{ "ticker": { "uuid": "3c50d72b-1193-44e3-b55a-4504dbff1b3b", "symbol": "SFL", "name": "SFL Corporation Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/3c50d72b-1193-44e3-b55a-4504dbff1b3b/", "api_url": "https://sharemaestro.com/factors/api/tickers/3c50d72b-1193-44e3-b55a-4504dbff1b3b/" }, "ticker_metadata": { "id": 3578, "uuid": "3c50d72b-1193-44e3-b55a-4504dbff1b3b", "symbol": "SFL", "name": "SFL Corporation Ltd", "asset_type": "equity", "market_cap": 1529417000, "stock_exchange_id": 3, "industry": "Marine Shipping", "sector": "Industrials", "description": "SFL Corporation Ltd. is engaged in the ownership, operation and chartering of vessels and related assets offshore in medium and long-term charters. The company is headquartered in Hamilton, Bermuda.", "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": "3c50d72b-1193-44e3-b55a-4504dbff1b3b", "symbol": "SFL", "name": "SFL Corporation Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/3c50d72b-1193-44e3-b55a-4504dbff1b3b/", "api_url": "https://sharemaestro.com/factors/api/tickers/3c50d72b-1193-44e3-b55a-4504dbff1b3b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.38, "value": 0.32, "quality": 0.24, "momentum": 0.83, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 10.96, "market_cap": 1455844079.44, "pe_ratio": 46.1923, "earnings_yield": 0.0216, "ebitda_to_ev": 0.1115, "shareholder_yield": 0.0793, "roe": 0.0327, "piotroski_f_score": 3, "momentum_12_1": 0.5259, "volatility_252d": 0.2963 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:28.502152+00:00", "batch_id": "" }, "size": { "price_close": 10.96, "market_cap": 1455844079.44, "market_cap_usd": 1455844079.44, "enterprise_value": 3830207079.44, "shares_outstanding": 132832489, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 46.1923, "pb_ratio": 1.5089, "ptbv_ratio": 1.5089, "ps_ratio": 2.0536, "pcf_ratio": 5.9272, "pfcf_ratio": 4.7977, "ev_ebitda": 8.9665, "ev_ebit": 19.9493, "ev_sales": 5.4027, "ev_fcf": 12.6222, "earnings_yield": 0.0216, "fcf_yield": 0.0792, "price_to_sales": 2.0536, "price_to_book": 1.5089, "price_to_cashflow": 5.9272, "ebitda_to_ev": 0.1115, "sales_yield": 0.1851 }, "yield": { "dividend_yield": 0.0793, "buyback_yield": 0, "shareholder_yield": 0.0793, "debt_paydown_yield": null, "total_yield": 0.0793 }, "quality": { "gross_margin": 0.343, "operating_margin": 0.2708, "net_margin": 0.0445, "ebitda_margin": 0.6025, "fcf_margin": 0.428, "roe": 0.0327, "roa": 0.0089, "roic": 0.0545, "roc_greenblatt": null, "asset_turnover": 0.1994, "cash_conversion": 9.6281, "accruals_ratio": -0.0602, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": 0.5191, "earnings_stability_5y": 2.1659, "revenue_stability_5y": 0.2857, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0684, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.6851, "net_debt_to_ebitda": 5.5584, "debt_to_assets": 0.7037, "interest_coverage": 1.1117, "current_ratio": 0.3174, "quick_ratio": 0.3003, "net_debt": 2374363000, "local_beta": -0.0005, "volatility_252d": 0.2963, "volatility_60d": 0.6828, "max_drawdown_12m": -0.2376, "risk_adjusted_momentum": 1.7746 }, "growth": { "revenue_growth_1y": -0.1661, "revenue_growth_3y_cagr": 0.0316, "revenue_growth_5y_cagr": 0.1244, "eps_growth_1y": -0.4107, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.684, "book_value_growth_1y": -0.1681, "revenue_growth": -0.1661, "earnings_growth": -0.4107 }, "momentum": { "price_return_1m": -0.0692, "price_return_3m": 0.0599, "price_return_6m": 0.4065, "price_return_9m": 0.4556, "price_return_12m": 0.4203, "price_return_12m_ex1m": 0.5259, "momentum_6m": 0.4065, "momentum_12m": 0.4203, "momentum_12_1": 0.5259, "distance_from_52w_high": -0.105, "distance_from_52w_low": 0.6842, "relative_strength": 0.3203 }, "raw_ttm": { "revenue_ttm": 708938000, "gross_profit_ttm": 243140000, "ebit_ttm": 191997000, "ebitda_ttm": 427169000, "net_income_ttm": 31517000, "eps_diluted_ttm": 0.2373, "operating_cash_flow_ttm": 245621000, "capital_expenditure_ttm": 57828000, "fcf_ttm": 303449000, "dividends_paid_ttm": 115507000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 172708000, "cash_and_equivalents": 127564000, "total_current_assets": 255307000, "total_current_liabilities": 804301000, "net_ppe": null, "total_assets": 3555433000, "total_debt": 2501927000, "total_equity": 964826000, "net_working_capital": 46701000, "book_value_per_share": 7.2635, "retained_earnings": -26431000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.2635 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 83, "rank_pb": 39, "rank_ptbv": 32, "rank_ps": 49, "rank_pcf": 22, "rank_ev_ebitda": 32, "rank_ev_ebit": 69, "rank_earnings_yield": 83, "rank_fcf_yield": 50, "rank_dividend_yield": 9, "rank_shareholder_yield": 9, "rank_total_yield": 10, "rank_roe": 65, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 65, "rank_fcf_margin": 18, "rank_piotroski": 92, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 26 }, "composites": { "value_composite": 68, "quality_composite": 76, "momentum_composite": 17, "growth_composite": 97, "yield_composite": 6, "svqf_composite": 92, "vc1_composite": 29, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 62, "quality_value_composite": 0.2771, "os_score": 0.38, "value_percentile": 0.32, "quality_percentile": 0.24, "momentum_percentile": 0.83, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 26, "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": 4883, "ticker_id": 3578, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:28.502152+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.96, "market_cap": 1455844079.44, "market_cap_usd": 1455844079.44, "enterprise_value": 3830207079.44, "shares_outstanding": 132832489, "fx_rate_to_usd": null, "pe_ratio": 46.19234316, "pb_ratio": 1.50891879, "ptbv_ratio": 1.50891879, "ps_ratio": 2.05355628, "pcf_ratio": 5.9271971, "pfcf_ratio": 4.79765654, "ev_ebitda": 8.9664912, "ev_ebit": 19.94930691, "ev_sales": 5.40273914, "ev_fcf": 12.62224321, "earnings_yield": 0.02164861, "fcf_yield": 0.07922522, "dividend_yield": 0.07934023, "buyback_yield": 0, "shareholder_yield": 0.07934023, "debt_paydown_yield": null, "total_yield": 0.07934023, "gross_margin": 0.3429637, "operating_margin": 0.2708234, "net_margin": 0.04445664, "ebitda_margin": 0.60254775, "fcf_margin": 0.4280332, "roe": 0.03266599, "roa": 0.00886446, "roic": 0.05452259, "roc_greenblatt": null, "asset_turnover": 0.19939569, "cash_conversion": 9.62810547, "accruals_ratio": -0.06021883, "sbc_to_revenue": null, "debt_to_equity": 2.68505098, "net_debt_to_ebitda": 5.55836917, "debt_to_assets": 0.70369122, "interest_coverage": 1.11168562, "current_ratio": 0.31742718, "quick_ratio": 0.30028435, "net_debt": 2374363000, "revenue_growth_1y": -0.16610343, "revenue_growth_3y_cagr": 0.03157859, "revenue_growth_5y_cagr": 0.12443926, "eps_growth_1y": -0.41067689, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.68401328, "book_value_growth_1y": -0.16809566, "piotroski_f_score": 3, "altman_z_score": 0.51908177, "earnings_stability_5y": 2.165886, "revenue_stability_5y": 0.28573, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06919072, "price_return_3m": 0.05989981, "price_return_6m": 0.40649864, "price_return_9m": 0.45558861, "price_return_12m": 0.42027784, "price_return_12m_ex1m": 0.52585269, "distance_from_52w_high": -0.10499196, "distance_from_52w_low": 0.68415877, "relative_strength": 0.32031425, "local_beta": -0.0005, "volatility_252d": 0.296326, "volatility_60d": 0.682793, "max_drawdown_12m": -0.23761715, "revenue_ttm": 708938000, "gross_profit_ttm": 243140000, "ebit_ttm": 191997000, "ebitda_ttm": 427169000, "net_income_ttm": 31517000, "eps_diluted_ttm": 0.23726876, "operating_cash_flow_ttm": 245621000, "capital_expenditure_ttm": 57828000, "fcf_ttm": 303449000, "dividends_paid_ttm": 115507000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 172708000, "cash_and_equivalents": 127564000, "total_current_assets": 255307000, "total_current_liabilities": 804301000, "net_ppe": null, "total_assets": 3555433000, "total_debt": 2501927000, "total_equity": 964826000, "net_working_capital": 46701000, "book_value_per_share": 7.26347904, "retained_earnings": -26431000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.26347904, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 83, "rank_pb": 39, "rank_ptbv": 32, "rank_ps": 49, "rank_pcf": 22, "rank_ev_ebitda": 32, "rank_ev_ebit": 69, "rank_earnings_yield": 83, "rank_fcf_yield": 50, "rank_dividend_yield": 9, "rank_shareholder_yield": 9, "rank_total_yield": 10, "rank_roe": 65, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 65, "rank_fcf_margin": 18, "rank_piotroski": 92, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 26, "value_composite": 68, "quality_composite": 76, "momentum_composite": 17, "growth_composite": 97, "yield_composite": 6, "svqf_composite": 92, "vc1_composite": 29, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 62, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 26, "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": 10.96, "os": 0.38, "value": 0.32, "quality": 0.24, "momentum": 0.83, "confidence": 1, "coverage": 1, "pe_ratio": 46.1923, "earnings_yield": 0.0216, "shareholder_yield": 0.0793, "roe": 0.0327, "momentum_12_1": 0.5259, "complete_fields": { "id": 4883, "ticker_id": 3578, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:28.502152+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.96, "market_cap": 1455844079.44, "market_cap_usd": 1455844079.44, "enterprise_value": 3830207079.44, "shares_outstanding": 132832489, "fx_rate_to_usd": null, "pe_ratio": 46.19234316, "pb_ratio": 1.50891879, "ptbv_ratio": 1.50891879, "ps_ratio": 2.05355628, "pcf_ratio": 5.9271971, "pfcf_ratio": 4.79765654, "ev_ebitda": 8.9664912, "ev_ebit": 19.94930691, "ev_sales": 5.40273914, "ev_fcf": 12.62224321, "earnings_yield": 0.02164861, "fcf_yield": 0.07922522, "dividend_yield": 0.07934023, "buyback_yield": 0, "shareholder_yield": 0.07934023, "debt_paydown_yield": null, "total_yield": 0.07934023, "gross_margin": 0.3429637, "operating_margin": 0.2708234, "net_margin": 0.04445664, "ebitda_margin": 0.60254775, "fcf_margin": 0.4280332, "roe": 0.03266599, "roa": 0.00886446, "roic": 0.05452259, "roc_greenblatt": null, "asset_turnover": 0.19939569, "cash_conversion": 9.62810547, "accruals_ratio": -0.06021883, "sbc_to_revenue": null, "debt_to_equity": 2.68505098, "net_debt_to_ebitda": 5.55836917, "debt_to_assets": 0.70369122, "interest_coverage": 1.11168562, "current_ratio": 0.31742718, "quick_ratio": 0.30028435, "net_debt": 2374363000, "revenue_growth_1y": -0.16610343, "revenue_growth_3y_cagr": 0.03157859, "revenue_growth_5y_cagr": 0.12443926, "eps_growth_1y": -0.41067689, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.68401328, "book_value_growth_1y": -0.16809566, "piotroski_f_score": 3, "altman_z_score": 0.51908177, "earnings_stability_5y": 2.165886, "revenue_stability_5y": 0.28573, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06919072, "price_return_3m": 0.05989981, "price_return_6m": 0.40649864, "price_return_9m": 0.45558861, "price_return_12m": 0.42027784, "price_return_12m_ex1m": 0.52585269, "distance_from_52w_high": -0.10499196, "distance_from_52w_low": 0.68415877, "relative_strength": 0.32031425, "local_beta": -0.0005, "volatility_252d": 0.296326, "volatility_60d": 0.682793, "max_drawdown_12m": -0.23761715, "revenue_ttm": 708938000, "gross_profit_ttm": 243140000, "ebit_ttm": 191997000, "ebitda_ttm": 427169000, "net_income_ttm": 31517000, "eps_diluted_ttm": 0.23726876, "operating_cash_flow_ttm": 245621000, "capital_expenditure_ttm": 57828000, "fcf_ttm": 303449000, "dividends_paid_ttm": 115507000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 172708000, "cash_and_equivalents": 127564000, "total_current_assets": 255307000, "total_current_liabilities": 804301000, "net_ppe": null, "total_assets": 3555433000, "total_debt": 2501927000, "total_equity": 964826000, "net_working_capital": 46701000, "book_value_per_share": 7.26347904, "retained_earnings": -26431000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.26347904, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 83, "rank_pb": 39, "rank_ptbv": 32, "rank_ps": 49, "rank_pcf": 22, "rank_ev_ebitda": 32, "rank_ev_ebit": 69, "rank_earnings_yield": 83, "rank_fcf_yield": 50, "rank_dividend_yield": 9, "rank_shareholder_yield": 9, "rank_total_yield": 10, "rank_roe": 65, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 65, "rank_fcf_margin": 18, "rank_piotroski": 92, "rank_accruals": 37, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 26, "value_composite": 68, "quality_composite": 76, "momentum_composite": 17, "growth_composite": 97, "yield_composite": 6, "svqf_composite": 92, "vc1_composite": 29, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 62, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 26, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "income_statement": { "revenue": 719750000, "cost_of_revenue": 301768000, "gross_profit": 417982000, "ebit": 177943000, "ebitda": 421392000, "pretax_income": -24549000, "tax_provision": 1882000, "net_income": -26431000, "net_income_to_common": -26431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150829000, "total_current_assets": 259218000, "total_assets": 3638143000, "short_term_debt": 605943000, "long_term_debt": 1960533000, "total_debt": 2566476000, "total_liabilities": 2677281000, "total_equity": 960862000, "shares_outstanding": 133063651, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 290143000, "capital_expenditure": 70482000, "free_cash_flow": 360625000, "dividends_paid": 125110000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327915, "ticker_id": 3578, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "177943000", "ebitda": "421392000", "netIncome": "-26431000", "grossProfit": "417982000", "depreciation": "None", "totalRevenue": "719750000", "costOfRevenue": "301768000", "interestIncome": "14781000", "incomeBeforeTax": "-24549000", "interestExpense": "182005000", "operatingIncome": "136678000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1882000", "reportedCurrency": "USD", "netInterestIncome": "-163554000", "nonInterestIncome": "None", "operatingExpenses": "281304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "301768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "243449000", "sellingGeneralAndAdministrative": "18332000", "netIncomeFromContinuingOperations": "-26431000" }, "balance": { "goodwill": "None", "inventory": "13788000", "commonStock": "960862000", "currentDebt": "None", "investments": "None", "totalAssets": "3638143000", "longTermDebt": "1960533000", "shortTermDebt": "605943000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-26431000", "totalLiabilities": "2677281000", "otherCurrentAssets": "97302000", "totalCurrentAssets": "259218000", "currentLongTermDebt": "605943000", "longTermInvestments": "15832000", "shortTermInvestments": "4146000", "currentNetReceivables": "6941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3378925000", "currentAccountsPayable": "7348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3303707000", "shortLongTermDebtTotal": "2566476000", "totalShareholderEquity": "960862000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "104382000", "totalCurrentLiabilities": "710325000", "otherNonCurrentLiabilities": "6423000", "totalNonCurrentLiabilities": "1966956000", "cashAndShortTermInvestments": "150829000", "commonStockSharesOutstanding": "133063651", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "150829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26431000", "profitLoss": "None", "dividendPayout": "125110000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3597000", "operatingCashflow": "290143000", "capitalExpenditures": "70482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-438957000", "cashflowFromInvestment": "165092000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125110000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "243449000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 719750000, "cost_of_revenue": 301768000, "gross_profit": 417982000, "research_and_development": null, "selling_general_admin": 18332000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177943000, "depreciation_amortisation": 243449000, "ebitda": 421392000, "interest_expense": 182005000, "interest_income": null, "other_non_operating": null, "pretax_income": -24549000, "tax_provision": 1882000, "effective_tax_rate": null, "net_income": -26431000, "net_income_continuing_ops": -26431000, "net_income_to_common": -26431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150829000, "short_term_investments": 4146000, "net_receivables": 6941000, "inventory": 13788000, "other_current_assets": null, "total_current_assets": 259218000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3378925000, "total_assets": 3638143000, "short_term_debt": 605943000, "accounts_payable": 7348000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 710325000, "long_term_debt": 1960533000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1966956000, "total_liabilities": 2677281000, "total_debt": 2566476000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26431000, "total_equity": 960862000, "shares_outstanding": 133063651, "operating_cash_flow": 290143000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70482000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 165092000, "dividends_paid": 125110000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -438957000, "free_cash_flow": 360625000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "177943000", "ebitda": "421392000", "netIncome": "-26431000", "grossProfit": "417982000", "depreciation": "None", "totalRevenue": "719750000", "costOfRevenue": "301768000", "interestIncome": "14781000", "incomeBeforeTax": "-24549000", "interestExpense": "182005000", "operatingIncome": "136678000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1882000", "reportedCurrency": "USD", "netInterestIncome": "-163554000", "nonInterestIncome": "None", "operatingExpenses": "281304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "301768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "243449000", "sellingGeneralAndAdministrative": "18332000", "netIncomeFromContinuingOperations": "-26431000" }, "balance": { "goodwill": "None", "inventory": "13788000", "commonStock": "960862000", "currentDebt": "None", "investments": "None", "totalAssets": "3638143000", "longTermDebt": "1960533000", "shortTermDebt": "605943000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-26431000", "totalLiabilities": "2677281000", "otherCurrentAssets": "97302000", "totalCurrentAssets": "259218000", "currentLongTermDebt": "605943000", "longTermInvestments": "15832000", "shortTermInvestments": "4146000", "currentNetReceivables": "6941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3378925000", "currentAccountsPayable": "7348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3303707000", "shortLongTermDebtTotal": "2566476000", "totalShareholderEquity": "960862000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "104382000", "totalCurrentLiabilities": "710325000", "otherNonCurrentLiabilities": "6423000", "totalNonCurrentLiabilities": "1966956000", "cashAndShortTermInvestments": "150829000", "commonStockSharesOutstanding": "133063651", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "150829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26431000", "profitLoss": "None", "dividendPayout": "125110000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3597000", "operatingCashflow": "290143000", "capitalExpenditures": "70482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-438957000", "cashflowFromInvestment": "165092000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125110000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "243449000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "income_statement": { "revenue": 891622000, "cost_of_revenue": 582484000, "gross_profit": 309138000, "ebit": 320910000, "ebitda": 560091000, "pretax_income": 141284000, "tax_provision": 10631000, "net_income": 130653000, "net_income_to_common": 130653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134551000, "total_current_assets": 316018000, "total_assets": 4107769000, "short_term_debt": 689045000, "long_term_debt": 2150417000, "total_debt": 2839462000, "total_liabilities": 2979347000, "total_equity": 1128422000, "shares_outstanding": 130000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 369861000, "capital_expenditure": 644859000, "free_cash_flow": 1014720000, "dividends_paid": 138491000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327920, "ticker_id": 3578, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "320910000", "ebitda": "560091000", "netIncome": "130653000", "grossProfit": "309138000", "depreciation": "None", "totalRevenue": "891622000", "costOfRevenue": "582484000", "interestIncome": "20425000", "incomeBeforeTax": "141284000", "interestExpense": "182985000", "operatingIncome": "306717000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10631000", "reportedCurrency": "USD", "netInterestIncome": "-164135000", "nonInterestIncome": "None", "operatingExpenses": "2421000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "582484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239181000", "sellingGeneralAndAdministrative": "20577000", "netIncomeFromContinuingOperations": "130653000" }, "balance": { "goodwill": "None", "inventory": "17386000", "commonStock": "1468000", "currentDebt": "None", "investments": "None", "totalAssets": "4107769000", "longTermDebt": "2150417000", "shortTermDebt": "689045000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "2979347000", "otherCurrentAssets": "10782000", "totalCurrentAssets": "316018000", "currentLongTermDebt": "689045000", "longTermInvestments": "16382000", "shortTermInvestments": "3736000", "currentNetReceivables": "149563000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3791751000", "currentAccountsPayable": "34305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3714552000", "shortLongTermDebtTotal": "2839462000", "totalShareholderEquity": "1128422000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "77161000", "totalCurrentLiabilities": "827857000", "otherNonCurrentLiabilities": "970000", "totalNonCurrentLiabilities": "2151490000", "cashAndShortTermInvestments": "134551000", "commonStockSharesOutstanding": "130000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "134551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130653000", "profitLoss": "None", "dividendPayout": "138491000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5657000", "operatingCashflow": "369861000", "capitalExpenditures": "644859000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "216703000", "cashflowFromInvestment": "-617505000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "138491000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-133116999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 891622000, "cost_of_revenue": 582484000, "gross_profit": 309138000, "research_and_development": null, "selling_general_admin": 20577000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 320910000, "depreciation_amortisation": 239181000, "ebitda": 560091000, "interest_expense": 182985000, "interest_income": null, "other_non_operating": null, "pretax_income": 141284000, "tax_provision": 10631000, "effective_tax_rate": null, "net_income": 130653000, "net_income_continuing_ops": 130653000, "net_income_to_common": 130653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134551000, "short_term_investments": 3736000, "net_receivables": 149563000, "inventory": 17386000, "other_current_assets": null, "total_current_assets": 316018000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3791751000, "total_assets": 4107769000, "short_term_debt": 689045000, "accounts_payable": 34305000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 827857000, "long_term_debt": 2150417000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2151490000, "total_liabilities": 2979347000, "total_debt": 2839462000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 1128422000, "shares_outstanding": 130000000, "operating_cash_flow": 369861000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 644859000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -617505000, "dividends_paid": 138491000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 216703000, "free_cash_flow": 1014720000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "320910000", "ebitda": "560091000", "netIncome": "130653000", "grossProfit": "309138000", "depreciation": "None", "totalRevenue": "891622000", "costOfRevenue": "582484000", "interestIncome": "20425000", "incomeBeforeTax": "141284000", "interestExpense": "182985000", "operatingIncome": "306717000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10631000", "reportedCurrency": "USD", "netInterestIncome": "-164135000", "nonInterestIncome": "None", "operatingExpenses": "2421000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "582484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239181000", "sellingGeneralAndAdministrative": "20577000", "netIncomeFromContinuingOperations": "130653000" }, "balance": { "goodwill": "None", "inventory": "17386000", "commonStock": "1468000", "currentDebt": "None", "investments": "None", "totalAssets": "4107769000", "longTermDebt": "2150417000", "shortTermDebt": "689045000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "2979347000", "otherCurrentAssets": "10782000", "totalCurrentAssets": "316018000", "currentLongTermDebt": "689045000", "longTermInvestments": "16382000", "shortTermInvestments": "3736000", "currentNetReceivables": "149563000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3791751000", "currentAccountsPayable": "34305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3714552000", "shortLongTermDebtTotal": "2839462000", "totalShareholderEquity": "1128422000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "77161000", "totalCurrentLiabilities": "827857000", "otherNonCurrentLiabilities": "970000", "totalNonCurrentLiabilities": "2151490000", "cashAndShortTermInvestments": "134551000", "commonStockSharesOutstanding": "130000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "134551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130653000", "profitLoss": "None", "dividendPayout": "138491000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5657000", "operatingCashflow": "369861000", "capitalExpenditures": "644859000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "216703000", "cashflowFromInvestment": "-617505000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "138491000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-133116999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "239181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "income_statement": { "revenue": 738134000, "cost_of_revenue": 507818000, "gross_profit": 230316000, "ebit": 252166000, "ebitda": 466228000, "pretax_income": 87260000, "tax_provision": 3323000, "net_income": 83937000, "net_income_to_common": 83937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165492000, "total_current_assets": 298059000, "total_assets": 3731389000, "short_term_debt": 852259000, "long_term_debt": 1713828000, "total_debt": 2566087000, "total_liabilities": 2691992000, "total_equity": 1039397000, "shares_outstanding": 126584000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 343089000, "capital_expenditure": 264418000, "free_cash_flow": 607507000, "dividends_paid": 122992000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327925, "ticker_id": 3578, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "252166000", "ebitda": "466228000", "netIncome": "83937000", "grossProfit": "230316000", "depreciation": "None", "totalRevenue": "738134000", "costOfRevenue": "507818000", "interestIncome": "17407000", "incomeBeforeTax": "87260000", "interestExpense": "164906000", "operatingIncome": "240184000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3323000", "reportedCurrency": "USD", "netInterestIncome": "-150191000", "nonInterestIncome": "None", "operatingExpenses": "-9868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "507818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214062000", "sellingGeneralAndAdministrative": "15565000", "netIncomeFromContinuingOperations": "101023000" }, "balance": { "goodwill": "None", "inventory": "11728000", "commonStock": "1386000", "currentDebt": "None", "investments": "None", "totalAssets": "3731389000", "longTermDebt": "1713828000", "shortTermDebt": "852259000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "960000", "totalLiabilities": "2691992000", "otherCurrentAssets": "10992000", "totalCurrentAssets": "298059000", "currentLongTermDebt": "432918000", "longTermInvestments": "16473000", "shortTermInvestments": "5104000", "currentNetReceivables": "104743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3433330000", "currentAccountsPayable": "30259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3314245000", "shortLongTermDebtTotal": "2566087000", "totalShareholderEquity": "1039397000", "capitalLeaseObligations": "419341000", "otherCurrentLiabilities": "53379000", "totalCurrentLiabilities": "969195000", "otherNonCurrentLiabilities": "4000", "totalNonCurrentLiabilities": "1722797000", "cashAndShortTermInvestments": "165492000", "commonStockSharesOutstanding": "126584000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "165492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83937000", "profitLoss": "None", "dividendPayout": "122992000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4666000", "operatingCashflow": "343089000", "capitalExpenditures": "264418000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-262065000", "cashflowFromInvestment": "-103894000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122992000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10174000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214062000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 738134000, "cost_of_revenue": 507818000, "gross_profit": 230316000, "research_and_development": null, "selling_general_admin": 15565000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 252166000, "depreciation_amortisation": 214062000, "ebitda": 466228000, "interest_expense": 164906000, "interest_income": null, "other_non_operating": null, "pretax_income": 87260000, "tax_provision": 3323000, "effective_tax_rate": null, "net_income": 83937000, "net_income_continuing_ops": 101023000, "net_income_to_common": 83937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165492000, "short_term_investments": 5104000, "net_receivables": 104743000, "inventory": 11728000, "other_current_assets": null, "total_current_assets": 298059000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3433330000, "total_assets": 3731389000, "short_term_debt": 852259000, "accounts_payable": 30259000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 969195000, "long_term_debt": 1713828000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1722797000, "total_liabilities": 2691992000, "total_debt": 2566087000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 960000, "total_equity": 1039397000, "shares_outstanding": 126584000, "operating_cash_flow": 343089000, "stock_based_compensation": 1600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 264418000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103894000, "dividends_paid": 122992000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -262065000, "free_cash_flow": 607507000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "252166000", "ebitda": "466228000", "netIncome": "83937000", "grossProfit": "230316000", "depreciation": "None", "totalRevenue": "738134000", "costOfRevenue": "507818000", "interestIncome": "17407000", "incomeBeforeTax": "87260000", "interestExpense": "164906000", "operatingIncome": "240184000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3323000", "reportedCurrency": "USD", "netInterestIncome": "-150191000", "nonInterestIncome": "None", "operatingExpenses": "-9868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "507818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "214062000", "sellingGeneralAndAdministrative": "15565000", "netIncomeFromContinuingOperations": "101023000" }, "balance": { "goodwill": "None", "inventory": "11728000", "commonStock": "1386000", "currentDebt": "None", "investments": "None", "totalAssets": "3731389000", "longTermDebt": "1713828000", "shortTermDebt": "852259000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "960000", "totalLiabilities": "2691992000", "otherCurrentAssets": "10992000", "totalCurrentAssets": "298059000", "currentLongTermDebt": "432918000", "longTermInvestments": "16473000", "shortTermInvestments": "5104000", "currentNetReceivables": "104743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3433330000", "currentAccountsPayable": "30259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3314245000", "shortLongTermDebtTotal": "2566087000", "totalShareholderEquity": "1039397000", "capitalLeaseObligations": "419341000", "otherCurrentLiabilities": "53379000", "totalCurrentLiabilities": "969195000", "otherNonCurrentLiabilities": "4000", "totalNonCurrentLiabilities": "1722797000", "cashAndShortTermInvestments": "165492000", "commonStockSharesOutstanding": "126584000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "165492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83937000", "profitLoss": "None", "dividendPayout": "122992000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4666000", "operatingCashflow": "343089000", "capitalExpenditures": "264418000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-262065000", "cashflowFromInvestment": "-103894000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122992000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10174000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "214062000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "income_statement": { "revenue": 655654000, "cost_of_revenue": 392970000, "gross_profit": 262684000, "ebit": 320107000, "ebitda": 507934000, "pretax_income": 202768000, "tax_provision": 72706000, "net_income": 202768000, "net_income_to_common": 202768000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 188362000, "total_current_assets": 296982000, "total_assets": 3861330000, "short_term_debt": 974925000, "long_term_debt": 1279786000, "total_debt": 2254711000, "total_liabilities": 2770099000, "total_equity": 1091231000, "shares_outstanding": 137377000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 355125000, "capital_expenditure": 602499000, "free_cash_flow": 957624000, "dividends_paid": 111574000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327930, "ticker_id": 3578, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "320107000", "ebitda": "507934000", "netIncome": "202768000", "grossProfit": "262684000", "depreciation": "None", "totalRevenue": "655654000", "costOfRevenue": "392970000", "interestIncome": "64358000", "incomeBeforeTax": "202768000", "interestExpense": "117339000", "operatingIncome": "275474000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "72706000", "reportedCurrency": "USD", "netInterestIncome": "-85362000", "nonInterestIncome": "None", "operatingExpenses": "-12790000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "392970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187827000", "sellingGeneralAndAdministrative": "15177000", "netIncomeFromContinuingOperations": "202768000" }, "balance": { "goodwill": "None", "inventory": "16395000", "commonStock": "1386000", "currentDebt": "None", "investments": "None", "totalAssets": "3861330000", "longTermDebt": "1279786000", "shortTermDebt": "974925000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "40015000", "totalLiabilities": "2770099000", "otherCurrentAssets": "1936000", "totalCurrentAssets": "296982000", "currentLongTermDebt": "921270000", "longTermInvestments": "16547000", "shortTermInvestments": "7283000", "currentNetReceivables": "83006000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3564348000", "currentAccountsPayable": "7887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3359012000", "shortLongTermDebtTotal": "2674052000", "totalShareholderEquity": "1091231000", "capitalLeaseObligations": "472996000", "otherCurrentLiabilities": "46558000", "totalCurrentLiabilities": "1056611000", "otherNonCurrentLiabilities": "14361000", "totalNonCurrentLiabilities": "1713488000", "cashAndShortTermInvestments": "188362000", "commonStockSharesOutstanding": "137377000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "188362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202768000", "profitLoss": "None", "dividendPayout": "111574000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6271000", "operatingCashflow": "355125000", "capitalExpenditures": "602499000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "178365000", "cashflowFromInvestment": "-499088000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111574000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "198318000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 655654000, "cost_of_revenue": 392970000, "gross_profit": 262684000, "research_and_development": null, "selling_general_admin": 15177000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 320107000, "depreciation_amortisation": 187827000, "ebitda": 507934000, "interest_expense": 117339000, "interest_income": null, "other_non_operating": null, "pretax_income": 202768000, "tax_provision": 72706000, "effective_tax_rate": null, "net_income": 202768000, "net_income_continuing_ops": 202768000, "net_income_to_common": 202768000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 188362000, "short_term_investments": 7283000, "net_receivables": 83006000, "inventory": 16395000, "other_current_assets": null, "total_current_assets": 296982000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3564348000, "total_assets": 3861330000, "short_term_debt": 974925000, "accounts_payable": 7887000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1056611000, "long_term_debt": 1279786000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1713488000, "total_liabilities": 2770099000, "total_debt": 2254711000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 40015000, "total_equity": 1091231000, "shares_outstanding": 137377000, "operating_cash_flow": 355125000, "stock_based_compensation": 1400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 602499000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -499088000, "dividends_paid": 111574000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 178365000, "free_cash_flow": 957624000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "320107000", "ebitda": "507934000", "netIncome": "202768000", "grossProfit": "262684000", "depreciation": "None", "totalRevenue": "655654000", "costOfRevenue": "392970000", "interestIncome": "64358000", "incomeBeforeTax": "202768000", "interestExpense": "117339000", "operatingIncome": "275474000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "72706000", "reportedCurrency": "USD", "netInterestIncome": "-85362000", "nonInterestIncome": "None", "operatingExpenses": "-12790000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "392970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187827000", "sellingGeneralAndAdministrative": "15177000", "netIncomeFromContinuingOperations": "202768000" }, "balance": { "goodwill": "None", "inventory": "16395000", "commonStock": "1386000", "currentDebt": "None", "investments": "None", "totalAssets": "3861330000", "longTermDebt": "1279786000", "shortTermDebt": "974925000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "40015000", "totalLiabilities": "2770099000", "otherCurrentAssets": "1936000", "totalCurrentAssets": "296982000", "currentLongTermDebt": "921270000", "longTermInvestments": "16547000", "shortTermInvestments": "7283000", "currentNetReceivables": "83006000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3564348000", "currentAccountsPayable": "7887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3359012000", "shortLongTermDebtTotal": "2674052000", "totalShareholderEquity": "1091231000", "capitalLeaseObligations": "472996000", "otherCurrentLiabilities": "46558000", "totalCurrentLiabilities": "1056611000", "otherNonCurrentLiabilities": "14361000", "totalNonCurrentLiabilities": "1713488000", "cashAndShortTermInvestments": "188362000", "commonStockSharesOutstanding": "137377000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "188362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202768000", "profitLoss": "None", "dividendPayout": "111574000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6271000", "operatingCashflow": "355125000", "capitalExpenditures": "602499000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "178365000", "cashflowFromInvestment": "-499088000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "111574000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "198318000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "income_statement": { "revenue": 494705000, "cost_of_revenue": 295062000, "gross_profit": 199643000, "ebit": 254729000, "ebitda": 393059000, "pretax_income": 164343000, "tax_provision": 87874000, "net_income": 164343000, "net_income_to_common": 164343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145622000, "total_current_assets": 250316000, "total_assets": 3459297000, "short_term_debt": 353973000, "long_term_debt": 1586445000, "total_debt": 1940418000, "total_liabilities": 2476970000, "total_equity": 982327000, "shares_outstanding": 139383000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 293595000, "capital_expenditure": 581622000, "free_cash_flow": 875217000, "dividends_paid": 77552000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327935, "ticker_id": 3578, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "254729000", "ebitda": "393059000", "netIncome": "164343000", "grossProfit": "199643000", "depreciation": "None", "totalRevenue": "494705000", "costOfRevenue": "295062000", "interestIncome": "7450000", "incomeBeforeTax": "164343000", "interestExpense": "90386000", "operatingIncome": "242838000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "87874000", "reportedCurrency": "USD", "netInterestIncome": "-82935000", "nonInterestIncome": "None", "operatingExpenses": "-43195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "295062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138330000", "sellingGeneralAndAdministrative": "12974000", "netIncomeFromContinuingOperations": "164343000" }, "balance": { "goodwill": "None", "inventory": "10124000", "commonStock": "1386000", "currentDebt": "None", "investments": "None", "totalAssets": "3459297000", "longTermDebt": "1586445000", "shortTermDebt": "353973000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-92720000", "totalLiabilities": "2476970000", "otherCurrentAssets": "8338000", "totalCurrentAssets": "250316000", "currentLongTermDebt": "302769000", "longTermInvestments": "16635000", "shortTermInvestments": "21210000", "currentNetReceivables": "65022000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3208981000", "currentAccountsPayable": "1770000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2943748000", "shortLongTermDebtTotal": "2413414000", "totalShareholderEquity": "982327000", "capitalLeaseObligations": "524200000", "otherCurrentLiabilities": "23033000", "totalCurrentLiabilities": "400316000", "otherNonCurrentLiabilities": "17213000", "totalNonCurrentLiabilities": "2076654000", "cashAndShortTermInvestments": "145622000", "commonStockSharesOutstanding": "139383000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "145622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164343000", "profitLoss": "None", "dividendPayout": "77552000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1315000", "operatingCashflow": "293595000", "capitalExpenditures": "581622000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25017000", "cashflowFromInvestment": "-389050000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77552000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "586750000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151706000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 494705000, "cost_of_revenue": 295062000, "gross_profit": 199643000, "research_and_development": null, "selling_general_admin": 12974000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254729000, "depreciation_amortisation": 138330000, "ebitda": 393059000, "interest_expense": 90386000, "interest_income": null, "other_non_operating": null, "pretax_income": 164343000, "tax_provision": 87874000, "effective_tax_rate": null, "net_income": 164343000, "net_income_continuing_ops": 164343000, "net_income_to_common": 164343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145622000, "short_term_investments": 21210000, "net_receivables": 65022000, "inventory": 10124000, "other_current_assets": null, "total_current_assets": 250316000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3208981000, "total_assets": 3459297000, "short_term_debt": 353973000, "accounts_payable": 1770000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 400316000, "long_term_debt": 1586445000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2076654000, "total_liabilities": 2476970000, "total_debt": 1940418000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -92720000, "total_equity": 982327000, "shares_outstanding": 139383000, "operating_cash_flow": 293595000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 581622000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -389050000, "dividends_paid": 77552000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25017000, "free_cash_flow": 875217000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "254729000", "ebitda": "393059000", "netIncome": "164343000", "grossProfit": "199643000", "depreciation": "None", "totalRevenue": "494705000", "costOfRevenue": "295062000", "interestIncome": "7450000", "incomeBeforeTax": "164343000", "interestExpense": "90386000", "operatingIncome": "242838000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "87874000", "reportedCurrency": "USD", "netInterestIncome": "-82935000", "nonInterestIncome": "None", "operatingExpenses": "-43195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "295062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138330000", "sellingGeneralAndAdministrative": "12974000", "netIncomeFromContinuingOperations": "164343000" }, "balance": { "goodwill": "None", "inventory": "10124000", "commonStock": "1386000", "currentDebt": "None", "investments": "None", "totalAssets": "3459297000", "longTermDebt": "1586445000", "shortTermDebt": "353973000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-92720000", "totalLiabilities": "2476970000", "otherCurrentAssets": "8338000", "totalCurrentAssets": "250316000", "currentLongTermDebt": "302769000", "longTermInvestments": "16635000", "shortTermInvestments": "21210000", "currentNetReceivables": "65022000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3208981000", "currentAccountsPayable": "1770000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2943748000", "shortLongTermDebtTotal": "2413414000", "totalShareholderEquity": "982327000", "capitalLeaseObligations": "524200000", "otherCurrentLiabilities": "23033000", "totalCurrentLiabilities": "400316000", "otherNonCurrentLiabilities": "17213000", "totalNonCurrentLiabilities": "2076654000", "cashAndShortTermInvestments": "145622000", "commonStockSharesOutstanding": "139383000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "145622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164343000", "profitLoss": "None", "dividendPayout": "77552000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1315000", "operatingCashflow": "293595000", "capitalExpenditures": "581622000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25017000", "cashflowFromInvestment": "-389050000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77552000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "586750000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151706000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "income_statement": { "revenue": 400407000, "cost_of_revenue": 266922000, "gross_profit": 133485000, "ebit": -88983000, "ebitda": 22296000, "pretax_income": -224425000, "tax_provision": 121648000, "net_income": -224425000, "net_income_to_common": -224425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215445000, "total_current_assets": 356436000, "total_assets": 3093211000, "short_term_debt": 535415000, "long_term_debt": 1164113000, "total_debt": 1699528000, "total_liabilities": 2297560000, "total_equity": 795651000, "shares_outstanding": 108972000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 276475000, "capital_expenditure": 120046000, "free_cash_flow": 396521000, "dividends_paid": 109394000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327940, "ticker_id": 3578, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-88983000", "ebitda": "22296000", "netIncome": "-224425000", "grossProfit": "133485000", "depreciation": "None", "totalRevenue": "400407000", "costOfRevenue": "266922000", "interestIncome": "13400000", "incomeBeforeTax": "-224425000", "interestExpense": "135442000", "operatingIncome": "-138174000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "121648000", "reportedCurrency": "USD", "netInterestIncome": "-113002000", "nonInterestIncome": "None", "operatingExpenses": "271659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111279000", "sellingGeneralAndAdministrative": "11400000", "netIncomeFromContinuingOperations": "-224425000" }, "balance": { "goodwill": "None", "inventory": "8808000", "commonStock": "1278000", "currentDebt": "None", "investments": "None", "totalAssets": "3093211000", "longTermDebt": "1164113000", "shortTermDebt": "535415000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-257063000", "totalLiabilities": "2297560000", "otherCurrentAssets": "98000000", "totalCurrentAssets": "356436000", "currentLongTermDebt": "484956000", "longTermInvestments": "649420000", "shortTermInvestments": "19799000", "currentNetReceivables": "14384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2736775000", "currentAccountsPayable": "1247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1938078000", "shortLongTermDebtTotal": "2248139000", "totalShareholderEquity": "795651000", "capitalLeaseObligations": "573087000", "otherCurrentLiabilities": "39869000", "totalCurrentLiabilities": "576531000", "otherNonCurrentLiabilities": "32716000", "totalNonCurrentLiabilities": "1721029000", "cashAndShortTermInvestments": "215445000", "commonStockSharesOutstanding": "108972000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "215445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-224425000", "profitLoss": "None", "dividendPayout": "109394000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-873000", "operatingCashflow": "276475000", "capitalExpenditures": "120046000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-431432000", "cashflowFromInvestment": "176339000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109394000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "397231000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126960000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 400407000, "cost_of_revenue": 266922000, "gross_profit": 133485000, "research_and_development": null, "selling_general_admin": 11400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -88983000, "depreciation_amortisation": 111279000, "ebitda": 22296000, "interest_expense": 135442000, "interest_income": null, "other_non_operating": null, "pretax_income": -224425000, "tax_provision": 121648000, "effective_tax_rate": null, "net_income": -224425000, "net_income_continuing_ops": -224425000, "net_income_to_common": -224425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215445000, "short_term_investments": 19799000, "net_receivables": 14384000, "inventory": 8808000, "other_current_assets": null, "total_current_assets": 356436000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2736775000, "total_assets": 3093211000, "short_term_debt": 535415000, "accounts_payable": 1247000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 576531000, "long_term_debt": 1164113000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1721029000, "total_liabilities": 2297560000, "total_debt": 1699528000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -257063000, "total_equity": 795651000, "shares_outstanding": 108972000, "operating_cash_flow": 276475000, "stock_based_compensation": 900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120046000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 176339000, "dividends_paid": 109394000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -431432000, "free_cash_flow": 396521000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-88983000", "ebitda": "22296000", "netIncome": "-224425000", "grossProfit": "133485000", "depreciation": "None", "totalRevenue": "400407000", "costOfRevenue": "266922000", "interestIncome": "13400000", "incomeBeforeTax": "-224425000", "interestExpense": "135442000", "operatingIncome": "-138174000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "121648000", "reportedCurrency": "USD", "netInterestIncome": "-113002000", "nonInterestIncome": "None", "operatingExpenses": "271659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111279000", "sellingGeneralAndAdministrative": "11400000", "netIncomeFromContinuingOperations": "-224425000" }, "balance": { "goodwill": "None", "inventory": "8808000", "commonStock": "1278000", "currentDebt": "None", "investments": "None", "totalAssets": "3093211000", "longTermDebt": "1164113000", "shortTermDebt": "535415000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-257063000", "totalLiabilities": "2297560000", "otherCurrentAssets": "98000000", "totalCurrentAssets": "356436000", "currentLongTermDebt": "484956000", "longTermInvestments": "649420000", "shortTermInvestments": "19799000", "currentNetReceivables": "14384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2736775000", "currentAccountsPayable": "1247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1938078000", "shortLongTermDebtTotal": "2248139000", "totalShareholderEquity": "795651000", "capitalLeaseObligations": "573087000", "otherCurrentLiabilities": "39869000", "totalCurrentLiabilities": "576531000", "otherNonCurrentLiabilities": "32716000", "totalNonCurrentLiabilities": "1721029000", "cashAndShortTermInvestments": "215445000", "commonStockSharesOutstanding": "108972000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "215445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-224425000", "profitLoss": "None", "dividendPayout": "109394000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-873000", "operatingCashflow": "276475000", "capitalExpenditures": "120046000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-431432000", "cashflowFromInvestment": "176339000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109394000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "397231000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126960000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "income_statement": { "revenue": 456048000, "cost_of_revenue": 134434000, "gross_profit": 321614000, "ebit": 197831000, "ebitda": 314212000, "pretax_income": 89177000, "tax_provision": 145944000, "net_income": 89177000, "net_income_to_common": 89177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199521000, "total_current_assets": 390487000, "total_assets": 3885370000, "short_term_debt": 327999999, "long_term_debt": 1355029000, "total_debt": 1683028999, "total_liabilities": 2779001000, "total_equity": 1106369000, "shares_outstanding": 107696000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 249707000, "capital_expenditure": 39326000, "free_cash_flow": 289033000, "dividends_paid": 150659000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327945, "ticker_id": 3578, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "197831000", "ebitda": "314212000", "netIncome": "89177000", "grossProfit": "321614000", "depreciation": "None", "totalRevenue": "456048000", "costOfRevenue": "134434000", "interestIncome": "30017000", "incomeBeforeTax": "89177000", "interestExpense": "145058000", "operatingIncome": "137777000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "145944000", "reportedCurrency": "USD", "netInterestIncome": "-124995000", "nonInterestIncome": "None", "operatingExpenses": "183837000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116381000", "sellingGeneralAndAdministrative": "10203000", "netIncomeFromContinuingOperations": "89177000" }, "balance": { "goodwill": "None", "inventory": "7934000", "commonStock": "1194000", "currentDebt": "None", "investments": "None", "totalAssets": "3885370000", "longTermDebt": "1355029000", "shortTermDebt": "327999999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "2779001000", "otherCurrentAssets": "125226000", "totalCurrentAssets": "390487000", "currentLongTermDebt": "253059000", "longTermInvestments": "42161000", "shortTermInvestments": "30304000", "currentNetReceivables": "26982000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3494883000", "currentAccountsPayable": "3445000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2119181000", "shortLongTermDebtTotal": "2730111999", "totalShareholderEquity": "1106369000", "capitalLeaseObligations": "1106427000", "otherCurrentLiabilities": "34391001", "totalCurrentLiabilities": "365836000", "otherNonCurrentLiabilities": "4000", "totalNonCurrentLiabilities": "2413165000", "cashAndShortTermInvestments": "199521000", "commonStockSharesOutstanding": "107696000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "199521000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89177000", "profitLoss": "None", "dividendPayout": "150659000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "613000", "operatingCashflow": "249707000", "capitalExpenditures": "39326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89204000", "cashflowFromInvestment": "-169881000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150659000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 456048000, "cost_of_revenue": 134434000, "gross_profit": 321614000, "research_and_development": null, "selling_general_admin": 10203000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 197831000, "depreciation_amortisation": 116381000, "ebitda": 314212000, "interest_expense": 145058000, "interest_income": null, "other_non_operating": null, "pretax_income": 89177000, "tax_provision": 145944000, "effective_tax_rate": null, "net_income": 89177000, "net_income_continuing_ops": 89177000, "net_income_to_common": 89177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199521000, "short_term_investments": 30304000, "net_receivables": 26982000, "inventory": 7934000, "other_current_assets": null, "total_current_assets": 390487000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3494883000, "total_assets": 3885370000, "short_term_debt": 327999999, "accounts_payable": 3445000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 365836000, "long_term_debt": 1355029000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2413165000, "total_liabilities": 2779001000, "total_debt": 1683028999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 1106369000, "shares_outstanding": 107696000, "operating_cash_flow": 249707000, "stock_based_compensation": 800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39326000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -169881000, "dividends_paid": 150659000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -89204000, "free_cash_flow": 289033000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "197831000", "ebitda": "314212000", "netIncome": "89177000", "grossProfit": "321614000", "depreciation": "None", "totalRevenue": "456048000", "costOfRevenue": "134434000", "interestIncome": "30017000", "incomeBeforeTax": "89177000", "interestExpense": "145058000", "operatingIncome": "137777000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "145944000", "reportedCurrency": "USD", "netInterestIncome": "-124995000", "nonInterestIncome": "None", "operatingExpenses": "183837000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116381000", "sellingGeneralAndAdministrative": "10203000", "netIncomeFromContinuingOperations": "89177000" }, "balance": { "goodwill": "None", "inventory": "7934000", "commonStock": "1194000", "currentDebt": "None", "investments": "None", "totalAssets": "3885370000", "longTermDebt": "1355029000", "shortTermDebt": "327999999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "2779001000", "otherCurrentAssets": "125226000", "totalCurrentAssets": "390487000", "currentLongTermDebt": "253059000", "longTermInvestments": "42161000", "shortTermInvestments": "30304000", "currentNetReceivables": "26982000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3494883000", "currentAccountsPayable": "3445000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2119181000", "shortLongTermDebtTotal": "2730111999", "totalShareholderEquity": "1106369000", "capitalLeaseObligations": "1106427000", "otherCurrentLiabilities": "34391001", "totalCurrentLiabilities": "365836000", "otherNonCurrentLiabilities": "4000", "totalNonCurrentLiabilities": "2413165000", "cashAndShortTermInvestments": "199521000", "commonStockSharesOutstanding": "107696000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "199521000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89177000", "profitLoss": "None", "dividendPayout": "150659000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "613000", "operatingCashflow": "249707000", "capitalExpenditures": "39326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89204000", "cashflowFromInvestment": "-169881000", "stockBasedCompensation": "800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150659000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "income_statement": { "revenue": 418712000, "cost_of_revenue": 232627000, "gross_profit": 186085000, "ebit": 176918000, "ebitda": 280997000, "pretax_income": 73622000, "tax_provision": 133113000, "net_income": 73622000, "net_income_to_common": 73622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211394000, "total_current_assets": 413579000, "total_assets": 3877845000, "short_term_debt": 379989000, "long_term_debt": 1169931000, "total_debt": 1549920000, "total_liabilities": 2697813000, "total_equity": 1180032000, "shares_outstanding": 105897798, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 200975000, "capital_expenditure": 1137703000, "free_cash_flow": 1338678000, "dividends_paid": 149261000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327950, "ticker_id": 3578, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176918000", "ebitda": "280997000", "netIncome": "73622000", "grossProfit": "186085000", "depreciation": "None", "totalRevenue": "418712000", "costOfRevenue": "232627000", "interestIncome": "41224000", "incomeBeforeTax": "73622000", "interestExpense": "113886000", "operatingIncome": "117615000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "133113000", "reportedCurrency": "USD", "netInterestIncome": "-95935000", "nonInterestIncome": "None", "operatingExpenses": "9167000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "232627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104079000", "sellingGeneralAndAdministrative": "9167000", "netIncomeFromContinuingOperations": "73622000" }, "balance": { "goodwill": "None", "inventory": "8547000", "commonStock": "1194000", "currentDebt": "None", "investments": "None", "totalAssets": "3877845000", "longTermDebt": "1169931000", "shortTermDebt": "379989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "29511000", "totalLiabilities": "2697813000", "otherCurrentAssets": "56438000", "totalCurrentAssets": "413579000", "currentLongTermDebt": "267149000", "longTermInvestments": "25107000", "shortTermInvestments": "87174000", "currentNetReceivables": "58414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3464266000", "currentAccountsPayable": "1945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2309601000", "shortLongTermDebtTotal": "2609131000", "totalShareholderEquity": "1180032000", "capitalLeaseObligations": "1172051000", "otherCurrentLiabilities": "21996000", "totalCurrentLiabilities": "404125000", "otherNonCurrentLiabilities": "4000", "totalNonCurrentLiabilities": "2293688000", "cashAndShortTermInvestments": "211394000", "commonStockSharesOutstanding": "105897798", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "211394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73622000", "profitLoss": "None", "dividendPayout": "149261000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-3423000", "operatingCashflow": "200975000", "capitalExpenditures": "1137703000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "724931000", "cashflowFromInvestment": "-866564000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149261000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115518000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 418712000, "cost_of_revenue": 232627000, "gross_profit": 186085000, "research_and_development": null, "selling_general_admin": 9167000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176918000, "depreciation_amortisation": 104079000, "ebitda": 280997000, "interest_expense": 113886000, "interest_income": null, "other_non_operating": null, "pretax_income": 73622000, "tax_provision": 133113000, "effective_tax_rate": null, "net_income": 73622000, "net_income_continuing_ops": 73622000, "net_income_to_common": 73622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211394000, "short_term_investments": 87174000, "net_receivables": 58414000, "inventory": 8547000, "other_current_assets": null, "total_current_assets": 413579000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3464266000, "total_assets": 3877845000, "short_term_debt": 379989000, "accounts_payable": 1945000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 404125000, "long_term_debt": 1169931000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2293688000, "total_liabilities": 2697813000, "total_debt": 1549920000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 29511000, "total_equity": 1180032000, "shares_outstanding": 105897798, "operating_cash_flow": 200975000, "stock_based_compensation": 400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1137703000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -866564000, "dividends_paid": 149261000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 724931000, "free_cash_flow": 1338678000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176918000", "ebitda": "280997000", "netIncome": "73622000", "grossProfit": "186085000", "depreciation": "None", "totalRevenue": "418712000", "costOfRevenue": "232627000", "interestIncome": "41224000", "incomeBeforeTax": "73622000", "interestExpense": "113886000", "operatingIncome": "117615000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "133113000", "reportedCurrency": "USD", "netInterestIncome": "-95935000", "nonInterestIncome": "None", "operatingExpenses": "9167000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "232627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104079000", "sellingGeneralAndAdministrative": "9167000", "netIncomeFromContinuingOperations": "73622000" }, "balance": { "goodwill": "None", "inventory": "8547000", "commonStock": "1194000", "currentDebt": "None", "investments": "None", "totalAssets": "3877845000", "longTermDebt": "1169931000", "shortTermDebt": "379989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "29511000", "totalLiabilities": "2697813000", "otherCurrentAssets": "56438000", "totalCurrentAssets": "413579000", "currentLongTermDebt": "267149000", "longTermInvestments": "25107000", "shortTermInvestments": "87174000", "currentNetReceivables": "58414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3464266000", "currentAccountsPayable": "1945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2309601000", "shortLongTermDebtTotal": "2609131000", "totalShareholderEquity": "1180032000", "capitalLeaseObligations": "1172051000", "otherCurrentLiabilities": "21996000", "totalCurrentLiabilities": "404125000", "otherNonCurrentLiabilities": "4000", "totalNonCurrentLiabilities": "2293688000", "cashAndShortTermInvestments": "211394000", "commonStockSharesOutstanding": "105897798", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "211394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73622000", "profitLoss": "None", "dividendPayout": "149261000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-3423000", "operatingCashflow": "200975000", "capitalExpenditures": "1137703000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "724931000", "cashflowFromInvestment": "-866564000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "149261000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115518000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "income_statement": { "revenue": 174483000, "cost_of_revenue": 122036000, "gross_profit": 52447000, "ebit": 44851000, "ebitda": 99311000, "pretax_income": 26707000, "tax_provision": 630000, "net_income": 26077000, "net_income_to_common": 26077000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127564000, "total_current_assets": 255307000, "total_assets": 3555433000, "short_term_debt": 723259000, "long_term_debt": 1778668000, "total_debt": 2501927000, "total_liabilities": 2590607000, "total_equity": 964826000, "shares_outstanding": 132832489, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34086000, "capital_expenditure": 7435000, "free_cash_flow": 41521000, "dividends_paid": 26564000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327913, "ticker_id": 3578, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44851000", "ebitda": "99311000", "netIncome": "26077000", "grossProfit": "52447000", "depreciation": "None", "totalRevenue": "174483000", "costOfRevenue": "122036000", "interestIncome": "5587000", "incomeBeforeTax": "26707000", "interestExpense": "38142000", "operatingIncome": "44851000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "630000", "reportedCurrency": "USD", "netInterestIncome": "-32206000", "nonInterestIncome": "None", "operatingExpenses": "7596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122036000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54460000", "sellingGeneralAndAdministrative": "7596000", "netIncomeFromContinuingOperations": "26077000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3555433000", "longTermDebt": "1778668000", "shortTermDebt": "723259000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2590607000", "otherCurrentAssets": "112931000", "totalCurrentAssets": "255307000", "currentLongTermDebt": "723259000", "longTermInvestments": "15728000", "shortTermInvestments": "6213000", "currentNetReceivables": "8599000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3300126000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2501927000", "totalShareholderEquity": "964826000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "81042000", "totalCurrentLiabilities": "804301000", "otherNonCurrentLiabilities": "7638000", "totalNonCurrentLiabilities": "1786306000", "cashAndShortTermInvestments": "127564000", "commonStockSharesOutstanding": "132832489", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "127564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26077000", "profitLoss": "None", "dividendPayout": "26564000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34086000", "capitalExpenditures": "7435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98224000", "cashflowFromInvestment": "40873000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26564000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 174483000, "cost_of_revenue": 122036000, "gross_profit": 52447000, "research_and_development": null, "selling_general_admin": 7596000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44851000, "depreciation_amortisation": 54460000, "ebitda": 99311000, "interest_expense": 38142000, "interest_income": null, "other_non_operating": null, "pretax_income": 26707000, "tax_provision": 630000, "effective_tax_rate": null, "net_income": 26077000, "net_income_continuing_ops": 26077000, "net_income_to_common": 26077000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127564000, "short_term_investments": 6213000, "net_receivables": 8599000, "inventory": null, "other_current_assets": null, "total_current_assets": 255307000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3300126000, "total_assets": 3555433000, "short_term_debt": 723259000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 804301000, "long_term_debt": 1778668000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1786306000, "total_liabilities": 2590607000, "total_debt": 2501927000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 964826000, "shares_outstanding": 132832489, "operating_cash_flow": 34086000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7435000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 40873000, "dividends_paid": 26564000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98224000, "free_cash_flow": 41521000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44851000", "ebitda": "99311000", "netIncome": "26077000", "grossProfit": "52447000", "depreciation": "None", "totalRevenue": "174483000", "costOfRevenue": "122036000", "interestIncome": "5587000", "incomeBeforeTax": "26707000", "interestExpense": "38142000", "operatingIncome": "44851000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "630000", "reportedCurrency": "USD", "netInterestIncome": "-32206000", "nonInterestIncome": "None", "operatingExpenses": "7596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122036000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54460000", "sellingGeneralAndAdministrative": "7596000", "netIncomeFromContinuingOperations": "26077000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3555433000", "longTermDebt": "1778668000", "shortTermDebt": "723259000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2590607000", "otherCurrentAssets": "112931000", "totalCurrentAssets": "255307000", "currentLongTermDebt": "723259000", "longTermInvestments": "15728000", "shortTermInvestments": "6213000", "currentNetReceivables": "8599000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3300126000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2501927000", "totalShareholderEquity": "964826000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "81042000", "totalCurrentLiabilities": "804301000", "otherNonCurrentLiabilities": "7638000", "totalNonCurrentLiabilities": "1786306000", "cashAndShortTermInvestments": "127564000", "commonStockSharesOutstanding": "132832489", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "127564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26077000", "profitLoss": "None", "dividendPayout": "26564000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34086000", "capitalExpenditures": "7435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98224000", "cashflowFromInvestment": "40873000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26564000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "income_statement": { "revenue": 170689000, "cost_of_revenue": 70951000, "gross_profit": 99738000, "ebit": 43514000, "ebitda": 102397000, "pretax_income": -3897000, "tax_provision": 756000, "net_income": -4653000, "net_income_to_common": -4653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150829000, "total_current_assets": 259218000, "total_assets": 3638143000, "short_term_debt": 605943000, "long_term_debt": 1960533000, "total_debt": 2566476000, "total_liabilities": 2677281000, "total_equity": 960862000, "shares_outstanding": 132797785, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 74558000, "capital_expenditure": 4133000, "free_cash_flow": 78691000, "dividends_paid": 26560000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327914, "ticker_id": 3578, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43514000", "ebitda": "102397000", "netIncome": "-4653000", "grossProfit": "99738000", "depreciation": "None", "totalRevenue": "170689000", "costOfRevenue": "70951000", "interestIncome": "5835000", "incomeBeforeTax": "-3897000", "interestExpense": "42938000", "operatingIncome": "31812000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "756000", "reportedCurrency": "USD", "netInterestIncome": "-37050000", "nonInterestIncome": "None", "operatingExpenses": "67926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58883000", "sellingGeneralAndAdministrative": "4746000", "netIncomeFromContinuingOperations": "-4653000" }, "balance": { "goodwill": "None", "inventory": "13788000", "commonStock": "960862000", "currentDebt": "None", "investments": "None", "totalAssets": "3638143000", "longTermDebt": "1960533000", "shortTermDebt": "605943000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-26431000", "totalLiabilities": "2677281000", "otherCurrentAssets": "97302000", "totalCurrentAssets": "259218000", "currentLongTermDebt": "605943000", "longTermInvestments": "15832000", "shortTermInvestments": "4146000", "currentNetReceivables": "6941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3378925000", "currentAccountsPayable": "7348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3303707000", "shortLongTermDebtTotal": "2566476000", "totalShareholderEquity": "960862000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "104382000", "totalCurrentLiabilities": "710325000", "otherNonCurrentLiabilities": "6423000", "totalNonCurrentLiabilities": "1966956000", "cashAndShortTermInvestments": "150829000", "commonStockSharesOutstanding": "132797785", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "150829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4653000", "profitLoss": "None", "dividendPayout": "26560000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74558000", "capitalExpenditures": "4133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-223913000", "cashflowFromInvestment": "21953000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26560000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 170689000, "cost_of_revenue": 70951000, "gross_profit": 99738000, "research_and_development": null, "selling_general_admin": 4746000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43514000, "depreciation_amortisation": 58883000, "ebitda": 102397000, "interest_expense": 42938000, "interest_income": null, "other_non_operating": null, "pretax_income": -3897000, "tax_provision": 756000, "effective_tax_rate": null, "net_income": -4653000, "net_income_continuing_ops": -4653000, "net_income_to_common": -4653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150829000, "short_term_investments": 4146000, "net_receivables": 6941000, "inventory": 13788000, "other_current_assets": null, "total_current_assets": 259218000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3378925000, "total_assets": 3638143000, "short_term_debt": 605943000, "accounts_payable": 7348000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 710325000, "long_term_debt": 1960533000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1966956000, "total_liabilities": 2677281000, "total_debt": 2566476000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26431000, "total_equity": 960862000, "shares_outstanding": 132797785, "operating_cash_flow": 74558000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4133000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 21953000, "dividends_paid": 26560000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -223913000, "free_cash_flow": 78691000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43514000", "ebitda": "102397000", "netIncome": "-4653000", "grossProfit": "99738000", "depreciation": "None", "totalRevenue": "170689000", "costOfRevenue": "70951000", "interestIncome": "5835000", "incomeBeforeTax": "-3897000", "interestExpense": "42938000", "operatingIncome": "31812000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "756000", "reportedCurrency": "USD", "netInterestIncome": "-37050000", "nonInterestIncome": "None", "operatingExpenses": "67926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58883000", "sellingGeneralAndAdministrative": "4746000", "netIncomeFromContinuingOperations": "-4653000" }, "balance": { "goodwill": "None", "inventory": "13788000", "commonStock": "960862000", "currentDebt": "None", "investments": "None", "totalAssets": "3638143000", "longTermDebt": "1960533000", "shortTermDebt": "605943000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-26431000", "totalLiabilities": "2677281000", "otherCurrentAssets": "97302000", "totalCurrentAssets": "259218000", "currentLongTermDebt": "605943000", "longTermInvestments": "15832000", "shortTermInvestments": "4146000", "currentNetReceivables": "6941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3378925000", "currentAccountsPayable": "7348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3303707000", "shortLongTermDebtTotal": "2566476000", "totalShareholderEquity": "960862000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "104382000", "totalCurrentLiabilities": "710325000", "otherNonCurrentLiabilities": "6423000", "totalNonCurrentLiabilities": "1966956000", "cashAndShortTermInvestments": "150829000", "commonStockSharesOutstanding": "132797785", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "150829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4653000", "profitLoss": "None", "dividendPayout": "26560000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74558000", "capitalExpenditures": "4133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-223913000", "cashflowFromInvestment": "21953000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26560000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "income_statement": { "revenue": 175239000, "cost_of_revenue": 125841000, "gross_profit": 49398000, "ebit": 54268000, "ebitda": 113350000, "pretax_income": 8500000, "tax_provision": -133000, "net_income": 8633000, "net_income_to_common": 8633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 278231000, "total_current_assets": 380600000, "total_assets": 3850611000, "short_term_debt": 813119000, "long_term_debt": 1947419000, "total_debt": 2760538000, "total_liabilities": 2859019000, "total_equity": 991592000, "shares_outstanding": 132795231, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 66841000, "capital_expenditure": 18258000, "free_cash_flow": 85099000, "dividends_paid": 26549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327916, "ticker_id": 3578, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54268000", "ebitda": "113350000", "netIncome": "8633000", "grossProfit": "49398000", "depreciation": "None", "totalRevenue": "175239000", "costOfRevenue": "125841000", "interestIncome": "4179000", "incomeBeforeTax": "8500000", "interestExpense": "45768000", "operatingIncome": "48721000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-133000", "reportedCurrency": "USD", "netInterestIncome": "-41387000", "nonInterestIncome": "None", "operatingExpenses": "677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59082000", "sellingGeneralAndAdministrative": "3933000", "netIncomeFromContinuingOperations": "8633000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1469000", "currentDebt": "None", "investments": "None", "totalAssets": "3850611000", "longTermDebt": "1947419000", "shortTermDebt": "813119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-21778000", "totalLiabilities": "2859019000", "otherCurrentAssets": "79075000", "totalCurrentAssets": "380600000", "currentLongTermDebt": "813119000", "longTermInvestments": "15955000", "shortTermInvestments": "3448000", "currentNetReceivables": "19846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3470011000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3393658000", "shortLongTermDebtTotal": "2760538000", "totalShareholderEquity": "991592000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91093000", "totalCurrentLiabilities": "904212000", "otherNonCurrentLiabilities": "7388000", "totalNonCurrentLiabilities": "1954807000", "cashAndShortTermInvestments": "278231000", "commonStockSharesOutstanding": "132795231", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "278231000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8633000", "profitLoss": "None", "dividendPayout": "26549000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66841000", "capitalExpenditures": "18258000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89533000", "cashflowFromInvestment": "145103000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59082000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 175239000, "cost_of_revenue": 125841000, "gross_profit": 49398000, "research_and_development": null, "selling_general_admin": 3933000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54268000, "depreciation_amortisation": 59082000, "ebitda": 113350000, "interest_expense": 45768000, "interest_income": null, "other_non_operating": null, "pretax_income": 8500000, "tax_provision": -133000, "effective_tax_rate": null, "net_income": 8633000, "net_income_continuing_ops": 8633000, "net_income_to_common": 8633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 278231000, "short_term_investments": 3448000, "net_receivables": 19846000, "inventory": null, "other_current_assets": null, "total_current_assets": 380600000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3470011000, "total_assets": 3850611000, "short_term_debt": 813119000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 904212000, "long_term_debt": 1947419000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1954807000, "total_liabilities": 2859019000, "total_debt": 2760538000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21778000, "total_equity": 991592000, "shares_outstanding": 132795231, "operating_cash_flow": 66841000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18258000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 145103000, "dividends_paid": 26549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -89533000, "free_cash_flow": 85099000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54268000", "ebitda": "113350000", "netIncome": "8633000", "grossProfit": "49398000", "depreciation": "None", "totalRevenue": "175239000", "costOfRevenue": "125841000", "interestIncome": "4179000", "incomeBeforeTax": "8500000", "interestExpense": "45768000", "operatingIncome": "48721000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-133000", "reportedCurrency": "USD", "netInterestIncome": "-41387000", "nonInterestIncome": "None", "operatingExpenses": "677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59082000", "sellingGeneralAndAdministrative": "3933000", "netIncomeFromContinuingOperations": "8633000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1469000", "currentDebt": "None", "investments": "None", "totalAssets": "3850611000", "longTermDebt": "1947419000", "shortTermDebt": "813119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-21778000", "totalLiabilities": "2859019000", "otherCurrentAssets": "79075000", "totalCurrentAssets": "380600000", "currentLongTermDebt": "813119000", "longTermInvestments": "15955000", "shortTermInvestments": "3448000", "currentNetReceivables": "19846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3470011000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3393658000", "shortLongTermDebtTotal": "2760538000", "totalShareholderEquity": "991592000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "91093000", "totalCurrentLiabilities": "904212000", "otherNonCurrentLiabilities": "7388000", "totalNonCurrentLiabilities": "1954807000", "cashAndShortTermInvestments": "278231000", "commonStockSharesOutstanding": "132795231", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "278231000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8633000", "profitLoss": "None", "dividendPayout": "26549000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66841000", "capitalExpenditures": "18258000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89533000", "cashflowFromInvestment": "145103000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59082000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "income_statement": { "revenue": 188527000, "cost_of_revenue": 146970000, "gross_profit": 41557000, "ebit": 49364000, "ebitda": 112111000, "pretax_income": 1927000, "tax_provision": 467000, "net_income": 1460000, "net_income_to_common": 1460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155820000, "total_current_assets": 283733000, "total_assets": 3951916000, "short_term_debt": 825178000, "long_term_debt": 1993310000, "total_debt": 2818488000, "total_liabilities": 2942602000, "total_equity": 1009314000, "shares_outstanding": 132795231, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 70136000, "capital_expenditure": 28002000, "free_cash_flow": 98138000, "dividends_paid": 35834000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327917, "ticker_id": 3578, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49364000", "ebitda": "112111000", "netIncome": "1460000", "grossProfit": "41557000", "depreciation": "None", "totalRevenue": "188527000", "costOfRevenue": "146970000", "interestIncome": "3091000", "incomeBeforeTax": "1927000", "interestExpense": "45860000", "operatingIncome": "45483000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "467000", "reportedCurrency": "USD", "netInterestIncome": "-43111000", "nonInterestIncome": "None", "operatingExpenses": "-3926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62747000", "sellingGeneralAndAdministrative": "4377000", "netIncomeFromContinuingOperations": "1460000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1468000", "currentDebt": "None", "investments": "None", "totalAssets": "3951916000", "longTermDebt": "1993310000", "shortTermDebt": "825178000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30411000", "totalLiabilities": "2942602000", "otherCurrentAssets": "113037000", "totalCurrentAssets": "283733000", "currentLongTermDebt": "825178000", "longTermInvestments": "16074000", "shortTermInvestments": "2859000", "currentNetReceivables": "12017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3668183000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3591592000", "shortLongTermDebtTotal": "2818488000", "totalShareholderEquity": "1009314000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "117308000", "totalCurrentLiabilities": "942486000", "otherNonCurrentLiabilities": "6806000", "totalNonCurrentLiabilities": "2000116000", "cashAndShortTermInvestments": "155820000", "commonStockSharesOutstanding": "132795231", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "155820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1460000", "profitLoss": "None", "dividendPayout": "35834000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70136000", "capitalExpenditures": "28002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106386000", "cashflowFromInvestment": "18125000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35834000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5963000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62747000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188527000, "cost_of_revenue": 146970000, "gross_profit": 41557000, "research_and_development": null, "selling_general_admin": 4377000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49364000, "depreciation_amortisation": 62747000, "ebitda": 112111000, "interest_expense": 45860000, "interest_income": null, "other_non_operating": null, "pretax_income": 1927000, "tax_provision": 467000, "effective_tax_rate": null, "net_income": 1460000, "net_income_continuing_ops": 1460000, "net_income_to_common": 1460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155820000, "short_term_investments": 2859000, "net_receivables": 12017000, "inventory": null, "other_current_assets": null, "total_current_assets": 283733000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3668183000, "total_assets": 3951916000, "short_term_debt": 825178000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 942486000, "long_term_debt": 1993310000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2000116000, "total_liabilities": 2942602000, "total_debt": 2818488000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30411000, "total_equity": 1009314000, "shares_outstanding": 132795231, "operating_cash_flow": 70136000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28002000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18125000, "dividends_paid": 35834000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106386000, "free_cash_flow": 98138000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49364000", "ebitda": "112111000", "netIncome": "1460000", "grossProfit": "41557000", "depreciation": "None", "totalRevenue": "188527000", "costOfRevenue": "146970000", "interestIncome": "3091000", "incomeBeforeTax": "1927000", "interestExpense": "45860000", "operatingIncome": "45483000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "467000", "reportedCurrency": "USD", "netInterestIncome": "-43111000", "nonInterestIncome": "None", "operatingExpenses": "-3926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62747000", "sellingGeneralAndAdministrative": "4377000", "netIncomeFromContinuingOperations": "1460000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1468000", "currentDebt": "None", "investments": "None", "totalAssets": "3951916000", "longTermDebt": "1993310000", "shortTermDebt": "825178000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30411000", "totalLiabilities": "2942602000", "otherCurrentAssets": "113037000", "totalCurrentAssets": "283733000", "currentLongTermDebt": "825178000", "longTermInvestments": "16074000", "shortTermInvestments": "2859000", "currentNetReceivables": "12017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3668183000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3591592000", "shortLongTermDebtTotal": "2818488000", "totalShareholderEquity": "1009314000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "117308000", "totalCurrentLiabilities": "942486000", "otherNonCurrentLiabilities": "6806000", "totalNonCurrentLiabilities": "2000116000", "cashAndShortTermInvestments": "155820000", "commonStockSharesOutstanding": "132795231", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "155820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1460000", "profitLoss": "None", "dividendPayout": "35834000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70136000", "capitalExpenditures": "28002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106386000", "cashflowFromInvestment": "18125000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35834000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5963000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62747000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "income_statement": { "revenue": 185295000, "cost_of_revenue": 136708000, "gross_profit": 48587000, "ebit": 16113000, "ebitda": 78850000, "pretax_income": -31079000, "tax_provision": 792000, "net_income": -31871000, "net_income_to_common": -31871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173945000, "total_current_assets": 327275000, "total_assets": 4032048000, "short_term_debt": 623494000, "long_term_debt": 2252626000, "total_debt": 2876120000, "total_liabilities": 2979659001, "total_equity": 1052388999, "shares_outstanding": 133925000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 78608000, "capital_expenditure": 20089000, "free_cash_flow": 98697000, "dividends_paid": 36167000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327918, "ticker_id": 3578, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16113000", "ebitda": "78850000", "netIncome": "-31871000", "grossProfit": "48587000", "depreciation": "None", "totalRevenue": "185295000", "costOfRevenue": "136708000", "interestIncome": "3006000", "incomeBeforeTax": "-31079000", "interestExpense": "46207000", "operatingIncome": "44755000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "792000", "reportedCurrency": "USD", "netInterestIncome": "-42006000", "nonInterestIncome": "None", "operatingExpenses": "3832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136708000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62737000", "sellingGeneralAndAdministrative": "5276000", "netIncomeFromContinuingOperations": "-31871000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1468000", "currentDebt": "None", "investments": "None", "totalAssets": "4032048000", "longTermDebt": "2252626000", "shortTermDebt": "623494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-31871000", "totalLiabilities": "2979659001", "otherCurrentAssets": "119420000", "totalCurrentAssets": "327275000", "currentLongTermDebt": "623494000", "longTermInvestments": "16270000", "shortTermInvestments": "3660000", "currentNetReceivables": "30250000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3704773000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3629566000", "shortLongTermDebtTotal": "2878623000", "totalShareholderEquity": "1052388999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "100066000", "totalCurrentLiabilities": "723560000", "otherNonCurrentLiabilities": "3473000", "totalNonCurrentLiabilities": "2256099001", "cashAndShortTermInvestments": "173945000", "commonStockSharesOutstanding": "133925000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "173945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31871000", "profitLoss": "None", "dividendPayout": "36167000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "78608000", "capitalExpenditures": "20089000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19125000", "cashflowFromInvestment": "-20089000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36167000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4062000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62737000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 185295000, "cost_of_revenue": 136708000, "gross_profit": 48587000, "research_and_development": null, "selling_general_admin": 5276000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16113000, "depreciation_amortisation": 62737000, "ebitda": 78850000, "interest_expense": 46207000, "interest_income": null, "other_non_operating": null, "pretax_income": -31079000, "tax_provision": 792000, "effective_tax_rate": null, "net_income": -31871000, "net_income_continuing_ops": -31871000, "net_income_to_common": -31871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 173945000, "short_term_investments": 3660000, "net_receivables": 30250000, "inventory": null, "other_current_assets": null, "total_current_assets": 327275000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3704773000, "total_assets": 4032048000, "short_term_debt": 623494000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 723560000, "long_term_debt": 2252626000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2256099001, "total_liabilities": 2979659001, "total_debt": 2876120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -31871000, "total_equity": 1052388999, "shares_outstanding": 133925000, "operating_cash_flow": 78608000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20089000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20089000, "dividends_paid": 36167000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19125000, "free_cash_flow": 98697000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16113000", "ebitda": "78850000", "netIncome": "-31871000", "grossProfit": "48587000", "depreciation": "None", "totalRevenue": "185295000", "costOfRevenue": "136708000", "interestIncome": "3006000", "incomeBeforeTax": "-31079000", "interestExpense": "46207000", "operatingIncome": "44755000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "792000", "reportedCurrency": "USD", "netInterestIncome": "-42006000", "nonInterestIncome": "None", "operatingExpenses": "3832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136708000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62737000", "sellingGeneralAndAdministrative": "5276000", "netIncomeFromContinuingOperations": "-31871000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1468000", "currentDebt": "None", "investments": "None", "totalAssets": "4032048000", "longTermDebt": "2252626000", "shortTermDebt": "623494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-31871000", "totalLiabilities": "2979659001", "otherCurrentAssets": "119420000", "totalCurrentAssets": "327275000", "currentLongTermDebt": "623494000", "longTermInvestments": "16270000", "shortTermInvestments": "3660000", "currentNetReceivables": "30250000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3704773000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3629566000", "shortLongTermDebtTotal": "2878623000", "totalShareholderEquity": "1052388999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "100066000", "totalCurrentLiabilities": "723560000", "otherNonCurrentLiabilities": "3473000", "totalNonCurrentLiabilities": "2256099001", "cashAndShortTermInvestments": "173945000", "commonStockSharesOutstanding": "133925000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "173945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31871000", "profitLoss": "None", "dividendPayout": "36167000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "78608000", "capitalExpenditures": "20089000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19125000", "cashflowFromInvestment": "-20089000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36167000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4062000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62737000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "income_statement": { "revenue": 224952000, "cost_of_revenue": 164791000, "gross_profit": 60161000, "ebit": 68314000, "ebitda": 130478000, "pretax_income": 23314000, "tax_provision": 3116000, "net_income": 20198000, "net_income_to_common": 20198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 134551000, "total_current_assets": 316018000, "total_assets": 4107769000, "short_term_debt": 689045000, "long_term_debt": 2150417000, "total_debt": 2839462000, "total_liabilities": 2979347000, "total_equity": 1128422000, "shares_outstanding": 133943000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 101825000, "capital_expenditure": 126983000, "free_cash_flow": 228808000, "dividends_paid": 34752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327919, "ticker_id": 3578, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68314000", "ebitda": "130478000", "netIncome": "20198000", "grossProfit": "60161000", "depreciation": "None", "totalRevenue": "224952000", "costOfRevenue": "164791000", "interestIncome": "7571000", "incomeBeforeTax": "23314000", "interestExpense": "45000000", "operatingIncome": "64878000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3116000", "reportedCurrency": "USD", "netInterestIncome": "-40405000", "nonInterestIncome": "None", "operatingExpenses": "-4717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "164791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62164000", "sellingGeneralAndAdministrative": "4824000", "netIncomeFromContinuingOperations": "20198000" }, "balance": { "goodwill": "None", "inventory": "17386000", "commonStock": "1468000", "currentDebt": "None", "investments": "None", "totalAssets": "4107769000", "longTermDebt": "2150417000", "shortTermDebt": "689045000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "2979347000", "otherCurrentAssets": "10782000", "totalCurrentAssets": "316018000", "currentLongTermDebt": "689045000", "longTermInvestments": "16382000", "shortTermInvestments": "3736000", "currentNetReceivables": "149563000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3791751000", "currentAccountsPayable": "34305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3714552000", "shortLongTermDebtTotal": "2839462000", "totalShareholderEquity": "1128422000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "77161000", "totalCurrentLiabilities": "827857000", "otherNonCurrentLiabilities": "970000", "totalNonCurrentLiabilities": "2151490000", "cashAndShortTermInvestments": "134551000", "commonStockSharesOutstanding": "133943000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "134551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20198000", "profitLoss": "None", "dividendPayout": "34752000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101825000", "capitalExpenditures": "126983000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15006000", "cashflowFromInvestment": "-116075000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "96250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62164000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 224952000, "cost_of_revenue": 164791000, "gross_profit": 60161000, "research_and_development": null, "selling_general_admin": 4824000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68314000, "depreciation_amortisation": 62164000, "ebitda": 130478000, "interest_expense": 45000000, "interest_income": null, "other_non_operating": null, "pretax_income": 23314000, "tax_provision": 3116000, "effective_tax_rate": null, "net_income": 20198000, "net_income_continuing_ops": 20198000, "net_income_to_common": 20198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 134551000, "short_term_investments": 3736000, "net_receivables": 149563000, "inventory": 17386000, "other_current_assets": null, "total_current_assets": 316018000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3791751000, "total_assets": 4107769000, "short_term_debt": 689045000, "accounts_payable": 34305000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 827857000, "long_term_debt": 2150417000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2151490000, "total_liabilities": 2979347000, "total_debt": 2839462000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 1128422000, "shares_outstanding": 133943000, "operating_cash_flow": 101825000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126983000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116075000, "dividends_paid": 34752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15006000, "free_cash_flow": 228808000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68314000", "ebitda": "130478000", "netIncome": "20198000", "grossProfit": "60161000", "depreciation": "None", "totalRevenue": "224952000", "costOfRevenue": "164791000", "interestIncome": "7571000", "incomeBeforeTax": "23314000", "interestExpense": "45000000", "operatingIncome": "64878000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3116000", "reportedCurrency": "USD", "netInterestIncome": "-40405000", "nonInterestIncome": "None", "operatingExpenses": "-4717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "164791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62164000", "sellingGeneralAndAdministrative": "4824000", "netIncomeFromContinuingOperations": "20198000" }, "balance": { "goodwill": "None", "inventory": "17386000", "commonStock": "1468000", "currentDebt": "None", "investments": "None", "totalAssets": "4107769000", "longTermDebt": "2150417000", "shortTermDebt": "689045000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "2979347000", "otherCurrentAssets": "10782000", "totalCurrentAssets": "316018000", "currentLongTermDebt": "689045000", "longTermInvestments": "16382000", "shortTermInvestments": "3736000", "currentNetReceivables": "149563000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3791751000", "currentAccountsPayable": "34305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3714552000", "shortLongTermDebtTotal": "2839462000", "totalShareholderEquity": "1128422000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "77161000", "totalCurrentLiabilities": "827857000", "otherNonCurrentLiabilities": "970000", "totalNonCurrentLiabilities": "2151490000", "cashAndShortTermInvestments": "134551000", "commonStockSharesOutstanding": "133943000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "134551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20198000", "profitLoss": "None", "dividendPayout": "34752000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101825000", "capitalExpenditures": "126983000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15006000", "cashflowFromInvestment": "-116075000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "96250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62164000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "income_statement": { "revenue": 252711000, "cost_of_revenue": 156256000, "gross_profit": 96455000, "ebit": 94040000, "ebitda": 156058000, "pretax_income": 47589000, "tax_provision": 3068000, "net_income": 44521000, "net_income_to_common": 44521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163807000, "total_current_assets": 373305000, "total_assets": 4099698000, "short_term_debt": 617943000, "long_term_debt": 2204512000, "total_debt": 2822455000, "total_liabilities": 2960064000, "total_equity": 1139634000, "shares_outstanding": 131769000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80606000, "capital_expenditure": 305693000, "free_cash_flow": 386299000, "dividends_paid": 36461000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327921, "ticker_id": 3578, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94040000", "ebitda": "156058000", "netIncome": "44521000", "grossProfit": "96455000", "depreciation": "None", "totalRevenue": "252711000", "costOfRevenue": "156256000", "interestIncome": "3430000", "incomeBeforeTax": "47589000", "interestExpense": "49962000", "operatingIncome": "94139000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3068000", "reportedCurrency": "USD", "netInterestIncome": "-47074000", "nonInterestIncome": "None", "operatingExpenses": "2316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62018000", "sellingGeneralAndAdministrative": "4928000", "netIncomeFromContinuingOperations": "44521000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1468000", "currentDebt": "None", "investments": "None", "totalAssets": "4099698000", "longTermDebt": "2204512000", "shortTermDebt": "617943000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "8060000", "totalLiabilities": "2960064000", "otherCurrentAssets": "54331000", "totalCurrentAssets": "373305000", "currentLongTermDebt": "395281000", "longTermInvestments": "16464000", "shortTermInvestments": "4579000", "currentNetReceivables": "150588000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3726393000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3655102000", "shortLongTermDebtTotal": "2822455000", "totalShareholderEquity": "1139634000", "capitalLeaseObligations": "222662000", "otherCurrentLiabilities": "129138000", "totalCurrentLiabilities": "747081000", "otherNonCurrentLiabilities": "8471000", "totalNonCurrentLiabilities": "2212983000", "cashAndShortTermInvestments": "163807000", "commonStockSharesOutstanding": "131769000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "163807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44521000", "profitLoss": "None", "dividendPayout": "36461000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80606000", "capitalExpenditures": "305693000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "202631000", "cashflowFromInvestment": "-305492000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36461000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65712999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 252711000, "cost_of_revenue": 156256000, "gross_profit": 96455000, "research_and_development": null, "selling_general_admin": 4928000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94040000, "depreciation_amortisation": 62018000, "ebitda": 156058000, "interest_expense": 49962000, "interest_income": null, "other_non_operating": null, "pretax_income": 47589000, "tax_provision": 3068000, "effective_tax_rate": null, "net_income": 44521000, "net_income_continuing_ops": 44521000, "net_income_to_common": 44521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163807000, "short_term_investments": 4579000, "net_receivables": 150588000, "inventory": null, "other_current_assets": null, "total_current_assets": 373305000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3726393000, "total_assets": 4099698000, "short_term_debt": 617943000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 747081000, "long_term_debt": 2204512000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2212983000, "total_liabilities": 2960064000, "total_debt": 2822455000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8060000, "total_equity": 1139634000, "shares_outstanding": 131769000, "operating_cash_flow": 80606000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 305693000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -305492000, "dividends_paid": 36461000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 202631000, "free_cash_flow": 386299000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94040000", "ebitda": "156058000", "netIncome": "44521000", "grossProfit": "96455000", "depreciation": "None", "totalRevenue": "252711000", "costOfRevenue": "156256000", "interestIncome": "3430000", "incomeBeforeTax": "47589000", "interestExpense": "49962000", "operatingIncome": "94139000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3068000", "reportedCurrency": "USD", "netInterestIncome": "-47074000", "nonInterestIncome": "None", "operatingExpenses": "2316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62018000", "sellingGeneralAndAdministrative": "4928000", "netIncomeFromContinuingOperations": "44521000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1468000", "currentDebt": "None", "investments": "None", "totalAssets": "4099698000", "longTermDebt": "2204512000", "shortTermDebt": "617943000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "8060000", "totalLiabilities": "2960064000", "otherCurrentAssets": "54331000", "totalCurrentAssets": "373305000", "currentLongTermDebt": "395281000", "longTermInvestments": "16464000", "shortTermInvestments": "4579000", "currentNetReceivables": "150588000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3726393000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3655102000", "shortLongTermDebtTotal": "2822455000", "totalShareholderEquity": "1139634000", "capitalLeaseObligations": "222662000", "otherCurrentLiabilities": "129138000", "totalCurrentLiabilities": "747081000", "otherNonCurrentLiabilities": "8471000", "totalNonCurrentLiabilities": "2212983000", "cashAndShortTermInvestments": "163807000", "commonStockSharesOutstanding": "131769000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "163807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44521000", "profitLoss": "None", "dividendPayout": "36461000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80606000", "capitalExpenditures": "305693000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "202631000", "cashflowFromInvestment": "-305492000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36461000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65712999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "income_statement": { "revenue": 187193000, "cost_of_revenue": 123325000, "gross_profit": 63868000, "ebit": 67592000, "ebitda": 125713000, "pretax_income": 22296000, "tax_provision": 1664000, "net_income": 20632000, "net_income_to_common": 20632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186062000, "total_current_assets": 381098000, "total_assets": 3867010000, "short_term_debt": 962545000, "long_term_debt": 1711892000, "total_debt": 2674437000, "total_liabilities": 2831104000, "total_equity": 1035906000, "shares_outstanding": 125924000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 124425000, "capital_expenditure": 122093000, "free_cash_flow": 246518000, "dividends_paid": 34300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327922, "ticker_id": 3578, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67592000", "ebitda": "125713000", "netIncome": "20632000", "grossProfit": "63868000", "depreciation": "None", "totalRevenue": "187193000", "costOfRevenue": "123325000", "interestIncome": "678000", "incomeBeforeTax": "22296000", "interestExpense": "45296000", "operatingIncome": "62226000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1664000", "reportedCurrency": "USD", "netInterestIncome": "-3142000", "nonInterestIncome": "None", "operatingExpenses": "1642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58121000", "sellingGeneralAndAdministrative": "5364000", "netIncomeFromContinuingOperations": "-24670000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1388000", "currentDebt": "None", "investments": "None", "totalAssets": "3867010000", "longTermDebt": "1711892000", "shortTermDebt": "962545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2831104000", "otherCurrentAssets": "60323001", "totalCurrentAssets": "381098000", "currentLongTermDebt": "570992000", "longTermInvestments": "16487000", "shortTermInvestments": "4662000", "currentNetReceivables": "130050999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3485912000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2674437000", "totalShareholderEquity": "1035906000", "capitalLeaseObligations": "391553000", "otherCurrentLiabilities": "150892000", "totalCurrentLiabilities": "1113437000", "otherNonCurrentLiabilities": "5775000", "totalNonCurrentLiabilities": "1717667000", "cashAndShortTermInvestments": "186062000", "commonStockSharesOutstanding": "125924000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "186062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20632000", "profitLoss": "None", "dividendPayout": "34300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "124425000", "capitalExpenditures": "122093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9066000", "cashflowFromInvestment": "-115582000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60279000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187193000, "cost_of_revenue": 123325000, "gross_profit": 63868000, "research_and_development": null, "selling_general_admin": 5364000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67592000, "depreciation_amortisation": 58121000, "ebitda": 125713000, "interest_expense": 45296000, "interest_income": null, "other_non_operating": null, "pretax_income": 22296000, "tax_provision": 1664000, "effective_tax_rate": null, "net_income": 20632000, "net_income_continuing_ops": -24670000, "net_income_to_common": 20632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186062000, "short_term_investments": 4662000, "net_receivables": 130050999, "inventory": null, "other_current_assets": null, "total_current_assets": 381098000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3485912000, "total_assets": 3867010000, "short_term_debt": 962545000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1113437000, "long_term_debt": 1711892000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1717667000, "total_liabilities": 2831104000, "total_debt": 2674437000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1035906000, "shares_outstanding": 125924000, "operating_cash_flow": 124425000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122093000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115582000, "dividends_paid": 34300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9066000, "free_cash_flow": 246518000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67592000", "ebitda": "125713000", "netIncome": "20632000", "grossProfit": "63868000", "depreciation": "None", "totalRevenue": "187193000", "costOfRevenue": "123325000", "interestIncome": "678000", "incomeBeforeTax": "22296000", "interestExpense": "45296000", "operatingIncome": "62226000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1664000", "reportedCurrency": "USD", "netInterestIncome": "-3142000", "nonInterestIncome": "None", "operatingExpenses": "1642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58121000", "sellingGeneralAndAdministrative": "5364000", "netIncomeFromContinuingOperations": "-24670000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1388000", "currentDebt": "None", "investments": "None", "totalAssets": "3867010000", "longTermDebt": "1711892000", "shortTermDebt": "962545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2831104000", "otherCurrentAssets": "60323001", "totalCurrentAssets": "381098000", "currentLongTermDebt": "570992000", "longTermInvestments": "16487000", "shortTermInvestments": "4662000", "currentNetReceivables": "130050999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3485912000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2674437000", "totalShareholderEquity": "1035906000", "capitalLeaseObligations": "391553000", "otherCurrentLiabilities": "150892000", "totalCurrentLiabilities": "1113437000", "otherNonCurrentLiabilities": "5775000", "totalNonCurrentLiabilities": "1717667000", "cashAndShortTermInvestments": "186062000", "commonStockSharesOutstanding": "125924000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "186062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20632000", "profitLoss": "None", "dividendPayout": "34300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "124425000", "capitalExpenditures": "122093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9066000", "cashflowFromInvestment": "-115582000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60279000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "income_statement": { "revenue": 226766000, "cost_of_revenue": 138112000, "gross_profit": 88654000, "ebit": 90964000, "ebitda": 147842000, "pretax_income": 48085000, "tax_provision": 2783000, "net_income": 45302000, "net_income_to_common": 45302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168153000, "total_current_assets": 321707000, "total_assets": 3777590000, "short_term_debt": 982594000, "long_term_debt": 1630351000, "total_debt": 2612945000, "total_liabilities": 2727233000, "total_equity": 1050357000, "shares_outstanding": 125908382, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 63005000, "capital_expenditure": 90090000, "free_cash_flow": 153095000, "dividends_paid": 32978000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327923, "ticker_id": 3578, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90964000", "ebitda": "147842000", "netIncome": "45302000", "grossProfit": "88654000", "depreciation": "None", "totalRevenue": "226766000", "costOfRevenue": "138112000", "interestIncome": "5841000", "incomeBeforeTax": "48085000", "interestExpense": "42879000", "operatingIncome": "85474000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2783000", "reportedCurrency": "USD", "netInterestIncome": "-37752000", "nonInterestIncome": "None", "operatingExpenses": "3180000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56878000", "sellingGeneralAndAdministrative": "5461000", "netIncomeFromContinuingOperations": "45302000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1050357000", "currentDebt": "None", "investments": "None", "totalAssets": "3777590000", "longTermDebt": "1630351000", "shortTermDebt": "982594000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "13284000", "totalLiabilities": "2727233000", "otherCurrentAssets": "18265000", "totalCurrentAssets": "321707000", "currentLongTermDebt": "577108000", "longTermInvestments": "49646000", "shortTermInvestments": "12277000", "currentNetReceivables": "123012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3455883000", "currentAccountsPayable": "123012000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2612945000", "totalShareholderEquity": "1050357000", "capitalLeaseObligations": "405486000", "otherCurrentLiabilities": "110981000", "totalCurrentLiabilities": "1093575000", "otherNonCurrentLiabilities": "3307000", "totalNonCurrentLiabilities": "1633658000", "cashAndShortTermInvestments": "168153000", "commonStockSharesOutstanding": "125908382", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "168153000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45302000", "profitLoss": "None", "dividendPayout": "32978000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63005000", "capitalExpenditures": "90090000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20012000", "cashflowFromInvestment": "-80356000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32978000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56878000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 226766000, "cost_of_revenue": 138112000, "gross_profit": 88654000, "research_and_development": null, "selling_general_admin": 5461000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90964000, "depreciation_amortisation": 56878000, "ebitda": 147842000, "interest_expense": 42879000, "interest_income": null, "other_non_operating": null, "pretax_income": 48085000, "tax_provision": 2783000, "effective_tax_rate": null, "net_income": 45302000, "net_income_continuing_ops": 45302000, "net_income_to_common": 45302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168153000, "short_term_investments": 12277000, "net_receivables": 123012000, "inventory": 1, "other_current_assets": null, "total_current_assets": 321707000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3455883000, "total_assets": 3777590000, "short_term_debt": 982594000, "accounts_payable": 123012000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1093575000, "long_term_debt": 1630351000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1633658000, "total_liabilities": 2727233000, "total_debt": 2612945000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13284000, "total_equity": 1050357000, "shares_outstanding": 125908382, "operating_cash_flow": 63005000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90090000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80356000, "dividends_paid": 32978000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20012000, "free_cash_flow": 153095000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90964000", "ebitda": "147842000", "netIncome": "45302000", "grossProfit": "88654000", "depreciation": "None", "totalRevenue": "226766000", "costOfRevenue": "138112000", "interestIncome": "5841000", "incomeBeforeTax": "48085000", "interestExpense": "42879000", "operatingIncome": "85474000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2783000", "reportedCurrency": "USD", "netInterestIncome": "-37752000", "nonInterestIncome": "None", "operatingExpenses": "3180000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56878000", "sellingGeneralAndAdministrative": "5461000", "netIncomeFromContinuingOperations": "45302000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1050357000", "currentDebt": "None", "investments": "None", "totalAssets": "3777590000", "longTermDebt": "1630351000", "shortTermDebt": "982594000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "13284000", "totalLiabilities": "2727233000", "otherCurrentAssets": "18265000", "totalCurrentAssets": "321707000", "currentLongTermDebt": "577108000", "longTermInvestments": "49646000", "shortTermInvestments": "12277000", "currentNetReceivables": "123012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3455883000", "currentAccountsPayable": "123012000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2612945000", "totalShareholderEquity": "1050357000", "capitalLeaseObligations": "405486000", "otherCurrentLiabilities": "110981000", "totalCurrentLiabilities": "1093575000", "otherNonCurrentLiabilities": "3307000", "totalNonCurrentLiabilities": "1633658000", "cashAndShortTermInvestments": "168153000", "commonStockSharesOutstanding": "125908382", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "168153000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45302000", "profitLoss": "None", "dividendPayout": "32978000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63005000", "capitalExpenditures": "90090000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20012000", "cashflowFromInvestment": "-80356000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32978000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56878000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "income_statement": { "revenue": 209573000, "cost_of_revenue": 132771000, "gross_profit": 76802000, "ebit": 74307000, "ebitda": 132390000, "pretax_income": 32402000, "tax_provision": 1034000, "net_income": 31368000, "net_income_to_common": 31368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165492000, "total_current_assets": 298059000, "total_assets": 3731389000, "short_term_debt": 852259000, "long_term_debt": 1713828000, "total_debt": 2566087000, "total_liabilities": 2691992000, "total_equity": 1039397000, "shares_outstanding": 125701236, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80920000, "capital_expenditure": 63621000, "free_cash_flow": 144541000, "dividends_paid": 31699000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327924, "ticker_id": 3578, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74307000", "ebitda": "132390000", "netIncome": "31368000", "grossProfit": "76802000", "depreciation": "None", "totalRevenue": "209573000", "costOfRevenue": "132771000", "interestIncome": "5049000", "incomeBeforeTax": "32402000", "interestExpense": "42280000", "operatingIncome": "73009000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1034000", "reportedCurrency": "USD", "netInterestIncome": "-37442000", "nonInterestIncome": "None", "operatingExpenses": "3793000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58083000", "sellingGeneralAndAdministrative": "3793000", "netIncomeFromContinuingOperations": "31368000" }, "balance": { "goodwill": "None", "inventory": "11728000", "commonStock": "1386000", "currentDebt": "None", "investments": "None", "totalAssets": "3731389000", "longTermDebt": "1713828000", "shortTermDebt": "852259000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "960000", "totalLiabilities": "2691992000", "otherCurrentAssets": "10992000", "totalCurrentAssets": "298059000", "currentLongTermDebt": "432918000", "longTermInvestments": "16473000", "shortTermInvestments": "5104000", "currentNetReceivables": "104743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3433330000", "currentAccountsPayable": "30259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2566087000", "totalShareholderEquity": "1039397000", "capitalLeaseObligations": "419341000", "otherCurrentLiabilities": "53379000", "totalCurrentLiabilities": "969195000", "otherNonCurrentLiabilities": "4000", "totalNonCurrentLiabilities": "1722797000", "cashAndShortTermInvestments": "165492000", "commonStockSharesOutstanding": "125701236", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "165492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31368000", "profitLoss": "None", "dividendPayout": "31699000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4666000", "operatingCashflow": "80920000", "capitalExpenditures": "63621000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26774000", "cashflowFromInvestment": "-60230000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31699000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "205848000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58435000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 209573000, "cost_of_revenue": 132771000, "gross_profit": 76802000, "research_and_development": null, "selling_general_admin": 3793000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74307000, "depreciation_amortisation": 58083000, "ebitda": 132390000, "interest_expense": 42280000, "interest_income": null, "other_non_operating": null, "pretax_income": 32402000, "tax_provision": 1034000, "effective_tax_rate": null, "net_income": 31368000, "net_income_continuing_ops": 31368000, "net_income_to_common": 31368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165492000, "short_term_investments": 5104000, "net_receivables": 104743000, "inventory": 11728000, "other_current_assets": null, "total_current_assets": 298059000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3433330000, "total_assets": 3731389000, "short_term_debt": 852259000, "accounts_payable": 30259000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 969195000, "long_term_debt": 1713828000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1722797000, "total_liabilities": 2691992000, "total_debt": 2566087000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 960000, "total_equity": 1039397000, "shares_outstanding": 125701236, "operating_cash_flow": 80920000, "stock_based_compensation": 1600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63621000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60230000, "dividends_paid": 31699000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26774000, "free_cash_flow": 144541000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74307000", "ebitda": "132390000", "netIncome": "31368000", "grossProfit": "76802000", "depreciation": "None", "totalRevenue": "209573000", "costOfRevenue": "132771000", "interestIncome": "5049000", "incomeBeforeTax": "32402000", "interestExpense": "42280000", "operatingIncome": "73009000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1034000", "reportedCurrency": "USD", "netInterestIncome": "-37442000", "nonInterestIncome": "None", "operatingExpenses": "3793000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58083000", "sellingGeneralAndAdministrative": "3793000", "netIncomeFromContinuingOperations": "31368000" }, "balance": { "goodwill": "None", "inventory": "11728000", "commonStock": "1386000", "currentDebt": "None", "investments": "None", "totalAssets": "3731389000", "longTermDebt": "1713828000", "shortTermDebt": "852259000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "960000", "totalLiabilities": "2691992000", "otherCurrentAssets": "10992000", "totalCurrentAssets": "298059000", "currentLongTermDebt": "432918000", "longTermInvestments": "16473000", "shortTermInvestments": "5104000", "currentNetReceivables": "104743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3433330000", "currentAccountsPayable": "30259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2566087000", "totalShareholderEquity": "1039397000", "capitalLeaseObligations": "419341000", "otherCurrentLiabilities": "53379000", "totalCurrentLiabilities": "969195000", "otherNonCurrentLiabilities": "4000", "totalNonCurrentLiabilities": "1722797000", "cashAndShortTermInvestments": "165492000", "commonStockSharesOutstanding": "125701236", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "165492000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31368000", "profitLoss": "None", "dividendPayout": "31699000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4666000", "operatingCashflow": "80920000", "capitalExpenditures": "63621000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26774000", "cashflowFromInvestment": "-60230000", "stockBasedCompensation": "1600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31699000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "205848000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58435000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "income_statement": { "revenue": 203219000, "cost_of_revenue": 82858000, "gross_profit": 120361000, "ebit": 63190000, "ebitda": 118703000, "pretax_income": 31594000, "tax_provision": 2289000, "net_income": 29305000, "net_income_to_common": 29305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118028000, "total_current_assets": 229022000, "total_assets": 3671608000, "short_term_debt": 595031000, "long_term_debt": 1681730000, "total_debt": 2276761000, "total_liabilities": 2628795000, "total_equity": 1042813000, "shares_outstanding": 125763481, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31207000, "capital_expenditure": 65616000, "free_cash_flow": 96823000, "dividends_paid": 30431000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327926, "ticker_id": 3578, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63190000", "ebitda": "118703000", "netIncome": "29305000", "grossProfit": "120361000", "depreciation": "None", "totalRevenue": "203219000", "costOfRevenue": "82858000", "interestIncome": "6556000", "incomeBeforeTax": "31594000", "interestExpense": "42176000", "operatingIncome": "65384000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2289000", "reportedCurrency": "USD", "netInterestIncome": "-34768000", "nonInterestIncome": "None", "operatingExpenses": "54977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82858000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55513000", "sellingGeneralAndAdministrative": "3325000", "netIncomeFromContinuingOperations": "29305000" }, "balance": { "goodwill": "None", "inventory": "12307000", "commonStock": "1386000", "currentDebt": "None", "investments": "None", "totalAssets": "3671608000", "longTermDebt": "1681730000", "shortTermDebt": "595031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1291000", "totalLiabilities": "2628795000", "otherCurrentAssets": "79363000", "totalCurrentAssets": "229022000", "currentLongTermDebt": "384730000", "longTermInvestments": "53615000", "shortTermInvestments": "6222000", "currentNetReceivables": "25409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3442586000", "currentAccountsPayable": "16457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3307013000", "shortLongTermDebtTotal": "2499423000", "totalShareholderEquity": "1042813000", "capitalLeaseObligations": "432963000", "otherCurrentLiabilities": "117352000", "totalCurrentLiabilities": "712383000", "otherNonCurrentLiabilities": "12020000", "totalNonCurrentLiabilities": "1916412000", "cashAndShortTermInvestments": "118028000", "commonStockSharesOutstanding": "125763481", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "118028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29305000", "profitLoss": "None", "dividendPayout": "30431000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31207000", "capitalExpenditures": "65616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106525000", "cashflowFromInvestment": "-43664000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30431000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5339000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57231000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203219000, "cost_of_revenue": 82858000, "gross_profit": 120361000, "research_and_development": null, "selling_general_admin": 3325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63190000, "depreciation_amortisation": 55513000, "ebitda": 118703000, "interest_expense": 42176000, "interest_income": null, "other_non_operating": null, "pretax_income": 31594000, "tax_provision": 2289000, "effective_tax_rate": null, "net_income": 29305000, "net_income_continuing_ops": 29305000, "net_income_to_common": 29305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118028000, "short_term_investments": 6222000, "net_receivables": 25409000, "inventory": 12307000, "other_current_assets": null, "total_current_assets": 229022000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3442586000, "total_assets": 3671608000, "short_term_debt": 595031000, "accounts_payable": 16457000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 712383000, "long_term_debt": 1681730000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1916412000, "total_liabilities": 2628795000, "total_debt": 2276761000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1291000, "total_equity": 1042813000, "shares_outstanding": 125763481, "operating_cash_flow": 31207000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65616000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43664000, "dividends_paid": 30431000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106525000, "free_cash_flow": 96823000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63190000", "ebitda": "118703000", "netIncome": "29305000", "grossProfit": "120361000", "depreciation": "None", "totalRevenue": "203219000", "costOfRevenue": "82858000", "interestIncome": "6556000", "incomeBeforeTax": "31594000", "interestExpense": "42176000", "operatingIncome": "65384000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2289000", "reportedCurrency": "USD", "netInterestIncome": "-34768000", "nonInterestIncome": "None", "operatingExpenses": "54977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82858000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55513000", "sellingGeneralAndAdministrative": "3325000", "netIncomeFromContinuingOperations": "29305000" }, "balance": { "goodwill": "None", "inventory": "12307000", "commonStock": "1386000", "currentDebt": "None", "investments": "None", "totalAssets": "3671608000", "longTermDebt": "1681730000", "shortTermDebt": "595031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1291000", "totalLiabilities": "2628795000", "otherCurrentAssets": "79363000", "totalCurrentAssets": "229022000", "currentLongTermDebt": "384730000", "longTermInvestments": "53615000", "shortTermInvestments": "6222000", "currentNetReceivables": "25409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3442586000", "currentAccountsPayable": "16457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3307013000", "shortLongTermDebtTotal": "2499423000", "totalShareholderEquity": "1042813000", "capitalLeaseObligations": "432963000", "otherCurrentLiabilities": "117352000", "totalCurrentLiabilities": "712383000", "otherNonCurrentLiabilities": "12020000", "totalNonCurrentLiabilities": "1916412000", "cashAndShortTermInvestments": "118028000", "commonStockSharesOutstanding": "125763481", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "118028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29305000", "profitLoss": "None", "dividendPayout": "30431000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31207000", "capitalExpenditures": "65616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106525000", "cashflowFromInvestment": "-43664000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30431000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5339000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57231000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "income_statement": { "revenue": 162495000, "cost_of_revenue": 64557000, "gross_profit": 97938000, "ebit": 45434000, "ebitda": 96552000, "pretax_income": 16932000, "tax_provision": 38833000, "net_income": 16932000, "net_income_to_common": 16932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201466000, "total_current_assets": 321045000, "total_assets": 3806136000, "short_term_debt": 402718000, "long_term_debt": 1762203000, "total_debt": 2164921000, "total_liabilities": 2755110000, "total_equity": 1051026000, "shares_outstanding": 126751968, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 149906000, "capital_expenditure": 111188000, "free_cash_flow": 261094000, "dividends_paid": 30431000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 327927, "ticker_id": 3578, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:21:41.701044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45434000", "ebitda": "96552000", "netIncome": "16932000", "grossProfit": "97938000", "depreciation": "None", "totalRevenue": "162495000", "costOfRevenue": "64557000", "interestIncome": "7059000", "incomeBeforeTax": "16932000", "interestExpense": "41689000", "operatingIncome": "51854000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "38833000", "reportedCurrency": "USD", "netInterestIncome": "-32825000", "nonInterestIncome": "None", "operatingExpenses": "46084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51118000", "sellingGeneralAndAdministrative": "3452000", "netIncomeFromContinuingOperations": "16932000" }, "balance": { "goodwill": "None", "inventory": "15272000", "commonStock": "1386000", "currentDebt": "None", "investments": "None", "totalAssets": "3806136000", "longTermDebt": "1762203000", "shortTermDebt": "402718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2417000", "totalLiabilities": "2755110000", "otherCurrentAssets": "83619000", "totalCurrentAssets": "321045000", "currentLongTermDebt": "347845000", "longTermInvestments": "101387000", "shortTermInvestments": "5866000", "currentNetReceivables": "30094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3485091000", "currentAccountsPayable": "21547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3296911000", "shortLongTermDebtTotal": "2556474000", "totalShareholderEquity": "1051026000", "capitalLeaseObligations": "446426000", "otherCurrentLiabilities": "186216000", "totalCurrentLiabilities": "588934000", "otherNonCurrentLiabilities": "12420000", "totalNonCurrentLiabilities": "2166176000", "cashAndShortTermInvestments": "201466000", "commonStockSharesOutstanding": "126751968", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "201466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16932000", "profitLoss": "None", "dividendPayout": "30431000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "149906000", "capitalExpenditures": "111188000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81776000", "cashflowFromInvestment": "-35544000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30431000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4835000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52564000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 162495000, "cost_of_revenue": 64557000, "gross_profit": 97938000, "research_and_development": null, "selling_general_admin": 3452000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45434000, "depreciation_amortisation": 51118000, "ebitda": 96552000, "interest_expense": 41689000, "interest_income": null, "other_non_operating": null, "pretax_income": 16932000, "tax_provision": 38833000, "effective_tax_rate": null, "net_income": 16932000, "net_income_continuing_ops": 16932000, "net_income_to_common": 16932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201466000, "short_term_investments": 5866000, "net_receivables": 30094000, "inventory": 15272000, "other_current_assets": null, "total_current_assets": 321045000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3485091000, "total_assets": 3806136000, "short_term_debt": 402718000, "accounts_payable": 21547000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 588934000, "long_term_debt": 1762203000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2166176000, "total_liabilities": 2755110000, "total_debt": 2164921000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2417000, "total_equity": 1051026000, "shares_outstanding": 126751968, "operating_cash_flow": 149906000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111188000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35544000, "dividends_paid": 30431000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81776000, "free_cash_flow": 261094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45434000", "ebitda": "96552000", "netIncome": "16932000", "grossProfit": "97938000", "depreciation": "None", "totalRevenue": "162495000", "costOfRevenue": "64557000", "interestIncome": "7059000", "incomeBeforeTax": "16932000", "interestExpense": "41689000", "operatingIncome": "51854000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "38833000", "reportedCurrency": "USD", "netInterestIncome": "-32825000", "nonInterestIncome": "None", "operatingExpenses": "46084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51118000", "sellingGeneralAndAdministrative": "3452000", "netIncomeFromContinuingOperations": "16932000" }, "balance": { "goodwill": "None", "inventory": "15272000", "commonStock": "1386000", "currentDebt": "None", "investments": "None", "totalAssets": "3806136000", "longTermDebt": "1762203000", "shortTermDebt": "402718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "2417000", "totalLiabilities": "2755110000", "otherCurrentAssets": "83619000", "totalCurrentAssets": "321045000", "currentLongTermDebt": "347845000", "longTermInvestments": "101387000", "shortTermInvestments": "5866000", "currentNetReceivables": "30094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3485091000", "currentAccountsPayable": "21547000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3296911000", "shortLongTermDebtTotal": "2556474000", "totalShareholderEquity": "1051026000", "capitalLeaseObligations": "446426000", "otherCurrentLiabilities": "186216000", "totalCurrentLiabilities": "588934000", "otherNonCurrentLiabilities": "12420000", "totalNonCurrentLiabilities": "2166176000", "cashAndShortTermInvestments": "201466000", "commonStockSharesOutstanding": "126751968", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "201466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16932000", "profitLoss": "None", "dividendPayout": "30431000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "149906000", "capitalExpenditures": "111188000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81776000", "cashflowFromInvestment": "-35544000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30431000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4835000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52564000", "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" } ], "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" ] } } }