLoss": "None", "dividendPayout": "92649000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55792000", "capitalExpenditures": "17728000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68029000", "cashflowFromInvestment": "1881000", "stockBasedCompensation": "22947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92649000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-235000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103579000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 206726000, "cost_of_revenue": 37037000, "gross_profit": 169689000, "research_and_development": null, "selling_general_admin": 17345000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40456000, "depreciation_amortisation": 103579000, "ebitda": 144035000, "interest_expense": 83575000, "interest_income": null, "other_non_operating": null, "pretax_income": -43119000, "tax_provision": 5459000, "effective_tax_rate": null, "net_income": -48578000, "net_income_continuing_ops": -48578000, "net_income_to_common": -48578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121566000, "short_term_investments": 9149000, "net_receivables": 84254000, "inventory": 165587000, "other_current_assets": null, "total_current_assets": 249841000, "net_ppe": null, "goodwill": 46976000, "intangible_assets": 891008000, "goodwill_and_intangibles": 937984000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7849136000, "total_assets": 8098977000, "short_term_debt": 1744182000, "accounts_payable": 99014000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1900582000, "long_term_debt": 3403913000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3559246000, "total_liabilities": 5459828000, "total_debt": 5148095000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1702143000, "total_equity": 2637752000, "shares_outstanding": 230320000, "operating_cash_flow": 55792000, "stock_based_compensation": 22947000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17728000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1881000, "dividends_paid": 92649000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68029000, "free_cash_flow": 73520000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40456000", "ebitda": "144035000", "netIncome": "-48578000", "grossProfit": "169689000", "depreciation": "None", "totalRevenue": "206726000", "costOfRevenue": "37037000", "interestIncome": "None", "incomeBeforeTax": "-43119000", "interestExpense": "83575000", "operatingIncome": "45316000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5459000", "reportedCurrency": "USD", "netInterestIncome": "-83575000", "nonInterestIncome": "None", "operatingExpenses": "124373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103579000", "sellingGeneralAndAdministrative": "17345000", "netIncomeFromContinuingOperations": "-48578000" }, "balance": { "goodwill": "46976000", "inventory": "165587000", "commonStock": "3639000", "currentDebt": "None", "investments": "None", "totalAssets": "8098977000", "longTermDebt": "3403913000", "shortTermDebt": "1744182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "891008000", "reportedCurrency": "USD", "retainedEarnings": "-1702143000", "totalLiabilities": "5459828000", "otherCurrentAssets": "44021000", "totalCurrentAssets": "249841000", "currentLongTermDebt": "1744182000", "longTermInvestments": "None", "shortTermInvestments": "9149000", "currentNetReceivables": "84254000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7849136000", "currentAccountsPayable": "99014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5292274000", "totalShareholderEquity": "2637752000", "capitalLeaseObligations": "144179000", "otherCurrentLiabilities": "-1364641000", "totalCurrentLiabilities": "1900582000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3559246000", "cashAndShortTermInvestments": "121566000", "commonStockSharesOutstanding": "230320000", "intangibleAssetsExcludingGoodwill": "891008000", "cashAndCashEquivalentsAtCarryingValue": "121566000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48578000", "profitLoss": "None", "dividendPayout": "92649000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55792000", "capitalExpenditures": "17728000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68029000", "cashflowFromInvestment": "1881000", "stockBasedCompensation": "22947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "92649000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-235000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103579000", "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": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "income_statement": { "revenue": 118168000, "cost_of_revenue": 13623000, "gross_profit": 104545000, "ebit": -92222000, "ebitda": -40278000, "pretax_income": -133383000, "tax_provision": 2801000, "net_income": -136184000, "net_income_to_common": -136184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133439000, "total_current_assets": 256000000, "total_assets": 8184713000, "short_term_debt": 1609931000, "long_term_debt": 3452984000, "total_debt": 5062915000, "total_liabilities": 5391487000, "total_equity": 2791939000, "shares_outstanding": 130824683, "goodwill_and_intangibles": 1417615000 }, "cash_flow": { "operating_cash_flow": 3593000, "capital_expenditure": 18411000, "free_cash_flow": 22004000, "dividends_paid": 47057000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269714, "ticker_id": 1784, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-92222000", "ebitda": "-40278000", "netIncome": "-136184000", "grossProfit": "104545000", "depreciation": "None", "totalRevenue": "118168000", "costOfRevenue": "13623000", "interestIncome": "37944000", "incomeBeforeTax": "-133383000", "interestExpense": "41161000", "operatingIncome": "-95558000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2801000", "reportedCurrency": "USD", "netInterestIncome": "-41161000", "nonInterestIncome": "None", "operatingExpenses": "200103000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51944000", "sellingGeneralAndAdministrative": "26073000", "netIncomeFromContinuingOperations": "-136184000" }, "balance": { "goodwill": "51018000", "inventory": "224734000", "commonStock": "3638000", "currentDebt": "None", "investments": "None", "totalAssets": "8184713000", "longTermDebt": "3452984000", "shortTermDebt": "1609931000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1366597000", "reportedCurrency": "USD", "retainedEarnings": "-1560738000", "totalLiabilities": "5391487000", "otherCurrentAssets": "-178437000", "totalCurrentAssets": "256000000", "currentLongTermDebt": "1609931000", "longTermInvestments": "None", "shortTermInvestments": "2326980000", "currentNetReceivables": "76264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7928713000", "currentAccountsPayable": "117993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7709286000", "shortLongTermDebtTotal": "6672846000", "totalShareholderEquity": "2791939000", "capitalLeaseObligations": "146216000", "otherCurrentLiabilities": "10995000", "totalCurrentLiabilities": "1785989000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3605498000", "cashAndShortTermInvestments": "133439000", "commonStockSharesOutstanding": "130824683", "intangibleAssetsExcludingGoodwill": "1366597000", "cashAndCashEquivalentsAtCarryingValue": "133439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-136184000", "profitLoss": "None", "dividendPayout": "47057000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3593000", "capitalExpenditures": "18411000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "532819000", "cashflowFromInvestment": "-553780000", "stockBasedCompensation": "10444000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47057000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-770000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51944000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118168000, "cost_of_revenue": 13623000, "gross_profit": 104545000, "research_and_development": null, "selling_general_admin": 26073000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -92222000, "depreciation_amortisation": 51944000, "ebitda": -40278000, "interest_expense": 41161000, "interest_income": null, "other_non_operating": null, "pretax_income": -133383000, "tax_provision": 2801000, "effective_tax_rate": null, "net_income": -136184000, "net_income_continuing_ops": -136184000, "net_income_to_common": -136184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 133439000, "short_term_investments": 2326980000, "net_receivables": 76264000, "inventory": 224734000, "other_current_assets": null, "total_current_assets": 256000000, "net_ppe": null, "goodwill": 51018000, "intangible_assets": 1366597000, "goodwill_and_intangibles": 1417615000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7928713000, "total_assets": 8184713000, "short_term_debt": 1609931000, "accounts_payable": 117993000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1785989000, "long_term_debt": 3452984000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3605498000, "total_liabilities": 5391487000, "total_debt": 5062915000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1560738000, "total_equity": 2791939000, "shares_outstanding": 130824683, "operating_cash_flow": 3593000, "stock_based_compensation": 10444000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18411000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -553780000, "dividends_paid": 47057000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 532819000, "free_cash_flow": 22004000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-92222000", "ebitda": "-40278000", "netIncome": "-136184000", "grossProfit": "104545000", "depreciation": "None", "totalRevenue": "118168000", "costOfRevenue": "13623000", "interestIncome": "37944000", "incomeBeforeTax": "-133383000", "interestExpense": "41161000", "operatingIncome": "-95558000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2801000", "reportedCurrency": "USD", "netInterestIncome": "-41161000", "nonInterestIncome": "None", "operatingExpenses": "200103000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51944000", "sellingGeneralAndAdministrative": "26073000", "netIncomeFromContinuingOperations": "-136184000" }, "balance": { "goodwill": "51018000", "inventory": "224734000", "commonStock": "3638000", "currentDebt": "None", "investments": "None", "totalAssets": "8184713000", "longTermDebt": "3452984000", "shortTermDebt": "1609931000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1366597000", "reportedCurrency": "USD", "retainedEarnings": "-1560738000", "totalLiabilities": "5391487000", "otherCurrentAssets": "-178437000", "totalCurrentAssets": "256000000", "currentLongTermDebt": "1609931000", "longTermInvestments": "None", "shortTermInvestments": "2326980000", "currentNetReceivables": "76264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7928713000", "currentAccountsPayable": "117993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7709286000", "shortLongTermDebtTotal": "6672846000", "totalShareholderEquity": "2791939000", "capitalLeaseObligations": "146216000", "otherCurrentLiabilities": "10995000", "totalCurrentLiabilities": "1785989000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3605498000", "cashAndShortTermInvestments": "133439000", "commonStockSharesOutstanding": "130824683", "intangibleAssetsExcludingGoodwill": "1366597000", "cashAndCashEquivalentsAtCarryingValue": "133439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-136184000", "profitLoss": "None", "dividendPayout": "47057000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3593000", "capitalExpenditures": "18411000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "532819000", "cashflowFromInvestment": "-553780000", "stockBasedCompensation": "10444000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47057000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-770000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51944000", "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": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "income_statement": { "revenue": 95844000, "cost_of_revenue": 9033000, "gross_profit": 86811000, "ebit": 4960000, "ebitda": 44375000, "pretax_income": -22750000, "tax_provision": 3508000, "net_income": -26258000, "net_income_to_common": -26258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100918000, "total_current_assets": 183066000, "total_assets": 4001876000, "short_term_debt": 1038502000, "long_term_debt": 1490792000, "total_debt": 2529294000, "total_liabilities": 2646707000, "total_equity": 1335779000, "shares_outstanding": 104148850, "goodwill_and_intangibles": 749234000 }, "cash_flow": { "operating_cash_flow": 21343000, "capital_expenditure": 3717000, "free_cash_flow": 25060000, "dividends_paid": 46763000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269715, "ticker_id": 1784, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:29.362209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4960000", "ebitda": "44375000", "netIncome": "-26258000", "grossProfit": "86811000", "depreciation": "None", "totalRevenue": "95844000", "costOfRevenue": "9033000", "interestIncome": "28484000", "incomeBeforeTax": "-22750000", "interestExpense": "27710000", "operatingIncome": "4488000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3508000", "reportedCurrency": "USD", "netInterestIncome": "-27710000", "nonInterestIncome": "None", "operatingExpenses": "82323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "472000", "costofGoodsAndServicesSold": "9033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39415000", "sellingGeneralAndAdministrative": "23663000", "netIncomeFromContinuingOperations": "-26258000" }, "balance": { "goodwill": "21556000", "inventory": "-24545000", "commonStock": "2374000", "currentDebt": "None", "investments": "None", "totalAssets": "4001876000", "longTermDebt": "1490792000", "shortTermDebt": "1038502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "727678000", "reportedCurrency": "USD", "retainedEarnings": "-1368678000", "totalLiabilities": "2646707000", "otherCurrentAssets": "4268000", "totalCurrentAssets": "183066000", "currentLongTermDebt": "1038502000", "longTermInvestments": "27649000", "shortTermInvestments": "1652674000", "currentNetReceivables": "77880000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3818810000", "currentAccountsPayable": "31265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3654228000", "shortLongTermDebtTotal": "2572916000", "totalShareholderEquity": "1335779000", "capitalLeaseObligations": "22329000", "otherCurrentLiabilities": "5489000", "totalCurrentLiabilities": "1104100000", "otherNonCurrentLiabilities": "74614000", "totalNonCurrentLiabilities": "1542607000", "cashAndShortTermInvestments": "100918000", "commonStockSharesOutstanding": "104148850", "intangibleAssetsExcludingGoodwill": "727678000", "cashAndCashEquivalentsAtCarryingValue": "100918000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26258000", "profitLoss": "None", "dividendPayout": "46763000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21343000", "capitalExpenditures": "3717000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35320000", "cashflowFromInvestment": "-3717000", "stockBasedCompensation": "2870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46763000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17694000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 95844000, "cost_of_revenue": 9033000, "gross_profit": 86811000, "research_and_development": null, "selling_general_admin": 23663000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4960000, "depreciation_amortisation": 39415000, "ebitda": 44375000, "interest_expense": 27710000, "interest_income": null, "other_non_operating": null, "pretax_income": -22750000, "tax_provision": 3508000, "effective_tax_rate": null, "net_income": -26258000, "net_income_continuing_ops": -26258000, "net_income_to_common": -26258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100918000, "short_term_investments": 1652674000, "net_receivables": 77880000, "inventory": -24545000, "other_current_assets": null, "total_current_assets": 183066000, "net_ppe": null, "goodwill": 21556000, "intangible_assets": 727678000, "goodwill_and_intangibles": 749234000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3818810000, "total_assets": 4001876000, "short_term_debt": 1038502000, "accounts_payable": 31265000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1104100000, "long_term_debt": 1490792000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1542607000, "total_liabilities": 2646707000, "total_debt": 2529294000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1368678000, "total_equity": 1335779000, "shares_outstanding": 104148850, "operating_cash_flow": 21343000, "stock_based_compensation": 2870000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3717000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3717000, "dividends_paid": 46763000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35320000, "free_cash_flow": 25060000, "net_change_in_cash": -17694000 }, "raw_data": { "income": { "ebit": "4960000", "ebitda": "44375000", "netIncome": "-26258000", "grossProfit": "86811000", "depreciation": "None", "totalRevenue": "95844000", "costOfRevenue": "9033000", "interestIncome": "28484000", "incomeBeforeTax": "-22750000", "interestExpense": "27710000", "operatingIncome": "4488000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3508000", "reportedCurrency": "USD", "netInterestIncome": "-27710000", "nonInterestIncome": "None", "operatingExpenses": "82323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "472000", "costofGoodsAndServicesSold": "9033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39415000", "sellingGeneralAndAdministrative": "23663000", "netIncomeFromContinuingOperations": "-26258000" }, "balance": { "goodwill": "21556000", "inventory": "-24545000", "commonStock": "2374000", "currentDebt": "None", "investments": "None", "totalAssets": "4001876000", "longTermDebt": "1490792000", "shortTermDebt": "1038502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "727678000", "reportedCurrency": "USD", "retainedEarnings": "-1368678000", "totalLiabilities": "2646707000", "otherCurrentAssets": "4268000", "totalCurrentAssets": "183066000", "currentLongTermDebt": "1038502000", "longTermInvestments": "27649000", "shortTermInvestments": "1652674000", "currentNetReceivables": "77880000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3818810000", "currentAccountsPayable": "31265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3654228000", "shortLongTermDebtTotal": "2572916000", "totalShareholderEquity": "1335779000", "capitalLeaseObligations": "22329000", "otherCurrentLiabilities": "5489000", "totalCurrentLiabilities": "1104100000", "otherNonCurrentLiabilities": "74614000", "totalNonCurrentLiabilities": "1542607000", "cashAndShortTermInvestments": "100918000", "commonStockSharesOutstanding": "104148850", "intangibleAssetsExcludingGoodwill": "727678000", "cashAndCashEquivalentsAtCarryingValue": "100918000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26258000", "profitLoss": "None", "dividendPayout": "46763000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21343000", "capitalExpenditures": "3717000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35320000", "cashflowFromInvestment": "-3717000", "stockBasedCompensation": "2870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46763000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17694000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }