{ "ticker": { "uuid": "49071539-9380-4884-95a8-cd2128774bc1", "symbol": "LXP", "name": "LXP Industrial Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/49071539-9380-4884-95a8-cd2128774bc1/", "api_url": "https://sharemaestro.com/factors/api/tickers/49071539-9380-4884-95a8-cd2128774bc1/" }, "ticker_metadata": { "id": 2549, "uuid": "49071539-9380-4884-95a8-cd2128774bc1", "symbol": "LXP", "name": "LXP Industrial Trust", "asset_type": "equity", "market_cap": 3104439000, "stock_exchange_id": 3, "industry": "Reit - Industrial", "sector": "Real Estate", "description": "LXP Industrial Trust (LXP) is a prominent real estate investment trust (REIT) focused on the acquisition, ownership, and management of a diversified portfolio of industrial properties located in key logistics hubs across the United States. Benefiting from the rapid growth in e-commerce and enhanced supply chain efficiencies, LXP is strategically positioned to deliver sustainable income and capital appreciation through its high-quality asset base. The company employs a disciplined capital allocation strategy, prioritizes strong tenant relationships, and implements proactive asset management practices, allowing it to effectively navigate the evolving industrial real estate landscape. With a steadfast commitment to operational excellence and long-term value creation, LXP is poised to leverage emerging trends for continued growth in the sector.", "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": "49071539-9380-4884-95a8-cd2128774bc1", "symbol": "LXP", "name": "LXP Industrial Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/49071539-9380-4884-95a8-cd2128774bc1/", "api_url": "https://sharemaestro.com/factors/api/tickers/49071539-9380-4884-95a8-cd2128774bc1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.17, "value": 0.15, "quality": 0.28, "momentum": 0.77, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 52.21, "market_cap": 3036691796.3, "pe_ratio": 32.3558, "earnings_yield": 0.0309, "ebitda_to_ev": 0.0764, "shareholder_yield": 0.0548, "roe": 0.0472, "piotroski_f_score": 7, "momentum_12_1": 0.3018, "volatility_252d": 0.232 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:37.497807+00:00", "batch_id": "" }, "size": { "price_close": 52.21, "market_cap": 3036691796.3, "market_cap_usd": 3036691796.3, "enterprise_value": 4155377796.3, "shares_outstanding": 58163030, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 32.3558, "pb_ratio": 1.5279, "ptbv_ratio": 1.7197, "ps_ratio": 8.7434, "pcf_ratio": 15.799, "pfcf_ratio": 13.9558, "ev_ebitda": 13.0969, "ev_ebit": 32.8268, "ev_sales": 11.9644, "ev_fcf": 19.097, "earnings_yield": 0.0309, "fcf_yield": 0.0524, "price_to_sales": 8.7434, "price_to_book": 1.5279, "price_to_cashflow": 15.799, "ebitda_to_ev": 0.0764, "sales_yield": 0.0836 }, "yield": { "dividend_yield": 0.0548, "buyback_yield": 0, "shareholder_yield": 0.0548, "debt_paydown_yield": null, "total_yield": 0.0548 }, "quality": { "gross_margin": -0.171, "operating_margin": 0.3645, "net_margin": 0.2702, "ebitda_margin": 0.9135, "fcf_margin": 0.6265, "roe": 0.0472, "roa": 0.0271, "roic": 0.0405, "roc_greenblatt": null, "asset_turnover": 0.1002, "cash_conversion": 2.3184, "accruals_ratio": -0.0284, "sbc_to_revenue": null, "piotroski_f_score": 7, "altman_z_score": 0.929, "earnings_stability_5y": 0.718, "revenue_stability_5y": 0.0398, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0171, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.7384, "net_debt_to_ebitda": 3.5259, "debt_to_assets": 0.3602, "interest_coverage": 2.138, "current_ratio": 1.9833, "quick_ratio": 1.9833, "net_debt": 1118686000, "local_beta": 0.0009, "volatility_252d": 0.232, "volatility_60d": 0.5132, "max_drawdown_12m": -0.1053, "risk_adjusted_momentum": 1.3008 }, "growth": { "revenue_growth_1y": -0.0381, "revenue_growth_3y_cagr": 0.0292, "revenue_growth_5y_cagr": 0.0117, "eps_growth_1y": 0.4715, "eps_growth_3y_cagr": -0.0018, "eps_growth_5y_cagr": -0.092, "fcf_growth_1y": -0.0514, "book_value_growth_1y": -0.0336, "revenue_growth": -0.0381, "earnings_growth": 0.4715 }, "momentum": { "price_return_1m": -0.0036, "price_return_3m": 0.112, "price_return_6m": 0.1231, "price_return_9m": 0.2121, "price_return_12m": 0.2971, "price_return_12m_ex1m": 0.3018, "momentum_6m": 0.1231, "momentum_12m": 0.2971, "momentum_12_1": 0.3018, "distance_from_52w_high": -0.0036, "distance_from_52w_low": 0.431, "relative_strength": 0.1971 }, "raw_ttm": { "revenue_ttm": 347313000, "gross_profit_ttm": -59406000, "ebit_ttm": 126585000, "ebitda_ttm": 317280000, "net_income_ttm": 93853000, "eps_diluted_ttm": 1.6136, "operating_cash_flow_ttm": 192208000, "capital_expenditure_ttm": 25385000, "fcf_ttm": 217593000, "dividends_paid_ttm": 166273000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 59206000, "cash_and_equivalents": 130112000, "total_current_assets": 219522000, "total_current_liabilities": 110686000, "net_ppe": null, "total_assets": 3466701000, "total_debt": 1248798000, "total_equity": 1987507000, "net_working_capital": -21276000, "book_value_per_share": 34.1713, "retained_earnings": -1413734000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1765811550, "tangible_book_per_share": 30.3597 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 73, "rank_pb": 39, "rank_ptbv": 37, "rank_ps": 88, "rank_pcf": 67, "rank_ev_ebitda": 56, "rank_ev_ebit": 85, "rank_earnings_yield": 73, "rank_fcf_yield": 66, "rank_dividend_yield": 13, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 61, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 98, "rank_fcf_margin": 11, "rank_piotroski": 22, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 24, "rank_eps_growth_5y": 87, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 34 }, "composites": { "value_composite": 85, "quality_composite": 72, "momentum_composite": 23, "growth_composite": 87, "yield_composite": 9, "svqf_composite": 87, "vc1_composite": 82, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 83, "quality_value_composite": 0.2049, "os_score": 0.17, "value_percentile": 0.15, "quality_percentile": 0.28, "momentum_percentile": 0.77, "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": 21, "small_cap_core_rank": 72, "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": 4429, "ticker_id": 2549, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:37.497807+00:00", "batch_id": "", "os_score_delta": null, "price_close": 52.21, "market_cap": 3036691796.3, "market_cap_usd": 3036691796.3, "enterprise_value": 4155377796.3, "shares_outstanding": 58163030, "fx_rate_to_usd": null, "pe_ratio": 32.35583089, "pb_ratio": 1.52788986, "ptbv_ratio": 1.71971454, "ps_ratio": 8.7433865, "pcf_ratio": 15.79898754, "pfcf_ratio": 13.95583404, "ev_ebitda": 13.09687909, "ev_ebit": 32.82677882, "ev_sales": 11.96436009, "ev_fcf": 19.09701965, "earnings_yield": 0.03090633, "fcf_yield": 0.05236419, "dividend_yield": 0.05475465, "buyback_yield": 0, "shareholder_yield": 0.05475465, "debt_paydown_yield": null, "total_yield": 0.05475465, "gross_margin": -0.17104456, "operating_margin": 0.36446951, "net_margin": 0.27022599, "ebitda_margin": 0.91352757, "fcf_margin": 0.62650405, "roe": 0.04722147, "roa": 0.02707271, "roic": 0.04050527, "roc_greenblatt": null, "asset_turnover": 0.10018545, "cash_conversion": 2.3184448, "accruals_ratio": -0.02837135, "sbc_to_revenue": null, "debt_to_equity": 0.73837778, "net_debt_to_ebitda": 3.52586359, "debt_to_assets": 0.36022662, "interest_coverage": 2.13804344, "current_ratio": 1.98328605, "quick_ratio": 1.98328605, "net_debt": 1118686000, "revenue_growth_1y": -0.03810065, "revenue_growth_3y_cagr": 0.02921197, "revenue_growth_5y_cagr": 0.01169487, "eps_growth_1y": 0.47148837, "eps_growth_3y_cagr": -0.00182845, "eps_growth_5y_cagr": -0.09195965, "fcf_growth_1y": -0.05143597, "book_value_growth_1y": -0.03356587, "piotroski_f_score": 7, "altman_z_score": 0.92898302, "earnings_stability_5y": 0.717979, "revenue_stability_5y": 0.039785, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00362595, "price_return_3m": 0.11204355, "price_return_6m": 0.12314351, "price_return_9m": 0.21208322, "price_return_12m": 0.29710096, "price_return_12m_ex1m": 0.30182131, "distance_from_52w_high": -0.00362595, "distance_from_52w_low": 0.43103826, "relative_strength": 0.19713738, "local_beta": 0.0009, "volatility_252d": 0.232031, "volatility_60d": 0.51325, "max_drawdown_12m": -0.1053354, "revenue_ttm": 347313000, "gross_profit_ttm": -59406000, "ebit_ttm": 126585000, "ebitda_ttm": 317280000, "net_income_ttm": 93853000, "eps_diluted_ttm": 1.61361951, "operating_cash_flow_ttm": 192208000, "capital_expenditure_ttm": 25385000, "fcf_ttm": 217593000, "dividends_paid_ttm": 166273000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 59206000, "cash_and_equivalents": 130112000, "total_current_assets": 219522000, "total_current_liabilities": 110686000, "net_ppe": null, "total_assets": 3466701000, "total_debt": 1248798000, "total_equity": 1987507000, "net_working_capital": -21276000, "book_value_per_share": 34.17131123, "retained_earnings": -1413734000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1765811550, "tangible_book_per_share": 30.35968982, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 73, "rank_pb": 39, "rank_ptbv": 37, "rank_ps": 88, "rank_pcf": 67, "rank_ev_ebitda": 56, "rank_ev_ebit": 85, "rank_earnings_yield": 73, "rank_fcf_yield": 66, "rank_dividend_yield": 13, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 61, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 98, "rank_fcf_margin": 11, "rank_piotroski": 22, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 24, "rank_eps_growth_5y": 87, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 34, "value_composite": 85, "quality_composite": 72, "momentum_composite": 23, "growth_composite": 87, "yield_composite": 9, "svqf_composite": 87, "vc1_composite": 82, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 72, "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": 52.21, "os": 0.17, "value": 0.15, "quality": 0.28, "momentum": 0.77, "confidence": 1, "coverage": 1, "pe_ratio": 32.3558, "earnings_yield": 0.0309, "shareholder_yield": 0.0548, "roe": 0.0472, "momentum_12_1": 0.3018, "complete_fields": { "id": 4429, "ticker_id": 2549, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:37.497807+00:00", "batch_id": "", "os_score_delta": null, "price_close": 52.21, "market_cap": 3036691796.3, "market_cap_usd": 3036691796.3, "enterprise_value": 4155377796.3, "shares_outstanding": 58163030, "fx_rate_to_usd": null, "pe_ratio": 32.35583089, "pb_ratio": 1.52788986, "ptbv_ratio": 1.71971454, "ps_ratio": 8.7433865, "pcf_ratio": 15.79898754, "pfcf_ratio": 13.95583404, "ev_ebitda": 13.09687909, "ev_ebit": 32.82677882, "ev_sales": 11.96436009, "ev_fcf": 19.09701965, "earnings_yield": 0.03090633, "fcf_yield": 0.05236419, "dividend_yield": 0.05475465, "buyback_yield": 0, "shareholder_yield": 0.05475465, "debt_paydown_yield": null, "total_yield": 0.05475465, "gross_margin": -0.17104456, "operating_margin": 0.36446951, "net_margin": 0.27022599, "ebitda_margin": 0.91352757, "fcf_margin": 0.62650405, "roe": 0.04722147, "roa": 0.02707271, "roic": 0.04050527, "roc_greenblatt": null, "asset_turnover": 0.10018545, "cash_conversion": 2.3184448, "accruals_ratio": -0.02837135, "sbc_to_revenue": null, "debt_to_equity": 0.73837778, "net_debt_to_ebitda": 3.52586359, "debt_to_assets": 0.36022662, "interest_coverage": 2.13804344, "current_ratio": 1.98328605, "quick_ratio": 1.98328605, "net_debt": 1118686000, "revenue_growth_1y": -0.03810065, "revenue_growth_3y_cagr": 0.02921197, "revenue_growth_5y_cagr": 0.01169487, "eps_growth_1y": 0.47148837, "eps_growth_3y_cagr": -0.00182845, "eps_growth_5y_cagr": -0.09195965, "fcf_growth_1y": -0.05143597, "book_value_growth_1y": -0.03356587, "piotroski_f_score": 7, "altman_z_score": 0.92898302, "earnings_stability_5y": 0.717979, "revenue_stability_5y": 0.039785, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00362595, "price_return_3m": 0.11204355, "price_return_6m": 0.12314351, "price_return_9m": 0.21208322, "price_return_12m": 0.29710096, "price_return_12m_ex1m": 0.30182131, "distance_from_52w_high": -0.00362595, "distance_from_52w_low": 0.43103826, "relative_strength": 0.19713738, "local_beta": 0.0009, "volatility_252d": 0.232031, "volatility_60d": 0.51325, "max_drawdown_12m": -0.1053354, "revenue_ttm": 347313000, "gross_profit_ttm": -59406000, "ebit_ttm": 126585000, "ebitda_ttm": 317280000, "net_income_ttm": 93853000, "eps_diluted_ttm": 1.61361951, "operating_cash_flow_ttm": 192208000, "capital_expenditure_ttm": 25385000, "fcf_ttm": 217593000, "dividends_paid_ttm": 166273000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 59206000, "cash_and_equivalents": 130112000, "total_current_assets": 219522000, "total_current_liabilities": 110686000, "net_ppe": null, "total_assets": 3466701000, "total_debt": 1248798000, "total_equity": 1987507000, "net_working_capital": -21276000, "book_value_per_share": 34.17131123, "retained_earnings": -1413734000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1765811550, "tangible_book_per_share": 30.35968982, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 73, "rank_pb": 39, "rank_ptbv": 37, "rank_ps": 88, "rank_pcf": 67, "rank_ev_ebitda": 56, "rank_ev_ebit": 85, "rank_earnings_yield": 73, "rank_fcf_yield": 66, "rank_dividend_yield": 13, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 61, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 98, "rank_fcf_margin": 11, "rank_piotroski": 22, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 24, "rank_eps_growth_5y": 87, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 36, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 34, "value_composite": 85, "quality_composite": 72, "momentum_composite": 23, "growth_composite": 87, "yield_composite": 9, "svqf_composite": 87, "vc1_composite": 82, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 83, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "income_statement": { "revenue": 350228000, "cost_of_revenue": 457625000, "gross_profit": -107397000, "ebit": 177361000, "ebitda": 373976000, "pretax_income": 118309000, "tax_provision": 699000, "net_income": 113160000, "net_income_to_common": 113160000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170394000, "total_current_assets": 258479000, "total_assets": 3537022000, "short_term_debt": 0, "long_term_debt": 1251287000, "total_debt": 1251287000, "total_liabilities": 1488644000, "total_equity": 2036679000, "shares_outstanding": 58565565, "goodwill_and_intangibles": 305841000 }, "cash_flow": { "operating_cash_flow": 188716000, "capital_expenditure": 24910000, "free_cash_flow": 213626000, "dividends_paid": 164270000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292049, "ticker_id": 2549, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "177361000", "ebitda": "373976000", "netIncome": "113160000", "grossProfit": "-107397000", "depreciation": "None", "totalRevenue": "350228000", "costOfRevenue": "457625000", "interestIncome": "62923000", "incomeBeforeTax": "118309000", "interestExpense": "59052000", "operatingIncome": "49165000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "699000", "reportedCurrency": "USD", "netInterestIncome": "-62923000", "nonInterestIncome": "None", "operatingExpenses": "-156562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "457625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196615000", "sellingGeneralAndAdministrative": "40053000", "netIncomeFromContinuingOperations": "117610000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "94022000", "currentDebt": "None", "investments": "None", "totalAssets": "3537022000", "longTermDebt": "1251287000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "305841000", "reportedCurrency": "USD", "retainedEarnings": "-1371654000", "totalLiabilities": "1488644000", "otherCurrentAssets": "None", "totalCurrentAssets": "258479000", "currentLongTermDebt": "None", "longTermInvestments": "31430000", "shortTermInvestments": "None", "currentNetReceivables": "88085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314562000", "currentAccountsPayable": "54553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3196274000", "shortLongTermDebtTotal": "1369668000", "totalShareholderEquity": "2036679000", "capitalLeaseObligations": "9134000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3030000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1485614000", "cashAndShortTermInvestments": "170394000", "commonStockSharesOutstanding": "58565565", "intangibleAssetsExcludingGoodwill": "305841000", "cashAndCashEquivalentsAtCarryingValue": "170394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106469000", "profitLoss": "None", "dividendPayout": "164270000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "188716000", "capitalExpenditures": "24910000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-418343000", "cashflowFromInvestment": "298205000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164270000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "204573000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 350228000, "cost_of_revenue": 457625000, "gross_profit": -107397000, "research_and_development": null, "selling_general_admin": 40053000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177361000, "depreciation_amortisation": 196615000, "ebitda": 373976000, "interest_expense": 59052000, "interest_income": null, "other_non_operating": null, "pretax_income": 118309000, "tax_provision": 699000, "effective_tax_rate": null, "net_income": 113160000, "net_income_continuing_ops": 117610000, "net_income_to_common": 113160000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170394000, "short_term_investments": null, "net_receivables": 88085000, "inventory": null, "other_current_assets": null, "total_current_assets": 258479000, "net_ppe": null, "goodwill": null, "intangible_assets": 305841000, "goodwill_and_intangibles": 305841000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 314562000, "total_assets": 3537022000, "short_term_debt": 0, "accounts_payable": 54553000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3030000, "long_term_debt": 1251287000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1485614000, "total_liabilities": 1488644000, "total_debt": 1251287000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1371654000, "total_equity": 2036679000, "shares_outstanding": 58565565, "operating_cash_flow": 188716000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24910000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 298205000, "dividends_paid": 164270000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -418343000, "free_cash_flow": 213626000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "177361000", "ebitda": "373976000", "netIncome": "113160000", "grossProfit": "-107397000", "depreciation": "None", "totalRevenue": "350228000", "costOfRevenue": "457625000", "interestIncome": "62923000", "incomeBeforeTax": "118309000", "interestExpense": "59052000", "operatingIncome": "49165000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "699000", "reportedCurrency": "USD", "netInterestIncome": "-62923000", "nonInterestIncome": "None", "operatingExpenses": "-156562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "457625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196615000", "sellingGeneralAndAdministrative": "40053000", "netIncomeFromContinuingOperations": "117610000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "94022000", "currentDebt": "None", "investments": "None", "totalAssets": "3537022000", "longTermDebt": "1251287000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "305841000", "reportedCurrency": "USD", "retainedEarnings": "-1371654000", "totalLiabilities": "1488644000", "otherCurrentAssets": "None", "totalCurrentAssets": "258479000", "currentLongTermDebt": "None", "longTermInvestments": "31430000", "shortTermInvestments": "None", "currentNetReceivables": "88085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314562000", "currentAccountsPayable": "54553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3196274000", "shortLongTermDebtTotal": "1369668000", "totalShareholderEquity": "2036679000", "capitalLeaseObligations": "9134000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3030000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1485614000", "cashAndShortTermInvestments": "170394000", "commonStockSharesOutstanding": "58565565", "intangibleAssetsExcludingGoodwill": "305841000", "cashAndCashEquivalentsAtCarryingValue": "170394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106469000", "profitLoss": "None", "dividendPayout": "164270000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "188716000", "capitalExpenditures": "24910000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-418343000", "cashflowFromInvestment": "298205000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "164270000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "204573000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "income_statement": { "revenue": 358458000, "cost_of_revenue": 253376000, "gross_profit": 105082000, "ebit": 65098000, "ebitda": 257961000, "pretax_income": 42708000, "tax_provision": -127000, "net_income": 44534000, "net_income_to_common": 44534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101836000, "total_current_assets": 189882000, "total_assets": 3843312000, "short_term_debt": 5570000, "long_term_debt": 1442117000, "total_debt": 1447687000, "total_liabilities": 1722529000, "total_equity": 2098292000, "shares_outstanding": 58312000, "goodwill_and_intangibles": 245691000 }, "cash_flow": { "operating_cash_flow": 211187000, "capital_expenditure": 17782000, "free_cash_flow": 228969000, "dividends_paid": 158157000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292054, "ticker_id": 2549, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65098000", "ebitda": "257961000", "netIncome": "44534000", "grossProfit": "105082000", "depreciation": "None", "totalRevenue": "358458000", "costOfRevenue": "253376000", "interestIncome": "66477000", "incomeBeforeTax": "42708000", "interestExpense": "66477000", "operatingIncome": "65098000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-127000", "reportedCurrency": "USD", "netInterestIncome": "-66477000", "nonInterestIncome": "None", "operatingExpenses": "39984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192863000", "sellingGeneralAndAdministrative": "40045000", "netIncomeFromContinuingOperations": "42835000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "3843312000", "longTermDebt": "1442117000", "shortTermDebt": "5570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "245691000", "reportedCurrency": "USD", "retainedEarnings": "-1316993000", "totalLiabilities": "1722529000", "otherCurrentAssets": "237000", "totalCurrentAssets": "189882000", "currentLongTermDebt": "None", "longTermInvestments": "40018000", "shortTermInvestments": "0", "currentNetReceivables": "87809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3653430000", "currentAccountsPayable": "57055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3552830000", "shortLongTermDebtTotal": "1459231000", "totalShareholderEquity": "2098292000", "capitalLeaseObligations": "17114000", "otherCurrentLiabilities": "51681000", "totalCurrentLiabilities": "135405000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1587124000", "cashAndShortTermInvestments": "101836000", "commonStockSharesOutstanding": "58312000", "intangibleAssetsExcludingGoodwill": "245691000", "cashAndCashEquivalentsAtCarryingValue": "101836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42835000", "profitLoss": "None", "dividendPayout": "158157000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "211187000", "capitalExpenditures": "17782000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-394980000", "cashflowFromInvestment": "86403000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158157000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2021000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200795000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 358458000, "cost_of_revenue": 253376000, "gross_profit": 105082000, "research_and_development": null, "selling_general_admin": 40045000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65098000, "depreciation_amortisation": 192863000, "ebitda": 257961000, "interest_expense": 66477000, "interest_income": null, "other_non_operating": null, "pretax_income": 42708000, "tax_provision": -127000, "effective_tax_rate": null, "net_income": 44534000, "net_income_continuing_ops": 42835000, "net_income_to_common": 44534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101836000, "short_term_investments": 0, "net_receivables": 87809000, "inventory": null, "other_current_assets": null, "total_current_assets": 189882000, "net_ppe": null, "goodwill": null, "intangible_assets": 245691000, "goodwill_and_intangibles": 245691000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3653430000, "total_assets": 3843312000, "short_term_debt": 5570000, "accounts_payable": 57055000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135405000, "long_term_debt": 1442117000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1587124000, "total_liabilities": 1722529000, "total_debt": 1447687000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1316993000, "total_equity": 2098292000, "shares_outstanding": 58312000, "operating_cash_flow": 211187000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17782000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 86403000, "dividends_paid": 158157000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -394980000, "free_cash_flow": 228969000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65098000", "ebitda": "257961000", "netIncome": "44534000", "grossProfit": "105082000", "depreciation": "None", "totalRevenue": "358458000", "costOfRevenue": "253376000", "interestIncome": "66477000", "incomeBeforeTax": "42708000", "interestExpense": "66477000", "operatingIncome": "65098000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-127000", "reportedCurrency": "USD", "netInterestIncome": "-66477000", "nonInterestIncome": "None", "operatingExpenses": "39984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192863000", "sellingGeneralAndAdministrative": "40045000", "netIncomeFromContinuingOperations": "42835000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "3843312000", "longTermDebt": "1442117000", "shortTermDebt": "5570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "245691000", "reportedCurrency": "USD", "retainedEarnings": "-1316993000", "totalLiabilities": "1722529000", "otherCurrentAssets": "237000", "totalCurrentAssets": "189882000", "currentLongTermDebt": "None", "longTermInvestments": "40018000", "shortTermInvestments": "0", "currentNetReceivables": "87809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3653430000", "currentAccountsPayable": "57055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3552830000", "shortLongTermDebtTotal": "1459231000", "totalShareholderEquity": "2098292000", "capitalLeaseObligations": "17114000", "otherCurrentLiabilities": "51681000", "totalCurrentLiabilities": "135405000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1587124000", "cashAndShortTermInvestments": "101836000", "commonStockSharesOutstanding": "58312000", "intangibleAssetsExcludingGoodwill": "245691000", "cashAndCashEquivalentsAtCarryingValue": "101836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42835000", "profitLoss": "None", "dividendPayout": "158157000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "211187000", "capitalExpenditures": "17782000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-394980000", "cashflowFromInvestment": "86403000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158157000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2021000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200795000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "income_statement": { "revenue": 340503000, "cost_of_revenue": 241918000, "gross_profit": 98585000, "ebit": 81649000, "ebitda": 272325000, "pretax_income": 36626000, "tax_provision": 703000, "net_income": 30383000, "net_income_to_common": 30383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199247000, "total_current_assets": 424519000, "total_assets": 4192775000, "short_term_debt": 50989000, "long_term_debt": 1643033000, "total_debt": 1694022000, "total_liabilities": 1927318000, "total_equity": 2232087000, "shares_outstanding": 58238703, "goodwill_and_intangibles": 251205000 }, "cash_flow": { "operating_cash_flow": 209446000, "capital_expenditure": 17937000, "free_cash_flow": 227383000, "dividends_paid": 151932000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292059, "ticker_id": 2549, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81649000", "ebitda": "272325000", "netIncome": "30383000", "grossProfit": "98585000", "depreciation": "None", "totalRevenue": "340503000", "costOfRevenue": "241918000", "interestIncome": "46389000", "incomeBeforeTax": "36626000", "interestExpense": "46389000", "operatingIncome": "62283000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "703000", "reportedCurrency": "USD", "netInterestIncome": "-45161000", "nonInterestIncome": "None", "operatingExpenses": "36302000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190676000", "sellingGeneralAndAdministrative": "36334000", "netIncomeFromContinuingOperations": "56642000" }, "balance": { "goodwill": "71000", "inventory": "424735000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "4192775000", "longTermDebt": "1643033000", "shortTermDebt": "50989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "251134000", "reportedCurrency": "USD", "retainedEarnings": "-1201824000", "totalLiabilities": "1927318000", "otherCurrentAssets": "9384000", "totalCurrentAssets": "424519000", "currentLongTermDebt": "None", "longTermInvestments": "111959000", "shortTermInvestments": "130140000", "currentNetReceivables": "85748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3768256000", "currentAccountsPayable": "57981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3666959000", "shortLongTermDebtTotal": "1663266000", "totalShareholderEquity": "2232087000", "capitalLeaseObligations": "20233000", "otherCurrentLiabilities": "51406000", "totalCurrentLiabilities": "136258000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1791060000", "cashAndShortTermInvestments": "199247000", "commonStockSharesOutstanding": "58238703", "intangibleAssetsExcludingGoodwill": "251134000", "cashAndCashEquivalentsAtCarryingValue": "199247000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35923000", "profitLoss": "None", "dividendPayout": "151932000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6606000", "operatingCashflow": "209446000", "capitalExpenditures": "17937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118962000", "cashflowFromInvestment": "-183451000", "stockBasedCompensation": "8210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151932000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 340503000, "cost_of_revenue": 241918000, "gross_profit": 98585000, "research_and_development": 0.1, "selling_general_admin": 36334000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81649000, "depreciation_amortisation": 190676000, "ebitda": 272325000, "interest_expense": 46389000, "interest_income": null, "other_non_operating": null, "pretax_income": 36626000, "tax_provision": 703000, "effective_tax_rate": null, "net_income": 30383000, "net_income_continuing_ops": 56642000, "net_income_to_common": 30383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199247000, "short_term_investments": 130140000, "net_receivables": 85748000, "inventory": 424735000, "other_current_assets": null, "total_current_assets": 424519000, "net_ppe": null, "goodwill": 71000, "intangible_assets": 251134000, "goodwill_and_intangibles": 251205000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3768256000, "total_assets": 4192775000, "short_term_debt": 50989000, "accounts_payable": 57981000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 136258000, "long_term_debt": 1643033000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1791060000, "total_liabilities": 1927318000, "total_debt": 1694022000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1201824000, "total_equity": 2232087000, "shares_outstanding": 58238703, "operating_cash_flow": 209446000, "stock_based_compensation": 8210000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17937000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -183451000, "dividends_paid": 151932000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 118962000, "free_cash_flow": 227383000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81649000", "ebitda": "272325000", "netIncome": "30383000", "grossProfit": "98585000", "depreciation": "None", "totalRevenue": "340503000", "costOfRevenue": "241918000", "interestIncome": "46389000", "incomeBeforeTax": "36626000", "interestExpense": "46389000", "operatingIncome": "62283000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "703000", "reportedCurrency": "USD", "netInterestIncome": "-45161000", "nonInterestIncome": "None", "operatingExpenses": "36302000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190676000", "sellingGeneralAndAdministrative": "36334000", "netIncomeFromContinuingOperations": "56642000" }, "balance": { "goodwill": "71000", "inventory": "424735000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "4192775000", "longTermDebt": "1643033000", "shortTermDebt": "50989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "251134000", "reportedCurrency": "USD", "retainedEarnings": "-1201824000", "totalLiabilities": "1927318000", "otherCurrentAssets": "9384000", "totalCurrentAssets": "424519000", "currentLongTermDebt": "None", "longTermInvestments": "111959000", "shortTermInvestments": "130140000", "currentNetReceivables": "85748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3768256000", "currentAccountsPayable": "57981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3666959000", "shortLongTermDebtTotal": "1663266000", "totalShareholderEquity": "2232087000", "capitalLeaseObligations": "20233000", "otherCurrentLiabilities": "51406000", "totalCurrentLiabilities": "136258000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1791060000", "cashAndShortTermInvestments": "199247000", "commonStockSharesOutstanding": "58238703", "intangibleAssetsExcludingGoodwill": "251134000", "cashAndCashEquivalentsAtCarryingValue": "199247000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35923000", "profitLoss": "None", "dividendPayout": "151932000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6606000", "operatingCashflow": "209446000", "capitalExpenditures": "17937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118962000", "cashflowFromInvestment": "-183451000", "stockBasedCompensation": "8210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151932000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "income_statement": { "revenue": 321245000, "cost_of_revenue": 235437000, "gross_profit": 85808000, "ebit": 47001000, "ebitda": 227568000, "pretax_income": 117345000, "tax_provision": 1102000, "net_income": 113783000, "net_income_to_common": 113783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54390000, "total_current_assets": 195362000, "total_assets": 4053847000, "short_term_debt": 1086516000, "long_term_debt": 1488051000, "total_debt": 2574567000, "total_liabilities": 1662844000, "total_equity": 2391003000, "shares_outstanding": 282473458, "goodwill_and_intangibles": 328625000 }, "cash_flow": { "operating_cash_flow": 194269000, "capital_expenditure": 32562000, "free_cash_flow": 226831000, "dividends_paid": 142461000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292064, "ticker_id": 2549, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47001000", "ebitda": "227568000", "netIncome": "113783000", "grossProfit": "85808000", "depreciation": "None", "totalRevenue": "321245000", "costOfRevenue": "235437000", "interestIncome": "1642000", "incomeBeforeTax": "117345000", "interestExpense": "45417000", "operatingIncome": "47001000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1102000", "reportedCurrency": "USD", "netInterestIncome": "-45417000", "nonInterestIncome": "None", "operatingExpenses": "38807000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.32", "otherNonOperatingIncome": "75916000", "costofGoodsAndServicesSold": "235437000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180567000", "sellingGeneralAndAdministrative": "37072000", "netIncomeFromContinuingOperations": "116243000" }, "balance": { "goodwill": "18000", "inventory": "-16318000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "4053847000", "longTermDebt": "1488051000", "shortTermDebt": "1086516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "328607000", "reportedCurrency": "USD", "retainedEarnings": "-1079087000", "totalLiabilities": "1662844000", "otherCurrentAssets": "-128928000", "totalCurrentAssets": "195362000", "currentLongTermDebt": "None", "longTermInvestments": "58206000", "shortTermInvestments": "58206000", "currentNetReceivables": "74422000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3858485000", "currentAccountsPayable": "74261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3665539000", "shortLongTermDebtTotal": "2574567000", "totalShareholderEquity": "2391003000", "capitalLeaseObligations": "25118000", "otherCurrentLiabilities": "-1037769000", "totalCurrentLiabilities": "149675000", "otherNonCurrentLiabilities": "26268000", "totalNonCurrentLiabilities": "1513169000", "cashAndShortTermInvestments": "54390000", "commonStockSharesOutstanding": "282473458", "intangibleAssetsExcludingGoodwill": "328607000", "cashAndCashEquivalentsAtCarryingValue": "54390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116243000", "profitLoss": "None", "dividendPayout": "142461000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "194269000", "capitalExpenditures": "32562000", "changeInReceivables": "623000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93871000", "cashflowFromInvestment": "-236919000", "stockBasedCompensation": "6636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142461000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-136521000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-130675000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187399000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 321245000, "cost_of_revenue": 235437000, "gross_profit": 85808000, "research_and_development": 0.32, "selling_general_admin": 37072000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47001000, "depreciation_amortisation": 180567000, "ebitda": 227568000, "interest_expense": 45417000, "interest_income": null, "other_non_operating": null, "pretax_income": 117345000, "tax_provision": 1102000, "effective_tax_rate": null, "net_income": 113783000, "net_income_continuing_ops": 116243000, "net_income_to_common": 113783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54390000, "short_term_investments": 58206000, "net_receivables": 74422000, "inventory": -16318000, "other_current_assets": null, "total_current_assets": 195362000, "net_ppe": null, "goodwill": 18000, "intangible_assets": 328607000, "goodwill_and_intangibles": 328625000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3858485000, "total_assets": 4053847000, "short_term_debt": 1086516000, "accounts_payable": 74261000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 149675000, "long_term_debt": 1488051000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1513169000, "total_liabilities": 1662844000, "total_debt": 2574567000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1079087000, "total_equity": 2391003000, "shares_outstanding": 282473458, "operating_cash_flow": 194269000, "stock_based_compensation": 6636000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32562000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -236919000, "dividends_paid": 142461000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -93871000, "free_cash_flow": 226831000, "net_change_in_cash": -136521000 }, "raw_data": { "income": { "ebit": "47001000", "ebitda": "227568000", "netIncome": "113783000", "grossProfit": "85808000", "depreciation": "None", "totalRevenue": "321245000", "costOfRevenue": "235437000", "interestIncome": "1642000", "incomeBeforeTax": "117345000", "interestExpense": "45417000", "operatingIncome": "47001000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1102000", "reportedCurrency": "USD", "netInterestIncome": "-45417000", "nonInterestIncome": "None", "operatingExpenses": "38807000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.32", "otherNonOperatingIncome": "75916000", "costofGoodsAndServicesSold": "235437000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180567000", "sellingGeneralAndAdministrative": "37072000", "netIncomeFromContinuingOperations": "116243000" }, "balance": { "goodwill": "18000", "inventory": "-16318000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "4053847000", "longTermDebt": "1488051000", "shortTermDebt": "1086516000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "328607000", "reportedCurrency": "USD", "retainedEarnings": "-1079087000", "totalLiabilities": "1662844000", "otherCurrentAssets": "-128928000", "totalCurrentAssets": "195362000", "currentLongTermDebt": "None", "longTermInvestments": "58206000", "shortTermInvestments": "58206000", "currentNetReceivables": "74422000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3858485000", "currentAccountsPayable": "74261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3665539000", "shortLongTermDebtTotal": "2574567000", "totalShareholderEquity": "2391003000", "capitalLeaseObligations": "25118000", "otherCurrentLiabilities": "-1037769000", "totalCurrentLiabilities": "149675000", "otherNonCurrentLiabilities": "26268000", "totalNonCurrentLiabilities": "1513169000", "cashAndShortTermInvestments": "54390000", "commonStockSharesOutstanding": "282473458", "intangibleAssetsExcludingGoodwill": "328607000", "cashAndCashEquivalentsAtCarryingValue": "54390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116243000", "profitLoss": "None", "dividendPayout": "142461000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "194269000", "capitalExpenditures": "32562000", "changeInReceivables": "623000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93871000", "cashflowFromInvestment": "-236919000", "stockBasedCompensation": "6636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142461000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-136521000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-130675000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187399000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "income_statement": { "revenue": 343997000, "cost_of_revenue": 224460000, "gross_profit": 119537000, "ebit": 84079000, "ebitda": 260793000, "pretax_income": 386384000, "tax_provision": 1293000, "net_income": 382648000, "net_income_to_common": 382648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190926000, "total_current_assets": 340422000, "total_assets": 4005558000, "short_term_debt": 45906000, "long_term_debt": 1497064000, "total_debt": 1542970000, "total_liabilities": 1682330000, "total_equity": 2323228000, "shares_outstanding": 287369742, "goodwill_and_intangibles": 341403000 }, "cash_flow": { "operating_cash_flow": 220346000, "capital_expenditure": 15207000, "free_cash_flow": 235553000, "dividends_paid": 128334000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292069, "ticker_id": 2549, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84079000", "ebitda": "260793000", "netIncome": "382648000", "grossProfit": "119537000", "depreciation": "None", "totalRevenue": "343997000", "costOfRevenue": "224460000", "interestIncome": "46708000", "incomeBeforeTax": "386384000", "interestExpense": "46708000", "operatingIncome": "84079000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1293000", "reportedCurrency": "USD", "netInterestIncome": "-46708000", "nonInterestIncome": "None", "operatingExpenses": "35458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.12", "otherNonOperatingIncome": "354554000", "costofGoodsAndServicesSold": "224460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176714000", "sellingGeneralAndAdministrative": "35458000", "netIncomeFromContinuingOperations": "385091000" }, "balance": { "goodwill": "None", "inventory": "340523000", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "4005558000", "longTermDebt": "1497064000", "shortTermDebt": "45906000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "341403000", "reportedCurrency": "USD", "retainedEarnings": "-1049434000", "totalLiabilities": "1682330000", "otherCurrentAssets": "-257836000", "totalCurrentAssets": "340422000", "currentLongTermDebt": "None", "longTermInvestments": "74559000", "shortTermInvestments": "74559000", "currentNetReceivables": "66809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3665136000", "currentAccountsPayable": "77607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3534966000", "shortLongTermDebtTotal": "1542970000", "totalShareholderEquity": "2323228000", "capitalLeaseObligations": "29094000", "otherCurrentLiabilities": "3468000", "totalCurrentLiabilities": "156172000", "otherNonCurrentLiabilities": "32562000", "totalNonCurrentLiabilities": "1526158000", "cashAndShortTermInvestments": "190926000", "commonStockSharesOutstanding": "287369742", "intangibleAssetsExcludingGoodwill": "341403000", "cashAndCashEquivalentsAtCarryingValue": "190926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "385091000", "profitLoss": "None", "dividendPayout": "128334000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "220346000", "capitalExpenditures": "15207000", "changeInReceivables": "1058000", "changeInExchangeRate": "None", "cashflowFromFinancing": "129102000", "cashflowFromInvestment": "-337762000", "stockBasedCompensation": "6554000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128334000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11686000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "965642000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183249000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 343997000, "cost_of_revenue": 224460000, "gross_profit": 119537000, "research_and_development": 1.12, "selling_general_admin": 35458000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84079000, "depreciation_amortisation": 176714000, "ebitda": 260793000, "interest_expense": 46708000, "interest_income": null, "other_non_operating": null, "pretax_income": 386384000, "tax_provision": 1293000, "effective_tax_rate": null, "net_income": 382648000, "net_income_continuing_ops": 385091000, "net_income_to_common": 382648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190926000, "short_term_investments": 74559000, "net_receivables": 66809000, "inventory": 340523000, "other_current_assets": null, "total_current_assets": 340422000, "net_ppe": null, "goodwill": null, "intangible_assets": 341403000, "goodwill_and_intangibles": 341403000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3665136000, "total_assets": 4005558000, "short_term_debt": 45906000, "accounts_payable": 77607000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 156172000, "long_term_debt": 1497064000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1526158000, "total_liabilities": 1682330000, "total_debt": 1542970000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1049434000, "total_equity": 2323228000, "shares_outstanding": 287369742, "operating_cash_flow": 220346000, "stock_based_compensation": 6554000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15207000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -337762000, "dividends_paid": 128334000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 129102000, "free_cash_flow": 235553000, "net_change_in_cash": 11686000 }, "raw_data": { "income": { "ebit": "84079000", "ebitda": "260793000", "netIncome": "382648000", "grossProfit": "119537000", "depreciation": "None", "totalRevenue": "343997000", "costOfRevenue": "224460000", "interestIncome": "46708000", "incomeBeforeTax": "386384000", "interestExpense": "46708000", "operatingIncome": "84079000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1293000", "reportedCurrency": "USD", "netInterestIncome": "-46708000", "nonInterestIncome": "None", "operatingExpenses": "35458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.12", "otherNonOperatingIncome": "354554000", "costofGoodsAndServicesSold": "224460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176714000", "sellingGeneralAndAdministrative": "35458000", "netIncomeFromContinuingOperations": "385091000" }, "balance": { "goodwill": "None", "inventory": "340523000", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "4005558000", "longTermDebt": "1497064000", "shortTermDebt": "45906000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "341403000", "reportedCurrency": "USD", "retainedEarnings": "-1049434000", "totalLiabilities": "1682330000", "otherCurrentAssets": "-257836000", "totalCurrentAssets": "340422000", "currentLongTermDebt": "None", "longTermInvestments": "74559000", "shortTermInvestments": "74559000", "currentNetReceivables": "66809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3665136000", "currentAccountsPayable": "77607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3534966000", "shortLongTermDebtTotal": "1542970000", "totalShareholderEquity": "2323228000", "capitalLeaseObligations": "29094000", "otherCurrentLiabilities": "3468000", "totalCurrentLiabilities": "156172000", "otherNonCurrentLiabilities": "32562000", "totalNonCurrentLiabilities": "1526158000", "cashAndShortTermInvestments": "190926000", "commonStockSharesOutstanding": "287369742", "intangibleAssetsExcludingGoodwill": "341403000", "cashAndCashEquivalentsAtCarryingValue": "190926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "385091000", "profitLoss": "None", "dividendPayout": "128334000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "220346000", "capitalExpenditures": "15207000", "changeInReceivables": "1058000", "changeInExchangeRate": "None", "cashflowFromFinancing": "129102000", "cashflowFromInvestment": "-337762000", "stockBasedCompensation": "6554000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128334000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11686000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "965642000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183249000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "income_statement": { "revenue": 330448000, "cost_of_revenue": 41914000, "gross_profit": 288534000, "ebit": 96571000, "ebitda": 260831000, "pretax_income": 187975000, "tax_provision": 1584000, "net_income": 183302000, "net_income_to_common": 183302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 178795000, "total_current_assets": 265809000, "total_assets": 3493226000, "short_term_debt": 41735000, "long_term_debt": 1341242000, "total_debt": 1382977000, "total_liabilities": 1502089000, "total_equity": 1991137000, "shares_outstanding": 268182552, "goodwill_and_intangibles": 409293000 }, "cash_flow": { "operating_cash_flow": 201835000, "capital_expenditure": 17250000, "free_cash_flow": 219085000, "dividends_paid": 118384000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292074, "ticker_id": 2549, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96571000", "ebitda": "260831000", "netIncome": "183302000", "grossProfit": "288534000", "depreciation": "None", "totalRevenue": "330448000", "costOfRevenue": "41914000", "interestIncome": "55201000", "incomeBeforeTax": "187975000", "interestExpense": "55201000", "operatingIncome": "258163000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1584000", "reportedCurrency": "USD", "netInterestIncome": "-55201000", "nonInterestIncome": "None", "operatingExpenses": "30371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.57", "otherNonOperatingIncome": "161065000", "costofGoodsAndServicesSold": "41914000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164260000", "sellingGeneralAndAdministrative": "28918000", "netIncomeFromContinuingOperations": "186391000" }, "balance": { "goodwill": "None", "inventory": "266435000", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "3493226000", "longTermDebt": "1341242000", "shortTermDebt": "41735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "409293000", "reportedCurrency": "USD", "retainedEarnings": "-1301726000", "totalLiabilities": "1502089000", "otherCurrentAssets": "-249279000", "totalCurrentAssets": "265809000", "currentLongTermDebt": "None", "longTermInvestments": "56464000", "shortTermInvestments": "None", "currentNetReceivables": "69858000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3227417000", "currentAccountsPayable": "55208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3115298000", "shortLongTermDebtTotal": "1382977000", "totalShareholderEquity": "1991137000", "capitalLeaseObligations": "32515000", "otherCurrentLiabilities": "790000", "totalCurrentLiabilities": "128332000", "otherNonCurrentLiabilities": "33305000", "totalNonCurrentLiabilities": "1373757000", "cashAndShortTermInvestments": "178795000", "commonStockSharesOutstanding": "268182552", "intangibleAssetsExcludingGoodwill": "409293000", "cashAndCashEquivalentsAtCarryingValue": "178795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186391000", "profitLoss": "None", "dividendPayout": "118384000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "201835000", "capitalExpenditures": "17250000", "changeInReceivables": "80000", "changeInExchangeRate": "None", "cashflowFromFinancing": "342626000", "cashflowFromInvestment": "-494350000", "stockBasedCompensation": "6185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118384000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "50111000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168023000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 330448000, "cost_of_revenue": 41914000, "gross_profit": 288534000, "research_and_development": 0.57, "selling_general_admin": 28918000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96571000, "depreciation_amortisation": 164260000, "ebitda": 260831000, "interest_expense": 55201000, "interest_income": null, "other_non_operating": null, "pretax_income": 187975000, "tax_provision": 1584000, "effective_tax_rate": null, "net_income": 183302000, "net_income_continuing_ops": 186391000, "net_income_to_common": 183302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 178795000, "short_term_investments": null, "net_receivables": 69858000, "inventory": 266435000, "other_current_assets": null, "total_current_assets": 265809000, "net_ppe": null, "goodwill": null, "intangible_assets": 409293000, "goodwill_and_intangibles": 409293000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3227417000, "total_assets": 3493226000, "short_term_debt": 41735000, "accounts_payable": 55208000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128332000, "long_term_debt": 1341242000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1373757000, "total_liabilities": 1502089000, "total_debt": 1382977000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1301726000, "total_equity": 1991137000, "shares_outstanding": 268182552, "operating_cash_flow": 201835000, "stock_based_compensation": 6185000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17250000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -494350000, "dividends_paid": 118384000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 342626000, "free_cash_flow": 219085000, "net_change_in_cash": 50111000 }, "raw_data": { "income": { "ebit": "96571000", "ebitda": "260831000", "netIncome": "183302000", "grossProfit": "288534000", "depreciation": "None", "totalRevenue": "330448000", "costOfRevenue": "41914000", "interestIncome": "55201000", "incomeBeforeTax": "187975000", "interestExpense": "55201000", "operatingIncome": "258163000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1584000", "reportedCurrency": "USD", "netInterestIncome": "-55201000", "nonInterestIncome": "None", "operatingExpenses": "30371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.57", "otherNonOperatingIncome": "161065000", "costofGoodsAndServicesSold": "41914000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164260000", "sellingGeneralAndAdministrative": "28918000", "netIncomeFromContinuingOperations": "186391000" }, "balance": { "goodwill": "None", "inventory": "266435000", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "3493226000", "longTermDebt": "1341242000", "shortTermDebt": "41735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "409293000", "reportedCurrency": "USD", "retainedEarnings": "-1301726000", "totalLiabilities": "1502089000", "otherCurrentAssets": "-249279000", "totalCurrentAssets": "265809000", "currentLongTermDebt": "None", "longTermInvestments": "56464000", "shortTermInvestments": "None", "currentNetReceivables": "69858000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3227417000", "currentAccountsPayable": "55208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3115298000", "shortLongTermDebtTotal": "1382977000", "totalShareholderEquity": "1991137000", "capitalLeaseObligations": "32515000", "otherCurrentLiabilities": "790000", "totalCurrentLiabilities": "128332000", "otherNonCurrentLiabilities": "33305000", "totalNonCurrentLiabilities": "1373757000", "cashAndShortTermInvestments": "178795000", "commonStockSharesOutstanding": "268182552", "intangibleAssetsExcludingGoodwill": "409293000", "cashAndCashEquivalentsAtCarryingValue": "178795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "186391000", "profitLoss": "None", "dividendPayout": "118384000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "201835000", "capitalExpenditures": "17250000", "changeInReceivables": "80000", "changeInExchangeRate": "None", "cashflowFromFinancing": "342626000", "cashflowFromInvestment": "-494350000", "stockBasedCompensation": "6185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118384000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "50111000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168023000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "income_statement": { "revenue": 325969000, "cost_of_revenue": 42018000, "gross_profit": 283951000, "ebit": 105572000, "ebitda": 256012000, "pretax_income": 286672000, "tax_provision": 1379000, "net_income": 279910000, "net_income_to_common": 279910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122666000, "total_current_assets": 198833000, "total_assets": 3180260000, "short_term_debt": 71099000, "long_term_debt": 815107000, "total_debt": 886206000, "total_liabilities": 1455541000, "total_equity": 1705107000, "shares_outstanding": 47586903, "goodwill_and_intangibles": 409756000 }, "cash_flow": { "operating_cash_flow": 192184000, "capital_expenditure": 17829000, "free_cash_flow": 210013000, "dividends_paid": 122843000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292079, "ticker_id": 2549, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105572000", "ebitda": "256012000", "netIncome": "279910000", "grossProfit": "283951000", "depreciation": "None", "totalRevenue": "325969000", "costOfRevenue": "42018000", "interestIncome": "65095000", "incomeBeforeTax": "286672000", "interestExpense": "65095000", "operatingIncome": "253166000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1379000", "reportedCurrency": "USD", "netInterestIncome": "-65095000", "nonInterestIncome": "None", "operatingExpenses": "30785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.87", "otherNonOperatingIncome": "251524000", "costofGoodsAndServicesSold": "42018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150440000", "sellingGeneralAndAdministrative": "30785000", "netIncomeFromContinuingOperations": "285293000" }, "balance": { "goodwill": "None", "inventory": "2829000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3180260000", "longTermDebt": "815107000", "shortTermDebt": "71099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "409756000", "reportedCurrency": "USD", "retainedEarnings": "-1363676000", "totalLiabilities": "1455541000", "otherCurrentAssets": "6644000", "totalCurrentAssets": "198833000", "currentLongTermDebt": "1928000", "longTermInvestments": "57168000", "shortTermInvestments": "None", "currentNetReceivables": "69523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2981427000", "currentAccountsPayable": "29925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2856014000", "shortLongTermDebtTotal": "1224023000", "totalShareholderEquity": "1705107000", "capitalLeaseObligations": "39442000", "otherCurrentLiabilities": "40329000", "totalCurrentLiabilities": "104122000", "otherNonCurrentLiabilities": "39442000", "totalNonCurrentLiabilities": "1351419000", "cashAndShortTermInvestments": "122666000", "commonStockSharesOutstanding": "47586903", "intangibleAssetsExcludingGoodwill": "409756000", "cashAndCashEquivalentsAtCarryingValue": "122666000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "285293000", "profitLoss": "None", "dividendPayout": "122843000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "192184000", "capitalExpenditures": "17829000", "changeInReceivables": "3770000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53156000", "cashflowFromInvestment": "-186965000", "stockBasedCompensation": "5831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122843000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-47937000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3598000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154085000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 325969000, "cost_of_revenue": 42018000, "gross_profit": 283951000, "research_and_development": 0.87, "selling_general_admin": 30785000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105572000, "depreciation_amortisation": 150440000, "ebitda": 256012000, "interest_expense": 65095000, "interest_income": null, "other_non_operating": null, "pretax_income": 286672000, "tax_provision": 1379000, "effective_tax_rate": null, "net_income": 279910000, "net_income_continuing_ops": 285293000, "net_income_to_common": 279910000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122666000, "short_term_investments": null, "net_receivables": 69523000, "inventory": 2829000, "other_current_assets": null, "total_current_assets": 198833000, "net_ppe": null, "goodwill": null, "intangible_assets": 409756000, "goodwill_and_intangibles": 409756000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2981427000, "total_assets": 3180260000, "short_term_debt": 71099000, "accounts_payable": 29925000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104122000, "long_term_debt": 815107000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1351419000, "total_liabilities": 1455541000, "total_debt": 886206000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1363676000, "total_equity": 1705107000, "shares_outstanding": 47586903, "operating_cash_flow": 192184000, "stock_based_compensation": 5831000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17829000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -186965000, "dividends_paid": 122843000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53156000, "free_cash_flow": 210013000, "net_change_in_cash": -47937000 }, "raw_data": { "income": { "ebit": "105572000", "ebitda": "256012000", "netIncome": "279910000", "grossProfit": "283951000", "depreciation": "None", "totalRevenue": "325969000", "costOfRevenue": "42018000", "interestIncome": "65095000", "incomeBeforeTax": "286672000", "interestExpense": "65095000", "operatingIncome": "253166000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1379000", "reportedCurrency": "USD", "netInterestIncome": "-65095000", "nonInterestIncome": "None", "operatingExpenses": "30785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.87", "otherNonOperatingIncome": "251524000", "costofGoodsAndServicesSold": "42018000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150440000", "sellingGeneralAndAdministrative": "30785000", "netIncomeFromContinuingOperations": "285293000" }, "balance": { "goodwill": "None", "inventory": "2829000", "commonStock": "25000", "currentDebt": "None", "investments": "None", "totalAssets": "3180260000", "longTermDebt": "815107000", "shortTermDebt": "71099000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "409756000", "reportedCurrency": "USD", "retainedEarnings": "-1363676000", "totalLiabilities": "1455541000", "otherCurrentAssets": "6644000", "totalCurrentAssets": "198833000", "currentLongTermDebt": "1928000", "longTermInvestments": "57168000", "shortTermInvestments": "None", "currentNetReceivables": "69523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2981427000", "currentAccountsPayable": "29925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2856014000", "shortLongTermDebtTotal": "1224023000", "totalShareholderEquity": "1705107000", "capitalLeaseObligations": "39442000", "otherCurrentLiabilities": "40329000", "totalCurrentLiabilities": "104122000", "otherNonCurrentLiabilities": "39442000", "totalNonCurrentLiabilities": "1351419000", "cashAndShortTermInvestments": "122666000", "commonStockSharesOutstanding": "47586903", "intangibleAssetsExcludingGoodwill": "409756000", "cashAndCashEquivalentsAtCarryingValue": "122666000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "285293000", "profitLoss": "None", "dividendPayout": "122843000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "192184000", "capitalExpenditures": "17829000", "changeInReceivables": "3770000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53156000", "cashflowFromInvestment": "-186965000", "stockBasedCompensation": "5831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122843000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-47937000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3598000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154085000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "income_statement": { "revenue": 395339000, "cost_of_revenue": 210866000, "gross_profit": 184473000, "ebit": 84003000, "ebitda": 326531000, "pretax_income": 230926000, "tax_provision": 1728000, "net_income": 227415000, "net_income_to_common": 227415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168750000, "total_current_assets": 303282000, "total_assets": 2953840000, "short_term_debt": 53297000, "long_term_debt": 1492483000, "total_debt": 1545780000, "total_liabilities": 1607162000, "total_equity": 1346678000, "shares_outstanding": 240810990, "goodwill_and_intangibles": 419612000 }, "cash_flow": { "operating_cash_flow": 217811000, "capital_expenditure": 15506000, "free_cash_flow": 233317000, "dividends_paid": 175537000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292084, "ticker_id": 2549, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84003000", "ebitda": "326531000", "netIncome": "227415000", "grossProfit": "184473000", "depreciation": "None", "totalRevenue": "395339000", "costOfRevenue": "210866000", "interestIncome": "79880000", "incomeBeforeTax": "230926000", "interestExpense": "79880000", "operatingIncome": "152811000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1728000", "reportedCurrency": "USD", "netInterestIncome": "-79880000", "nonInterestIncome": "None", "operatingExpenses": "31662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.58", "otherNonOperatingIncome": "255516000", "costofGoodsAndServicesSold": "210866000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242528000", "sellingGeneralAndAdministrative": "31662000", "netIncomeFromContinuingOperations": "230906000" }, "balance": { "goodwill": "None", "inventory": "-76000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "2953840000", "longTermDebt": "1492483000", "shortTermDebt": "53297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "419612000", "reportedCurrency": "USD", "retainedEarnings": "-1537100000", "totalLiabilities": "1607162000", "otherCurrentAssets": "72365000", "totalCurrentAssets": "303282000", "currentLongTermDebt": "None", "longTermInvestments": "66183000", "shortTermInvestments": "76000", "currentNetReceivables": "62167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2650558000", "currentAccountsPayable": "30790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2367490000", "shortLongTermDebtTotal": "1545780000", "totalShareholderEquity": "1346678000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "386000", "totalCurrentLiabilities": "114679000", "otherNonCurrentLiabilities": "386000", "totalNonCurrentLiabilities": "1492483000", "cashAndShortTermInvestments": "168750000", "commonStockSharesOutstanding": "240810990", "intangibleAssetsExcludingGoodwill": "419612000", "cashAndCashEquivalentsAtCarryingValue": "168750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "230906000", "profitLoss": "None", "dividendPayout": "175537000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-129470000", "operatingCashflow": "217811000", "capitalExpenditures": "15506000", "changeInReceivables": "-3942000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-707611000", "cashflowFromInvestment": "554891000", "stockBasedCompensation": "6302000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175537000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65091000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50035000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172088000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 395339000, "cost_of_revenue": 210866000, "gross_profit": 184473000, "research_and_development": 0.58, "selling_general_admin": 31662000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84003000, "depreciation_amortisation": 242528000, "ebitda": 326531000, "interest_expense": 79880000, "interest_income": null, "other_non_operating": null, "pretax_income": 230926000, "tax_provision": 1728000, "effective_tax_rate": null, "net_income": 227415000, "net_income_continuing_ops": 230906000, "net_income_to_common": 227415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168750000, "short_term_investments": 76000, "net_receivables": 62167000, "inventory": -76000, "other_current_assets": null, "total_current_assets": 303282000, "net_ppe": null, "goodwill": null, "intangible_assets": 419612000, "goodwill_and_intangibles": 419612000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2650558000, "total_assets": 2953840000, "short_term_debt": 53297000, "accounts_payable": 30790000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114679000, "long_term_debt": 1492483000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1492483000, "total_liabilities": 1607162000, "total_debt": 1545780000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1537100000, "total_equity": 1346678000, "shares_outstanding": 240810990, "operating_cash_flow": 217811000, "stock_based_compensation": 6302000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15506000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 554891000, "dividends_paid": 175537000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -707611000, "free_cash_flow": 233317000, "net_change_in_cash": 65091000 }, "raw_data": { "income": { "ebit": "84003000", "ebitda": "326531000", "netIncome": "227415000", "grossProfit": "184473000", "depreciation": "None", "totalRevenue": "395339000", "costOfRevenue": "210866000", "interestIncome": "79880000", "incomeBeforeTax": "230926000", "interestExpense": "79880000", "operatingIncome": "152811000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1728000", "reportedCurrency": "USD", "netInterestIncome": "-79880000", "nonInterestIncome": "None", "operatingExpenses": "31662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.58", "otherNonOperatingIncome": "255516000", "costofGoodsAndServicesSold": "210866000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "242528000", "sellingGeneralAndAdministrative": "31662000", "netIncomeFromContinuingOperations": "230906000" }, "balance": { "goodwill": "None", "inventory": "-76000", "commonStock": "24000", "currentDebt": "None", "investments": "None", "totalAssets": "2953840000", "longTermDebt": "1492483000", "shortTermDebt": "53297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "419612000", "reportedCurrency": "USD", "retainedEarnings": "-1537100000", "totalLiabilities": "1607162000", "otherCurrentAssets": "72365000", "totalCurrentAssets": "303282000", "currentLongTermDebt": "None", "longTermInvestments": "66183000", "shortTermInvestments": "76000", "currentNetReceivables": "62167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2650558000", "currentAccountsPayable": "30790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2367490000", "shortLongTermDebtTotal": "1545780000", "totalShareholderEquity": "1346678000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "386000", "totalCurrentLiabilities": "114679000", "otherNonCurrentLiabilities": "386000", "totalNonCurrentLiabilities": "1492483000", "cashAndShortTermInvestments": "168750000", "commonStockSharesOutstanding": "240810990", "intangibleAssetsExcludingGoodwill": "419612000", "cashAndCashEquivalentsAtCarryingValue": "168750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "230906000", "profitLoss": "None", "dividendPayout": "175537000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-129470000", "operatingCashflow": "217811000", "capitalExpenditures": "15506000", "changeInReceivables": "-3942000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-707611000", "cashflowFromInvestment": "554891000", "stockBasedCompensation": "6302000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175537000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65091000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50035000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172088000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "income_statement": { "revenue": 85948000, "cost_of_revenue": 16735000, "gross_profit": 69213000, "ebit": 11974000, "ebitda": 58959000, "pretax_income": 2282000, "tax_provision": 136000, "net_income": -239000, "net_income_to_common": -239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130112000, "total_current_assets": 219522000, "total_assets": 3466701000, "short_term_debt": null, "long_term_debt": 1248798000, "total_debt": 1248798000, "total_liabilities": 1467531000, "total_equity": 1987507000, "shares_outstanding": 58163030, "goodwill_and_intangibles": 221695450 }, "cash_flow": { "operating_cash_flow": 37460000, "capital_expenditure": 3438000, "free_cash_flow": 40898000, "dividends_paid": 43021000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292047, "ticker_id": 2549, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11974000", "ebitda": "58959000", "netIncome": "-239000", "grossProfit": "69213000", "depreciation": "None", "totalRevenue": "85948000", "costOfRevenue": "16735000", "interestIncome": "None", "incomeBeforeTax": "2282000", "interestExpense": "13217000", "operatingIncome": "11974000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "136000", "reportedCurrency": "USD", "netInterestIncome": "-13217000", "nonInterestIncome": "None", "operatingExpenses": "57239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46985000", "sellingGeneralAndAdministrative": "10254000", "netIncomeFromContinuingOperations": "-291000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "3466701000", "longTermDebt": "1248798000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "221695450", "reportedCurrency": "USD", "retainedEarnings": "-1413734000", "totalLiabilities": "1467531000", "otherCurrentAssets": "168000", "totalCurrentAssets": "219522000", "currentLongTermDebt": "None", "longTermInvestments": "29301000", "shortTermInvestments": "None", "currentNetReceivables": "89242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3247179000", "currentAccountsPayable": "38542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1256712000", "totalShareholderEquity": "1987507000", "capitalLeaseObligations": "7914000", "otherCurrentLiabilities": "54961000", "totalCurrentLiabilities": "110686000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1356845000", "cashAndShortTermInvestments": "130112000", "commonStockSharesOutstanding": "58163030", "intangibleAssetsExcludingGoodwill": "221695450", "cashAndCashEquivalentsAtCarryingValue": "130112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1942000", "profitLoss": "None", "dividendPayout": "43021000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37460000", "capitalExpenditures": "3438000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70971000", "cashflowFromInvestment": "-6860000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43021000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18967000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1424000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85948000, "cost_of_revenue": 16735000, "gross_profit": 69213000, "research_and_development": null, "selling_general_admin": 10254000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11974000, "depreciation_amortisation": 46985000, "ebitda": 58959000, "interest_expense": 13217000, "interest_income": null, "other_non_operating": null, "pretax_income": 2282000, "tax_provision": 136000, "effective_tax_rate": null, "net_income": -239000, "net_income_continuing_ops": -291000, "net_income_to_common": -239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130112000, "short_term_investments": null, "net_receivables": 89242000, "inventory": null, "other_current_assets": null, "total_current_assets": 219522000, "net_ppe": null, "goodwill": null, "intangible_assets": 221695450, "goodwill_and_intangibles": 221695450, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3247179000, "total_assets": 3466701000, "short_term_debt": null, "accounts_payable": 38542000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110686000, "long_term_debt": 1248798000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1356845000, "total_liabilities": 1467531000, "total_debt": 1248798000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1413734000, "total_equity": 1987507000, "shares_outstanding": 58163030, "operating_cash_flow": 37460000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3438000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6860000, "dividends_paid": 43021000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70971000, "free_cash_flow": 40898000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11974000", "ebitda": "58959000", "netIncome": "-239000", "grossProfit": "69213000", "depreciation": "None", "totalRevenue": "85948000", "costOfRevenue": "16735000", "interestIncome": "None", "incomeBeforeTax": "2282000", "interestExpense": "13217000", "operatingIncome": "11974000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "136000", "reportedCurrency": "USD", "netInterestIncome": "-13217000", "nonInterestIncome": "None", "operatingExpenses": "57239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46985000", "sellingGeneralAndAdministrative": "10254000", "netIncomeFromContinuingOperations": "-291000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "3466701000", "longTermDebt": "1248798000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "221695450", "reportedCurrency": "USD", "retainedEarnings": "-1413734000", "totalLiabilities": "1467531000", "otherCurrentAssets": "168000", "totalCurrentAssets": "219522000", "currentLongTermDebt": "None", "longTermInvestments": "29301000", "shortTermInvestments": "None", "currentNetReceivables": "89242000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3247179000", "currentAccountsPayable": "38542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1256712000", "totalShareholderEquity": "1987507000", "capitalLeaseObligations": "7914000", "otherCurrentLiabilities": "54961000", "totalCurrentLiabilities": "110686000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1356845000", "cashAndShortTermInvestments": "130112000", "commonStockSharesOutstanding": "58163030", "intangibleAssetsExcludingGoodwill": "221695450", "cashAndCashEquivalentsAtCarryingValue": "130112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1942000", "profitLoss": "None", "dividendPayout": "43021000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "37460000", "capitalExpenditures": "3438000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70971000", "cashflowFromInvestment": "-6860000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43021000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18967000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1424000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "income_statement": { "revenue": 86744000, "cost_of_revenue": 111287000, "gross_profit": -24543000, "ebit": 42222000, "ebitda": 89843000, "pretax_income": 28795000, "tax_provision": 101000, "net_income": 28771000, "net_income_to_common": 28771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170394000, "total_current_assets": 258479000, "total_assets": 3537022000, "short_term_debt": 0, "long_term_debt": 1251287000, "total_debt": 1251287000, "total_liabilities": 1488644000, "total_equity": 2036679000, "shares_outstanding": 58788572, "goodwill_and_intangibles": 305841000 }, "cash_flow": { "operating_cash_flow": 43058000, "capital_expenditure": 6564000, "free_cash_flow": 49622000, "dividends_paid": 41088000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292048, "ticker_id": 2549, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42222000", "ebitda": "89843000", "netIncome": "28771000", "grossProfit": "-24543000", "depreciation": "None", "totalRevenue": "86744000", "costOfRevenue": "111287000", "interestIncome": "14081000", "incomeBeforeTax": "28795000", "interestExpense": "13427000", "operatingIncome": "12370000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "101000", "reportedCurrency": "USD", "netInterestIncome": "-14081000", "nonInterestIncome": "None", "operatingExpenses": "-36913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47621000", "sellingGeneralAndAdministrative": "10708000", "netIncomeFromContinuingOperations": "28694000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "94022000", "currentDebt": "None", "investments": "None", "totalAssets": "3537022000", "longTermDebt": "1251287000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "305841000", "reportedCurrency": "USD", "retainedEarnings": "-1371654000", "totalLiabilities": "1488644000", "otherCurrentAssets": "None", "totalCurrentAssets": "258479000", "currentLongTermDebt": "None", "longTermInvestments": "31430000", "shortTermInvestments": "None", "currentNetReceivables": "88085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314562000", "currentAccountsPayable": "54553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3196274000", "shortLongTermDebtTotal": "1369668000", "totalShareholderEquity": "2036679000", "capitalLeaseObligations": "9134000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3030000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1485614000", "cashAndShortTermInvestments": "170394000", "commonStockSharesOutstanding": "58788572", "intangibleAssetsExcludingGoodwill": "305841000", "cashAndCashEquivalentsAtCarryingValue": "170394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28696000", "profitLoss": "None", "dividendPayout": "41088000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43058000", "capitalExpenditures": "6564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198288000", "cashflowFromInvestment": "95892000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41088000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47621000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 86744000, "cost_of_revenue": 111287000, "gross_profit": -24543000, "research_and_development": null, "selling_general_admin": 10708000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42222000, "depreciation_amortisation": 47621000, "ebitda": 89843000, "interest_expense": 13427000, "interest_income": null, "other_non_operating": null, "pretax_income": 28795000, "tax_provision": 101000, "effective_tax_rate": null, "net_income": 28771000, "net_income_continuing_ops": 28694000, "net_income_to_common": 28771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170394000, "short_term_investments": null, "net_receivables": 88085000, "inventory": null, "other_current_assets": null, "total_current_assets": 258479000, "net_ppe": null, "goodwill": null, "intangible_assets": 305841000, "goodwill_and_intangibles": 305841000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 314562000, "total_assets": 3537022000, "short_term_debt": 0, "accounts_payable": 54553000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3030000, "long_term_debt": 1251287000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1485614000, "total_liabilities": 1488644000, "total_debt": 1251287000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1371654000, "total_equity": 2036679000, "shares_outstanding": 58788572, "operating_cash_flow": 43058000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6564000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 95892000, "dividends_paid": 41088000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -198288000, "free_cash_flow": 49622000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42222000", "ebitda": "89843000", "netIncome": "28771000", "grossProfit": "-24543000", "depreciation": "None", "totalRevenue": "86744000", "costOfRevenue": "111287000", "interestIncome": "14081000", "incomeBeforeTax": "28795000", "interestExpense": "13427000", "operatingIncome": "12370000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "101000", "reportedCurrency": "USD", "netInterestIncome": "-14081000", "nonInterestIncome": "None", "operatingExpenses": "-36913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47621000", "sellingGeneralAndAdministrative": "10708000", "netIncomeFromContinuingOperations": "28694000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "94022000", "currentDebt": "None", "investments": "None", "totalAssets": "3537022000", "longTermDebt": "1251287000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "305841000", "reportedCurrency": "USD", "retainedEarnings": "-1371654000", "totalLiabilities": "1488644000", "otherCurrentAssets": "None", "totalCurrentAssets": "258479000", "currentLongTermDebt": "None", "longTermInvestments": "31430000", "shortTermInvestments": "None", "currentNetReceivables": "88085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314562000", "currentAccountsPayable": "54553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3196274000", "shortLongTermDebtTotal": "1369668000", "totalShareholderEquity": "2036679000", "capitalLeaseObligations": "9134000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3030000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1485614000", "cashAndShortTermInvestments": "170394000", "commonStockSharesOutstanding": "58788572", "intangibleAssetsExcludingGoodwill": "305841000", "cashAndCashEquivalentsAtCarryingValue": "170394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28696000", "profitLoss": "None", "dividendPayout": "41088000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43058000", "capitalExpenditures": "6564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198288000", "cashflowFromInvestment": "95892000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41088000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47621000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "income_statement": { "revenue": 86902000, "cost_of_revenue": 213460000, "gross_profit": -126558000, "ebit": 59575000, "ebitda": 108695000, "pretax_income": 42541000, "tax_provision": 184000, "net_income": 36189000, "net_income_to_common": 36189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229737000, "total_current_assets": 319444000, "total_assets": 3708933000, "short_term_debt": 0, "long_term_debt": 1390671000, "total_debt": 1390671000, "total_liabilities": 1635455000, "total_equity": 2061326000, "shares_outstanding": 58536180, "goodwill_and_intangibles": 233398050 }, "cash_flow": { "operating_cash_flow": 67398000, "capital_expenditure": 6581000, "free_cash_flow": 73979000, "dividends_paid": 41084000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292050, "ticker_id": 2549, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59575000", "ebitda": "108695000", "netIncome": "36189000", "grossProfit": "-126558000", "depreciation": "None", "totalRevenue": "86902000", "costOfRevenue": "213460000", "interestIncome": "16095000", "incomeBeforeTax": "42541000", "interestExpense": "16095000", "operatingIncome": "13111000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "184000", "reportedCurrency": "USD", "netInterestIncome": "-16095000", "nonInterestIncome": "None", "operatingExpenses": "-139669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "213460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49120000", "sellingGeneralAndAdministrative": "9325000", "netIncomeFromContinuingOperations": "42357000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "3708933000", "longTermDebt": "1390671000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "233398050", "reportedCurrency": "USD", "retainedEarnings": "-1356543000", "totalLiabilities": "1635455000", "otherCurrentAssets": "252000", "totalCurrentAssets": "319444000", "currentLongTermDebt": "None", "longTermInvestments": "33432000", "shortTermInvestments": "None", "currentNetReceivables": "89455000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3389489000", "currentAccountsPayable": "52976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3301512000", "shortLongTermDebtTotal": "1404242000", "totalShareholderEquity": "2061326000", "capitalLeaseObligations": "13571000", "otherCurrentLiabilities": "57052000", "totalCurrentLiabilities": "131119000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1504336000", "cashAndShortTermInvestments": "229737000", "commonStockSharesOutstanding": "58536180", "intangibleAssetsExcludingGoodwill": "233398050", "cashAndCashEquivalentsAtCarryingValue": "229737000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36189000", "profitLoss": "None", "dividendPayout": "41084000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67398000", "capitalExpenditures": "6581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59118000", "cashflowFromInvestment": "150486000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41084000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 86902000, "cost_of_revenue": 213460000, "gross_profit": -126558000, "research_and_development": null, "selling_general_admin": 9325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59575000, "depreciation_amortisation": 49120000, "ebitda": 108695000, "interest_expense": 16095000, "interest_income": null, "other_non_operating": null, "pretax_income": 42541000, "tax_provision": 184000, "effective_tax_rate": null, "net_income": 36189000, "net_income_continuing_ops": 42357000, "net_income_to_common": 36189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 229737000, "short_term_investments": null, "net_receivables": 89455000, "inventory": null, "other_current_assets": null, "total_current_assets": 319444000, "net_ppe": null, "goodwill": null, "intangible_assets": 233398050, "goodwill_and_intangibles": 233398050, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3389489000, "total_assets": 3708933000, "short_term_debt": 0, "accounts_payable": 52976000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 131119000, "long_term_debt": 1390671000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1504336000, "total_liabilities": 1635455000, "total_debt": 1390671000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1356543000, "total_equity": 2061326000, "shares_outstanding": 58536180, "operating_cash_flow": 67398000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6581000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 150486000, "dividends_paid": 41084000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59118000, "free_cash_flow": 73979000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59575000", "ebitda": "108695000", "netIncome": "36189000", "grossProfit": "-126558000", "depreciation": "None", "totalRevenue": "86902000", "costOfRevenue": "213460000", "interestIncome": "16095000", "incomeBeforeTax": "42541000", "interestExpense": "16095000", "operatingIncome": "13111000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "184000", "reportedCurrency": "USD", "netInterestIncome": "-16095000", "nonInterestIncome": "None", "operatingExpenses": "-139669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "213460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49120000", "sellingGeneralAndAdministrative": "9325000", "netIncomeFromContinuingOperations": "42357000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "3708933000", "longTermDebt": "1390671000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "233398050", "reportedCurrency": "USD", "retainedEarnings": "-1356543000", "totalLiabilities": "1635455000", "otherCurrentAssets": "252000", "totalCurrentAssets": "319444000", "currentLongTermDebt": "None", "longTermInvestments": "33432000", "shortTermInvestments": "None", "currentNetReceivables": "89455000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3389489000", "currentAccountsPayable": "52976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3301512000", "shortLongTermDebtTotal": "1404242000", "totalShareholderEquity": "2061326000", "capitalLeaseObligations": "13571000", "otherCurrentLiabilities": "57052000", "totalCurrentLiabilities": "131119000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1504336000", "cashAndShortTermInvestments": "229737000", "commonStockSharesOutstanding": "58536180", "intangibleAssetsExcludingGoodwill": "233398050", "cashAndCashEquivalentsAtCarryingValue": "229737000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36189000", "profitLoss": "None", "dividendPayout": "41084000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67398000", "capitalExpenditures": "6581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59118000", "cashflowFromInvestment": "150486000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41084000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "income_statement": { "revenue": 87719000, "cost_of_revenue": 65237000, "gross_profit": 22482000, "ebit": 12814000, "ebitda": 59783000, "pretax_income": 28596000, "tax_provision": 199000, "net_income": 29132000, "net_income_to_common": 29132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70976000, "total_current_assets": 159673000, "total_assets": 3717130000, "short_term_debt": 0, "long_term_debt": 1391286000, "total_debt": 1391286000, "total_liabilities": 1630956000, "total_equity": 2064355000, "shares_outstanding": 58441634, "goodwill_and_intangibles": 237707500 }, "cash_flow": { "operating_cash_flow": 44292000, "capital_expenditure": 8802000, "free_cash_flow": 53094000, "dividends_paid": 41080000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292051, "ticker_id": 2549, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12814000", "ebitda": "59783000", "netIncome": "29132000", "grossProfit": "22482000", "depreciation": "None", "totalRevenue": "87719000", "costOfRevenue": "65237000", "interestIncome": "16467000", "incomeBeforeTax": "28596000", "interestExpense": "16467000", "operatingIncome": "12852000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "199000", "reportedCurrency": "USD", "netInterestIncome": "-16467000", "nonInterestIncome": "None", "operatingExpenses": "9630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46969000", "sellingGeneralAndAdministrative": "9630000", "netIncomeFromContinuingOperations": "28397000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "3717130000", "longTermDebt": "1391286000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "237707500", "reportedCurrency": "USD", "retainedEarnings": "-1351361000", "totalLiabilities": "1630956000", "otherCurrentAssets": "247000", "totalCurrentAssets": "159673000", "currentLongTermDebt": "None", "longTermInvestments": "38416000", "shortTermInvestments": "None", "currentNetReceivables": "88450000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3557457100", "currentAccountsPayable": "53681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3458981000", "shortLongTermDebtTotal": "1406016000", "totalShareholderEquity": "2064355000", "capitalLeaseObligations": "14730000", "otherCurrentLiabilities": "51881000", "totalCurrentLiabilities": "124866000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1506090000", "cashAndShortTermInvestments": "70976000", "commonStockSharesOutstanding": "58441634", "intangibleAssetsExcludingGoodwill": "237707500", "cashAndCashEquivalentsAtCarryingValue": "70976000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29132000", "profitLoss": "None", "dividendPayout": "41080000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44292000", "capitalExpenditures": "8802000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68683000", "cashflowFromInvestment": "24437000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41080000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-2760000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87719000, "cost_of_revenue": 65237000, "gross_profit": 22482000, "research_and_development": null, "selling_general_admin": 9630000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12814000, "depreciation_amortisation": 46969000, "ebitda": 59783000, "interest_expense": 16467000, "interest_income": null, "other_non_operating": null, "pretax_income": 28596000, "tax_provision": 199000, "effective_tax_rate": null, "net_income": 29132000, "net_income_continuing_ops": 28397000, "net_income_to_common": 29132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70976000, "short_term_investments": null, "net_receivables": 88450000, "inventory": null, "other_current_assets": null, "total_current_assets": 159673000, "net_ppe": null, "goodwill": null, "intangible_assets": 237707500, "goodwill_and_intangibles": 237707500, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3557457100, "total_assets": 3717130000, "short_term_debt": 0, "accounts_payable": 53681000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124866000, "long_term_debt": 1391286000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1506090000, "total_liabilities": 1630956000, "total_debt": 1391286000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1351361000, "total_equity": 2064355000, "shares_outstanding": 58441634, "operating_cash_flow": 44292000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8802000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 24437000, "dividends_paid": 41080000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68683000, "free_cash_flow": 53094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12814000", "ebitda": "59783000", "netIncome": "29132000", "grossProfit": "22482000", "depreciation": "None", "totalRevenue": "87719000", "costOfRevenue": "65237000", "interestIncome": "16467000", "incomeBeforeTax": "28596000", "interestExpense": "16467000", "operatingIncome": "12852000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "199000", "reportedCurrency": "USD", "netInterestIncome": "-16467000", "nonInterestIncome": "None", "operatingExpenses": "9630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46969000", "sellingGeneralAndAdministrative": "9630000", "netIncomeFromContinuingOperations": "28397000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "3717130000", "longTermDebt": "1391286000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "237707500", "reportedCurrency": "USD", "retainedEarnings": "-1351361000", "totalLiabilities": "1630956000", "otherCurrentAssets": "247000", "totalCurrentAssets": "159673000", "currentLongTermDebt": "None", "longTermInvestments": "38416000", "shortTermInvestments": "None", "currentNetReceivables": "88450000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3557457100", "currentAccountsPayable": "53681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3458981000", "shortLongTermDebtTotal": "1406016000", "totalShareholderEquity": "2064355000", "capitalLeaseObligations": "14730000", "otherCurrentLiabilities": "51881000", "totalCurrentLiabilities": "124866000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1506090000", "cashAndShortTermInvestments": "70976000", "commonStockSharesOutstanding": "58441634", "intangibleAssetsExcludingGoodwill": "237707500", "cashAndCashEquivalentsAtCarryingValue": "70976000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29132000", "profitLoss": "None", "dividendPayout": "41080000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44292000", "capitalExpenditures": "8802000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68683000", "cashflowFromInvestment": "24437000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41080000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-2760000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "income_statement": { "revenue": 88863000, "cost_of_revenue": 67641000, "gross_profit": 21222000, "ebit": 10832000, "ebitda": 61344000, "pretax_income": 18377000, "tax_provision": 215000, "net_income": 18978000, "net_income_to_common": 18978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70935000, "total_current_assets": 164801000, "total_assets": 3759514000, "short_term_debt": 0, "long_term_debt": 1391891000, "total_debt": 1391891000, "total_liabilities": 1662660000, "total_equity": 2074806000, "shares_outstanding": 58459600, "goodwill_and_intangibles": 314431000 }, "cash_flow": { "operating_cash_flow": 38986000, "capital_expenditure": 2963000, "free_cash_flow": 41949000, "dividends_paid": 41018000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292052, "ticker_id": 2549, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10832000", "ebitda": "61344000", "netIncome": "18978000", "grossProfit": "21222000", "depreciation": "None", "totalRevenue": "88863000", "costOfRevenue": "67641000", "interestIncome": "16280000", "incomeBeforeTax": "18377000", "interestExpense": "16280000", "operatingIncome": "10832000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "215000", "reportedCurrency": "USD", "netInterestIncome": "-16280000", "nonInterestIncome": "None", "operatingExpenses": "10390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67641000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50512000", "sellingGeneralAndAdministrative": "10390000", "netIncomeFromContinuingOperations": "18162000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "3759514000", "longTermDebt": "1391891000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "314431000", "reportedCurrency": "USD", "retainedEarnings": "-1339223000", "totalLiabilities": "1662660000", "otherCurrentAssets": "8292000", "totalCurrentAssets": "164801000", "currentLongTermDebt": "None", "longTermInvestments": "39264000", "shortTermInvestments": "None", "currentNetReceivables": "85574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3594713000", "currentAccountsPayable": "46247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3494330000", "shortLongTermDebtTotal": "1407751000", "totalShareholderEquity": "2074806000", "capitalLeaseObligations": "15860000", "otherCurrentLiabilities": "56922000", "totalCurrentLiabilities": "126991000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1535669000", "cashAndShortTermInvestments": "70935000", "commonStockSharesOutstanding": "58459600", "intangibleAssetsExcludingGoodwill": "314431000", "cashAndCashEquivalentsAtCarryingValue": "70935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18978000", "profitLoss": "None", "dividendPayout": "41018000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38986000", "capitalExpenditures": "2963000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93060000", "cashflowFromInvestment": "23178000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41018000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1041000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 88863000, "cost_of_revenue": 67641000, "gross_profit": 21222000, "research_and_development": null, "selling_general_admin": 10390000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10832000, "depreciation_amortisation": 50512000, "ebitda": 61344000, "interest_expense": 16280000, "interest_income": null, "other_non_operating": null, "pretax_income": 18377000, "tax_provision": 215000, "effective_tax_rate": null, "net_income": 18978000, "net_income_continuing_ops": 18162000, "net_income_to_common": 18978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70935000, "short_term_investments": null, "net_receivables": 85574000, "inventory": null, "other_current_assets": null, "total_current_assets": 164801000, "net_ppe": null, "goodwill": null, "intangible_assets": 314431000, "goodwill_and_intangibles": 314431000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3594713000, "total_assets": 3759514000, "short_term_debt": 0, "accounts_payable": 46247000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126991000, "long_term_debt": 1391891000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1535669000, "total_liabilities": 1662660000, "total_debt": 1391891000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1339223000, "total_equity": 2074806000, "shares_outstanding": 58459600, "operating_cash_flow": 38986000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2963000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 23178000, "dividends_paid": 41018000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -93060000, "free_cash_flow": 41949000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10832000", "ebitda": "61344000", "netIncome": "18978000", "grossProfit": "21222000", "depreciation": "None", "totalRevenue": "88863000", "costOfRevenue": "67641000", "interestIncome": "16280000", "incomeBeforeTax": "18377000", "interestExpense": "16280000", "operatingIncome": "10832000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "215000", "reportedCurrency": "USD", "netInterestIncome": "-16280000", "nonInterestIncome": "None", "operatingExpenses": "10390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67641000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50512000", "sellingGeneralAndAdministrative": "10390000", "netIncomeFromContinuingOperations": "18162000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "3759514000", "longTermDebt": "1391891000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "314431000", "reportedCurrency": "USD", "retainedEarnings": "-1339223000", "totalLiabilities": "1662660000", "otherCurrentAssets": "8292000", "totalCurrentAssets": "164801000", "currentLongTermDebt": "None", "longTermInvestments": "39264000", "shortTermInvestments": "None", "currentNetReceivables": "85574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3594713000", "currentAccountsPayable": "46247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3494330000", "shortLongTermDebtTotal": "1407751000", "totalShareholderEquity": "2074806000", "capitalLeaseObligations": "15860000", "otherCurrentLiabilities": "56922000", "totalCurrentLiabilities": "126991000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1535669000", "cashAndShortTermInvestments": "70935000", "commonStockSharesOutstanding": "58459600", "intangibleAssetsExcludingGoodwill": "314431000", "cashAndCashEquivalentsAtCarryingValue": "70935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18978000", "profitLoss": "None", "dividendPayout": "41018000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38986000", "capitalExpenditures": "2963000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93060000", "cashflowFromInvestment": "23178000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41018000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1041000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "income_statement": { "revenue": 100851000, "cost_of_revenue": 63452000, "gross_profit": 37399000, "ebit": 27200000, "ebitda": 75820000, "pretax_income": 32619999, "tax_provision": -356000, "net_income": 33031000, "net_income_to_common": 33031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101836000, "total_current_assets": 189882000, "total_assets": 3843312000, "short_term_debt": 5570000, "long_term_debt": 1442117000, "total_debt": 1447687000, "total_liabilities": 1722529000, "total_equity": 2098292000, "shares_outstanding": 58346400, "goodwill_and_intangibles": 245691000 }, "cash_flow": { "operating_cash_flow": 69221000, "capital_expenditure": 6328000, "free_cash_flow": 75549000, "dividends_paid": 39555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292053, "ticker_id": 2549, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27200000", "ebitda": "75820000", "netIncome": "33031000", "grossProfit": "37399000", "depreciation": "None", "totalRevenue": "100851000", "costOfRevenue": "63452000", "interestIncome": "15853000", "incomeBeforeTax": "32619999", "interestExpense": "15853000", "operatingIncome": "27200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-356000", "reportedCurrency": "USD", "netInterestIncome": "-15853000", "nonInterestIncome": "None", "operatingExpenses": "10199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48620000", "sellingGeneralAndAdministrative": "10311000", "netIncomeFromContinuingOperations": "32976000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "3843312000", "longTermDebt": "1442117000", "shortTermDebt": "5570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "245691000", "reportedCurrency": "USD", "retainedEarnings": "-1316993000", "totalLiabilities": "1722529000", "otherCurrentAssets": "237000", "totalCurrentAssets": "189882000", "currentLongTermDebt": "None", "longTermInvestments": "40018000", "shortTermInvestments": "0", "currentNetReceivables": "87809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3653430000", "currentAccountsPayable": "57055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3552830000", "shortLongTermDebtTotal": "1459231000", "totalShareholderEquity": "2098292000", "capitalLeaseObligations": "17114000", "otherCurrentLiabilities": "51681000", "totalCurrentLiabilities": "135405000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1587124000", "cashAndShortTermInvestments": "101836000", "commonStockSharesOutstanding": "58346400", "intangibleAssetsExcludingGoodwill": "245691000", "cashAndCashEquivalentsAtCarryingValue": "101836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33031000", "profitLoss": "None", "dividendPayout": "39555000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69221000", "capitalExpenditures": "6328000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44334000", "cashflowFromInvestment": "21983000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39555000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 100851000, "cost_of_revenue": 63452000, "gross_profit": 37399000, "research_and_development": null, "selling_general_admin": 10311000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27200000, "depreciation_amortisation": 48620000, "ebitda": 75820000, "interest_expense": 15853000, "interest_income": null, "other_non_operating": null, "pretax_income": 32619999, "tax_provision": -356000, "effective_tax_rate": null, "net_income": 33031000, "net_income_continuing_ops": 32976000, "net_income_to_common": 33031000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101836000, "short_term_investments": 0, "net_receivables": 87809000, "inventory": null, "other_current_assets": null, "total_current_assets": 189882000, "net_ppe": null, "goodwill": null, "intangible_assets": 245691000, "goodwill_and_intangibles": 245691000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3653430000, "total_assets": 3843312000, "short_term_debt": 5570000, "accounts_payable": 57055000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135405000, "long_term_debt": 1442117000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1587124000, "total_liabilities": 1722529000, "total_debt": 1447687000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1316993000, "total_equity": 2098292000, "shares_outstanding": 58346400, "operating_cash_flow": 69221000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6328000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 21983000, "dividends_paid": 39555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44334000, "free_cash_flow": 75549000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27200000", "ebitda": "75820000", "netIncome": "33031000", "grossProfit": "37399000", "depreciation": "None", "totalRevenue": "100851000", "costOfRevenue": "63452000", "interestIncome": "15853000", "incomeBeforeTax": "32619999", "interestExpense": "15853000", "operatingIncome": "27200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-356000", "reportedCurrency": "USD", "netInterestIncome": "-15853000", "nonInterestIncome": "None", "operatingExpenses": "10199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63452000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48620000", "sellingGeneralAndAdministrative": "10311000", "netIncomeFromContinuingOperations": "32976000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "3843312000", "longTermDebt": "1442117000", "shortTermDebt": "5570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "245691000", "reportedCurrency": "USD", "retainedEarnings": "-1316993000", "totalLiabilities": "1722529000", "otherCurrentAssets": "237000", "totalCurrentAssets": "189882000", "currentLongTermDebt": "None", "longTermInvestments": "40018000", "shortTermInvestments": "0", "currentNetReceivables": "87809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3653430000", "currentAccountsPayable": "57055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3552830000", "shortLongTermDebtTotal": "1459231000", "totalShareholderEquity": "2098292000", "capitalLeaseObligations": "17114000", "otherCurrentLiabilities": "51681000", "totalCurrentLiabilities": "135405000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1587124000", "cashAndShortTermInvestments": "101836000", "commonStockSharesOutstanding": "58346400", "intangibleAssetsExcludingGoodwill": "245691000", "cashAndCashEquivalentsAtCarryingValue": "101836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33031000", "profitLoss": "None", "dividendPayout": "39555000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69221000", "capitalExpenditures": "6328000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44334000", "cashflowFromInvestment": "21983000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39555000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "income_statement": { "revenue": 85570000, "cost_of_revenue": 63398000, "gross_profit": 22172000, "ebit": 11137000, "ebitda": 59524000, "pretax_income": 5634000, "tax_provision": 21000, "net_income": 6346000, "net_income_to_common": 6346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54971000, "total_current_assets": 256215000, "total_assets": 3854052000, "short_term_debt": 0, "long_term_debt": 1442651000, "total_debt": 1442651000, "total_liabilities": 1728302000, "total_equity": 2099853000, "shares_outstanding": 58320199, "goodwill_and_intangibles": 298811000 }, "cash_flow": { "operating_cash_flow": 64597000, "capital_expenditure": 7758000, "free_cash_flow": 72355000, "dividends_paid": 39532000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292055, "ticker_id": 2549, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11137000", "ebitda": "59524000", "netIncome": "6346000", "grossProfit": "22172000", "depreciation": "None", "totalRevenue": "85570000", "costOfRevenue": "63398000", "interestIncome": "16037000", "incomeBeforeTax": "5634000", "interestExpense": "16037000", "operatingIncome": "11137000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "21000", "reportedCurrency": "USD", "netInterestIncome": "-16037000", "nonInterestIncome": "None", "operatingExpenses": "11035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48387000", "sellingGeneralAndAdministrative": "10993000", "netIncomeFromContinuingOperations": "5613000" }, "balance": { "goodwill": "None", "inventory": "141480000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "3854052000", "longTermDebt": "1442651000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "298811000", "reportedCurrency": "USD", "retainedEarnings": "-1309046000", "totalLiabilities": "1728302000", "otherCurrentAssets": "114967000", "totalCurrentAssets": "256215000", "currentLongTermDebt": "None", "longTermInvestments": "111141000", "shortTermInvestments": "0", "currentNetReceivables": "86277000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314908000", "currentAccountsPayable": "60009000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3496664000", "shortLongTermDebtTotal": "1587273000", "totalShareholderEquity": "2099853000", "capitalLeaseObligations": "16754000", "otherCurrentLiabilities": "55428000", "totalCurrentLiabilities": "141029000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1587273000", "cashAndShortTermInvestments": "54971000", "commonStockSharesOutstanding": "58320199", "intangibleAssetsExcludingGoodwill": "298811000", "cashAndCashEquivalentsAtCarryingValue": "54971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4989000", "profitLoss": "None", "dividendPayout": "39532000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64597000", "capitalExpenditures": "7758000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40656000", "cashflowFromInvestment": "-17640000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39532000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-51034000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85570000, "cost_of_revenue": 63398000, "gross_profit": 22172000, "research_and_development": null, "selling_general_admin": 10993000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11137000, "depreciation_amortisation": 48387000, "ebitda": 59524000, "interest_expense": 16037000, "interest_income": null, "other_non_operating": null, "pretax_income": 5634000, "tax_provision": 21000, "effective_tax_rate": null, "net_income": 6346000, "net_income_continuing_ops": 5613000, "net_income_to_common": 6346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54971000, "short_term_investments": 0, "net_receivables": 86277000, "inventory": 141480000, "other_current_assets": null, "total_current_assets": 256215000, "net_ppe": null, "goodwill": null, "intangible_assets": 298811000, "goodwill_and_intangibles": 298811000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 314908000, "total_assets": 3854052000, "short_term_debt": 0, "accounts_payable": 60009000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141029000, "long_term_debt": 1442651000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1587273000, "total_liabilities": 1728302000, "total_debt": 1442651000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1309046000, "total_equity": 2099853000, "shares_outstanding": 58320199, "operating_cash_flow": 64597000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7758000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17640000, "dividends_paid": 39532000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40656000, "free_cash_flow": 72355000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11137000", "ebitda": "59524000", "netIncome": "6346000", "grossProfit": "22172000", "depreciation": "None", "totalRevenue": "85570000", "costOfRevenue": "63398000", "interestIncome": "16037000", "incomeBeforeTax": "5634000", "interestExpense": "16037000", "operatingIncome": "11137000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "21000", "reportedCurrency": "USD", "netInterestIncome": "-16037000", "nonInterestIncome": "None", "operatingExpenses": "11035000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48387000", "sellingGeneralAndAdministrative": "10993000", "netIncomeFromContinuingOperations": "5613000" }, "balance": { "goodwill": "None", "inventory": "141480000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "3854052000", "longTermDebt": "1442651000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "298811000", "reportedCurrency": "USD", "retainedEarnings": "-1309046000", "totalLiabilities": "1728302000", "otherCurrentAssets": "114967000", "totalCurrentAssets": "256215000", "currentLongTermDebt": "None", "longTermInvestments": "111141000", "shortTermInvestments": "0", "currentNetReceivables": "86277000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314908000", "currentAccountsPayable": "60009000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3496664000", "shortLongTermDebtTotal": "1587273000", "totalShareholderEquity": "2099853000", "capitalLeaseObligations": "16754000", "otherCurrentLiabilities": "55428000", "totalCurrentLiabilities": "141029000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1587273000", "cashAndShortTermInvestments": "54971000", "commonStockSharesOutstanding": "58320199", "intangibleAssetsExcludingGoodwill": "298811000", "cashAndCashEquivalentsAtCarryingValue": "54971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4989000", "profitLoss": "None", "dividendPayout": "39532000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64597000", "capitalExpenditures": "7758000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40656000", "cashflowFromInvestment": "-17640000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39532000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-51034000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "income_statement": { "revenue": 85786000, "cost_of_revenue": 63829000, "gross_profit": 21957000, "ebit": 12695000, "ebitda": 61042000, "pretax_income": 4884000, "tax_provision": 83000, "net_income": 5426000, "net_income_to_common": 5426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48676000, "total_current_assets": 152608000, "total_assets": 3885867000, "short_term_debt": -8506000, "long_term_debt": 1443174000, "total_debt": 1434668000, "total_liabilities": 1725355000, "total_equity": 2134174000, "shares_outstanding": 58323070, "goodwill_and_intangibles": 310989000 }, "cash_flow": { "operating_cash_flow": 38453000, "capital_expenditure": 1086000, "free_cash_flow": 39539000, "dividends_paid": 39530000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292056, "ticker_id": 2549, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12695000", "ebitda": "61042000", "netIncome": "5426000", "grossProfit": "21957000", "depreciation": "None", "totalRevenue": "85786000", "costOfRevenue": "63829000", "interestIncome": "None", "incomeBeforeTax": "4884000", "interestExpense": "17603000", "operatingIncome": "12695000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "83000", "reportedCurrency": "USD", "netInterestIncome": "-17603000", "nonInterestIncome": "None", "operatingExpenses": "9262000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48347000", "sellingGeneralAndAdministrative": "9248000", "netIncomeFromContinuingOperations": "4801000" }, "balance": { "goodwill": "None", "inventory": "-6128000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "3885867000", "longTermDebt": "1443174000", "shortTermDebt": "-8506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "310989000", "reportedCurrency": "USD", "retainedEarnings": "-1275833000", "totalLiabilities": "1725355000", "otherCurrentAssets": "16199000", "totalCurrentAssets": "152608000", "currentLongTermDebt": "None", "longTermInvestments": "111777000", "shortTermInvestments": "6128000", "currentNetReceivables": "87733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3733259000", "currentAccountsPayable": "63737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1461109000", "totalShareholderEquity": "2134174000", "capitalLeaseObligations": "17935000", "otherCurrentLiabilities": "50515000", "totalCurrentLiabilities": "136403000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1588952000", "cashAndShortTermInvestments": "48676000", "commonStockSharesOutstanding": "58323070", "intangibleAssetsExcludingGoodwill": "310989000", "cashAndCashEquivalentsAtCarryingValue": "48676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5348000", "profitLoss": "None", "dividendPayout": "39530000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38453000", "capitalExpenditures": "1086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-262742000", "cashflowFromInvestment": "109756000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39530000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48347000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85786000, "cost_of_revenue": 63829000, "gross_profit": 21957000, "research_and_development": null, "selling_general_admin": 9248000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12695000, "depreciation_amortisation": 48347000, "ebitda": 61042000, "interest_expense": 17603000, "interest_income": null, "other_non_operating": null, "pretax_income": 4884000, "tax_provision": 83000, "effective_tax_rate": null, "net_income": 5426000, "net_income_continuing_ops": 4801000, "net_income_to_common": 5426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48676000, "short_term_investments": 6128000, "net_receivables": 87733000, "inventory": -6128000, "other_current_assets": null, "total_current_assets": 152608000, "net_ppe": null, "goodwill": null, "intangible_assets": 310989000, "goodwill_and_intangibles": 310989000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3733259000, "total_assets": 3885867000, "short_term_debt": -8506000, "accounts_payable": 63737000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 136403000, "long_term_debt": 1443174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1588952000, "total_liabilities": 1725355000, "total_debt": 1434668000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1275833000, "total_equity": 2134174000, "shares_outstanding": 58323070, "operating_cash_flow": 38453000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1086000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 109756000, "dividends_paid": 39530000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -262742000, "free_cash_flow": 39539000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12695000", "ebitda": "61042000", "netIncome": "5426000", "grossProfit": "21957000", "depreciation": "None", "totalRevenue": "85786000", "costOfRevenue": "63829000", "interestIncome": "None", "incomeBeforeTax": "4884000", "interestExpense": "17603000", "operatingIncome": "12695000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "83000", "reportedCurrency": "USD", "netInterestIncome": "-17603000", "nonInterestIncome": "None", "operatingExpenses": "9262000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48347000", "sellingGeneralAndAdministrative": "9248000", "netIncomeFromContinuingOperations": "4801000" }, "balance": { "goodwill": "None", "inventory": "-6128000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "3885867000", "longTermDebt": "1443174000", "shortTermDebt": "-8506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "310989000", "reportedCurrency": "USD", "retainedEarnings": "-1275833000", "totalLiabilities": "1725355000", "otherCurrentAssets": "16199000", "totalCurrentAssets": "152608000", "currentLongTermDebt": "None", "longTermInvestments": "111777000", "shortTermInvestments": "6128000", "currentNetReceivables": "87733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3733259000", "currentAccountsPayable": "63737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1461109000", "totalShareholderEquity": "2134174000", "capitalLeaseObligations": "17935000", "otherCurrentLiabilities": "50515000", "totalCurrentLiabilities": "136403000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1588952000", "cashAndShortTermInvestments": "48676000", "commonStockSharesOutstanding": "58323070", "intangibleAssetsExcludingGoodwill": "310989000", "cashAndCashEquivalentsAtCarryingValue": "48676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5348000", "profitLoss": "None", "dividendPayout": "39530000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38453000", "capitalExpenditures": "1086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-262742000", "cashflowFromInvestment": "109756000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39530000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48347000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "income_statement": { "revenue": 86251000, "cost_of_revenue": 62697000, "gross_profit": 23554000, "ebit": 14066000, "ebitda": 61575000, "pretax_income": -430000, "tax_provision": 125000, "net_income": -359000, "net_income_to_common": -359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 163213000, "total_current_assets": 406704000, "total_assets": 4156368000, "short_term_debt": 198932000, "long_term_debt": 1642581000, "total_debt": 1841513000, "total_liabilities": 1935854000, "total_equity": 2188555000, "shares_outstanding": 58257677, "goodwill_and_intangibles": 310989000 }, "cash_flow": { "operating_cash_flow": 38916000, "capital_expenditure": 2610000, "free_cash_flow": 41526000, "dividends_paid": 39540000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292057, "ticker_id": 2549, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14066000", "ebitda": "61575000", "netIncome": "-359000", "grossProfit": "23554000", "depreciation": "None", "totalRevenue": "86251000", "costOfRevenue": "62697000", "interestIncome": "None", "incomeBeforeTax": "-430000", "interestExpense": "16984000", "operatingIncome": "14066000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "125000", "reportedCurrency": "USD", "netInterestIncome": "-16984000", "nonInterestIncome": "None", "operatingExpenses": "9488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47509000", "sellingGeneralAndAdministrative": "9493000", "netIncomeFromContinuingOperations": "-555000" }, "balance": { "goodwill": "None", "inventory": "-8370000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "4156368000", "longTermDebt": "1642581000", "shortTermDebt": "198932000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "310989000", "reportedCurrency": "USD", "retainedEarnings": "-1241595000", "totalLiabilities": "1935854000", "otherCurrentAssets": "25345000", "totalCurrentAssets": "406704000", "currentLongTermDebt": "None", "longTermInvestments": "111071000", "shortTermInvestments": "130552000", "currentNetReceivables": "87594000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3749664000", "currentAccountsPayable": "61264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1661574000", "totalShareholderEquity": "2188555000", "capitalLeaseObligations": "18993000", "otherCurrentLiabilities": "58449000", "totalCurrentLiabilities": "146461000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1789393000", "cashAndShortTermInvestments": "163213000", "commonStockSharesOutstanding": "58257677", "intangibleAssetsExcludingGoodwill": "310989000", "cashAndCashEquivalentsAtCarryingValue": "163213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-359000", "profitLoss": "None", "dividendPayout": "39540000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38916000", "capitalExpenditures": "2610000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47248000", "cashflowFromInvestment": "-27696000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39540000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1862000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 86251000, "cost_of_revenue": 62697000, "gross_profit": 23554000, "research_and_development": null, "selling_general_admin": 9493000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14066000, "depreciation_amortisation": 47509000, "ebitda": 61575000, "interest_expense": 16984000, "interest_income": null, "other_non_operating": null, "pretax_income": -430000, "tax_provision": 125000, "effective_tax_rate": null, "net_income": -359000, "net_income_continuing_ops": -555000, "net_income_to_common": -359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 163213000, "short_term_investments": 130552000, "net_receivables": 87594000, "inventory": -8370000, "other_current_assets": null, "total_current_assets": 406704000, "net_ppe": null, "goodwill": null, "intangible_assets": 310989000, "goodwill_and_intangibles": 310989000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3749664000, "total_assets": 4156368000, "short_term_debt": 198932000, "accounts_payable": 61264000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 146461000, "long_term_debt": 1642581000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1789393000, "total_liabilities": 1935854000, "total_debt": 1841513000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1241595000, "total_equity": 2188555000, "shares_outstanding": 58257677, "operating_cash_flow": 38916000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2610000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27696000, "dividends_paid": 39540000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47248000, "free_cash_flow": 41526000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14066000", "ebitda": "61575000", "netIncome": "-359000", "grossProfit": "23554000", "depreciation": "None", "totalRevenue": "86251000", "costOfRevenue": "62697000", "interestIncome": "None", "incomeBeforeTax": "-430000", "interestExpense": "16984000", "operatingIncome": "14066000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "125000", "reportedCurrency": "USD", "netInterestIncome": "-16984000", "nonInterestIncome": "None", "operatingExpenses": "9488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47509000", "sellingGeneralAndAdministrative": "9493000", "netIncomeFromContinuingOperations": "-555000" }, "balance": { "goodwill": "None", "inventory": "-8370000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "4156368000", "longTermDebt": "1642581000", "shortTermDebt": "198932000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "310989000", "reportedCurrency": "USD", "retainedEarnings": "-1241595000", "totalLiabilities": "1935854000", "otherCurrentAssets": "25345000", "totalCurrentAssets": "406704000", "currentLongTermDebt": "None", "longTermInvestments": "111071000", "shortTermInvestments": "130552000", "currentNetReceivables": "87594000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3749664000", "currentAccountsPayable": "61264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1661574000", "totalShareholderEquity": "2188555000", "capitalLeaseObligations": "18993000", "otherCurrentLiabilities": "58449000", "totalCurrentLiabilities": "146461000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1789393000", "cashAndShortTermInvestments": "163213000", "commonStockSharesOutstanding": "58257677", "intangibleAssetsExcludingGoodwill": "310989000", "cashAndCashEquivalentsAtCarryingValue": "163213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-359000", "profitLoss": "None", "dividendPayout": "39540000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38916000", "capitalExpenditures": "2610000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47248000", "cashflowFromInvestment": "-27696000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39540000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1862000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "income_statement": { "revenue": 82956000, "cost_of_revenue": 58933000, "gross_profit": 24023000, "ebit": 14554000, "ebitda": 62191000, "pretax_income": 19544000, "tax_provision": 57000, "net_income": 14601000, "net_income_to_common": 14601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199247000, "total_current_assets": 424519000, "total_assets": 4192775000, "short_term_debt": 50989000, "long_term_debt": 1643033000, "total_debt": 1694022000, "total_liabilities": 1927318000, "total_equity": 2232087000, "shares_outstanding": 291193514, "goodwill_and_intangibles": 123193000 }, "cash_flow": { "operating_cash_flow": 55923000, "capital_expenditure": 5711000, "free_cash_flow": 61634000, "dividends_paid": 37913000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292058, "ticker_id": 2549, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14554000", "ebitda": "62191000", "netIncome": "14601000", "grossProfit": "24023000", "depreciation": "None", "totalRevenue": "82956000", "costOfRevenue": "58933000", "interestIncome": "None", "incomeBeforeTax": "19544000", "interestExpense": "13887000", "operatingIncome": "14558000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "57000", "reportedCurrency": "USD", "netInterestIncome": "-13887000", "nonInterestIncome": "None", "operatingExpenses": "9465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47637000", "sellingGeneralAndAdministrative": "9468000", "netIncomeFromContinuingOperations": "19487000" }, "balance": { "goodwill": "None", "inventory": "424735000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "4192775000", "longTermDebt": "1643033000", "shortTermDebt": "50989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "123193000", "reportedCurrency": "USD", "retainedEarnings": "-1201824000", "totalLiabilities": "1927318000", "otherCurrentAssets": "-415351000", "totalCurrentAssets": "424519000", "currentLongTermDebt": "None", "longTermInvestments": "111959000", "shortTermInvestments": "130140000", "currentNetReceivables": "85748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3768256000", "currentAccountsPayable": "57981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1663266000", "totalShareholderEquity": "2232087000", "capitalLeaseObligations": "20233000", "otherCurrentLiabilities": "417000", "totalCurrentLiabilities": "136258000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1791060000", "cashAndShortTermInvestments": "199247000", "commonStockSharesOutstanding": "291193514", "intangibleAssetsExcludingGoodwill": "123193000", "cashAndCashEquivalentsAtCarryingValue": "199247000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35046000", "profitLoss": "None", "dividendPayout": "37913000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4895000", "operatingCashflow": "55923000", "capitalExpenditures": "5711000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "244879000", "cashflowFromInvestment": "-136971000", "stockBasedCompensation": "8210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37913000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2486000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137280000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82956000, "cost_of_revenue": 58933000, "gross_profit": 24023000, "research_and_development": null, "selling_general_admin": 9468000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14554000, "depreciation_amortisation": 47637000, "ebitda": 62191000, "interest_expense": 13887000, "interest_income": null, "other_non_operating": null, "pretax_income": 19544000, "tax_provision": 57000, "effective_tax_rate": null, "net_income": 14601000, "net_income_continuing_ops": 19487000, "net_income_to_common": 14601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199247000, "short_term_investments": 130140000, "net_receivables": 85748000, "inventory": 424735000, "other_current_assets": null, "total_current_assets": 424519000, "net_ppe": null, "goodwill": null, "intangible_assets": 123193000, "goodwill_and_intangibles": 123193000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3768256000, "total_assets": 4192775000, "short_term_debt": 50989000, "accounts_payable": 57981000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 136258000, "long_term_debt": 1643033000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1791060000, "total_liabilities": 1927318000, "total_debt": 1694022000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1201824000, "total_equity": 2232087000, "shares_outstanding": 291193514, "operating_cash_flow": 55923000, "stock_based_compensation": 8210000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5711000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136971000, "dividends_paid": 37913000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 244879000, "free_cash_flow": 61634000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14554000", "ebitda": "62191000", "netIncome": "14601000", "grossProfit": "24023000", "depreciation": "None", "totalRevenue": "82956000", "costOfRevenue": "58933000", "interestIncome": "None", "incomeBeforeTax": "19544000", "interestExpense": "13887000", "operatingIncome": "14558000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "57000", "reportedCurrency": "USD", "netInterestIncome": "-13887000", "nonInterestIncome": "None", "operatingExpenses": "9465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47637000", "sellingGeneralAndAdministrative": "9468000", "netIncomeFromContinuingOperations": "19487000" }, "balance": { "goodwill": "None", "inventory": "424735000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "4192775000", "longTermDebt": "1643033000", "shortTermDebt": "50989000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "123193000", "reportedCurrency": "USD", "retainedEarnings": "-1201824000", "totalLiabilities": "1927318000", "otherCurrentAssets": "-415351000", "totalCurrentAssets": "424519000", "currentLongTermDebt": "None", "longTermInvestments": "111959000", "shortTermInvestments": "130140000", "currentNetReceivables": "85748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3768256000", "currentAccountsPayable": "57981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1663266000", "totalShareholderEquity": "2232087000", "capitalLeaseObligations": "20233000", "otherCurrentLiabilities": "417000", "totalCurrentLiabilities": "136258000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1791060000", "cashAndShortTermInvestments": "199247000", "commonStockSharesOutstanding": "291193514", "intangibleAssetsExcludingGoodwill": "123193000", "cashAndCashEquivalentsAtCarryingValue": "199247000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35046000", "profitLoss": "None", "dividendPayout": "37913000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4895000", "operatingCashflow": "55923000", "capitalExpenditures": "5711000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "244879000", "cashflowFromInvestment": "-136971000", "stockBasedCompensation": "8210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37913000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2486000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137280000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "income_statement": { "revenue": 85422000, "cost_of_revenue": 60263000, "gross_profit": 25159000, "ebit": 16543000, "ebitda": 62113000, "pretax_income": 13121000, "tax_provision": 220000, "net_income": 12664000, "net_income_to_common": 12664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35421000, "total_current_assets": 132624000, "total_assets": 3929004000, "short_term_debt": 48985000, "long_term_debt": 1480811000, "total_debt": 1529796000, "total_liabilities": 1634864000, "total_equity": 2255985000, "shares_outstanding": 291253005, "goodwill_and_intangibles": 318549000 }, "cash_flow": { "operating_cash_flow": 60879000, "capital_expenditure": 4316000, "free_cash_flow": 65195000, "dividends_paid": 37907000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292060, "ticker_id": 2549, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16543000", "ebitda": "62113000", "netIncome": "12664000", "grossProfit": "25159000", "depreciation": "None", "totalRevenue": "85422000", "costOfRevenue": "60263000", "interestIncome": "10965000", "incomeBeforeTax": "13121000", "interestExpense": "10965000", "operatingIncome": "16543000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "220000", "reportedCurrency": "USD", "netInterestIncome": "-10965000", "nonInterestIncome": "None", "operatingExpenses": "8616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60263000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45570000", "sellingGeneralAndAdministrative": "8614000", "netIncomeFromContinuingOperations": "12901000" }, "balance": { "goodwill": "None", "inventory": "-13844000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "3929004000", "longTermDebt": "1480811000", "shortTermDebt": "48985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "318549000", "reportedCurrency": "USD", "retainedEarnings": "-1177212000", "totalLiabilities": "1634864000", "otherCurrentAssets": "-120933000", "totalCurrentAssets": "132624000", "currentLongTermDebt": "None", "longTermInvestments": "115238000", "shortTermInvestments": "13844000", "currentNetReceivables": "85301000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3796380000", "currentAccountsPayable": "57296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3680095000", "shortLongTermDebtTotal": "1529796000", "totalShareholderEquity": "2255985000", "capitalLeaseObligations": "21269000", "otherCurrentLiabilities": "1083000", "totalCurrentLiabilities": "132784000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1502080000", "cashAndShortTermInvestments": "35421000", "commonStockSharesOutstanding": "291253005", "intangibleAssetsExcludingGoodwill": "318549000", "cashAndCashEquivalentsAtCarryingValue": "35421000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23591000", "profitLoss": "None", "dividendPayout": "37907000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60879000", "capitalExpenditures": "4316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40933000", "cashflowFromInvestment": "-46480000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37907000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11255000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85422000, "cost_of_revenue": 60263000, "gross_profit": 25159000, "research_and_development": null, "selling_general_admin": 8614000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16543000, "depreciation_amortisation": 45570000, "ebitda": 62113000, "interest_expense": 10965000, "interest_income": null, "other_non_operating": null, "pretax_income": 13121000, "tax_provision": 220000, "effective_tax_rate": null, "net_income": 12664000, "net_income_continuing_ops": 12901000, "net_income_to_common": 12664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35421000, "short_term_investments": 13844000, "net_receivables": 85301000, "inventory": -13844000, "other_current_assets": null, "total_current_assets": 132624000, "net_ppe": null, "goodwill": null, "intangible_assets": 318549000, "goodwill_and_intangibles": 318549000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3796380000, "total_assets": 3929004000, "short_term_debt": 48985000, "accounts_payable": 57296000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132784000, "long_term_debt": 1480811000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1502080000, "total_liabilities": 1634864000, "total_debt": 1529796000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1177212000, "total_equity": 2255985000, "shares_outstanding": 291253005, "operating_cash_flow": 60879000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4316000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46480000, "dividends_paid": 37907000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40933000, "free_cash_flow": 65195000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16543000", "ebitda": "62113000", "netIncome": "12664000", "grossProfit": "25159000", "depreciation": "None", "totalRevenue": "85422000", "costOfRevenue": "60263000", "interestIncome": "10965000", "incomeBeforeTax": "13121000", "interestExpense": "10965000", "operatingIncome": "16543000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "220000", "reportedCurrency": "USD", "netInterestIncome": "-10965000", "nonInterestIncome": "None", "operatingExpenses": "8616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60263000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45570000", "sellingGeneralAndAdministrative": "8614000", "netIncomeFromContinuingOperations": "12901000" }, "balance": { "goodwill": "None", "inventory": "-13844000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "3929004000", "longTermDebt": "1480811000", "shortTermDebt": "48985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "318549000", "reportedCurrency": "USD", "retainedEarnings": "-1177212000", "totalLiabilities": "1634864000", "otherCurrentAssets": "-120933000", "totalCurrentAssets": "132624000", "currentLongTermDebt": "None", "longTermInvestments": "115238000", "shortTermInvestments": "13844000", "currentNetReceivables": "85301000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3796380000", "currentAccountsPayable": "57296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3680095000", "shortLongTermDebtTotal": "1529796000", "totalShareholderEquity": "2255985000", "capitalLeaseObligations": "21269000", "otherCurrentLiabilities": "1083000", "totalCurrentLiabilities": "132784000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1502080000", "cashAndShortTermInvestments": "35421000", "commonStockSharesOutstanding": "291253005", "intangibleAssetsExcludingGoodwill": "318549000", "cashAndCashEquivalentsAtCarryingValue": "35421000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23591000", "profitLoss": "None", "dividendPayout": "37907000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60879000", "capitalExpenditures": "4316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40933000", "cashflowFromInvestment": "-46480000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37907000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11255000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "income_statement": { "revenue": 87050000, "cost_of_revenue": 15745000, "gross_profit": 71305000, "ebit": 16411999, "ebitda": 63735000, "pretax_income": -7570000, "tax_provision": 210000, "net_income": -8048000, "net_income_to_common": -8048000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23161000, "total_current_assets": 154519000, "total_assets": 3962449000, "short_term_debt": 46994000, "long_term_debt": 1483283000, "total_debt": 1530277000, "total_liabilities": 1643726000, "total_equity": 2280820000, "shares_outstanding": 291015537, "goodwill_and_intangibles": 326422000 }, "cash_flow": { "operating_cash_flow": 55098000, "capital_expenditure": 4207000, "free_cash_flow": 59305000, "dividends_paid": 37905000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292061, "ticker_id": 2549, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:30:26.802108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16411999", "ebitda": "63735000", "netIncome": "-8048000", "grossProfit": "71305000", "depreciation": "None", "totalRevenue": "87050000", "costOfRevenue": "15745000", "interestIncome": "10144000", "incomeBeforeTax": "-7570000", "interestExpense": "10144000", "operatingIncome": "62405000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "210000", "reportedCurrency": "USD", "netInterestIncome": "-10144000", "nonInterestIncome": "None", "operatingExpenses": "8900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-871000", "costofGoodsAndServicesSold": "15745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47323001", "sellingGeneralAndAdministrative": "9010000", "netIncomeFromContinuingOperations": "-6766000" }, "balance": { "goodwill": "None", "inventory": "-15268000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "3962449000", "longTermDebt": "1483283000", "shortTermDebt": "46994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "326422000", "reportedCurrency": "USD", "retainedEarnings": "-1151924000", "totalLiabilities": "1643726000", "otherCurrentAssets": "-104875000", "totalCurrentAssets": "154519000", "currentLongTermDebt": "None", "longTermInvestments": "50683000", "shortTermInvestments": "15268000", "currentNetReceivables": "81590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3807930000", "currentAccountsPayable": "64399000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3613850000", "shortLongTermDebtTotal": "1530277000", "totalShareholderEquity": "2280820000", "capitalLeaseObligations": "22805000", "otherCurrentLiabilities": "1703000", "totalCurrentLiabilities": "137638000", "otherNonCurrentLiabilities": "24508000", "totalNonCurrentLiabilities": "1506088000", "cashAndShortTermInvestments": "23161000", "commonStockSharesOutstanding": "291015537", "intangibleAssetsExcludingGoodwill": "326422000", "cashAndCashEquivalentsAtCarryingValue": "23161000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39667000", "profitLoss": "None", "dividendPayout": "37905000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55098000", "capitalExpenditures": "4207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41504000", "cashflowFromInvestment": "-33352000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37905000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19758000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45028000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87050000, "cost_of_revenue": 15745000, "gross_profit": 71305000, "research_and_development": null, "selling_general_admin": 9010000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16411999, "depreciation_amortisation": 47323001, "ebitda": 63735000, "interest_expense": 10144000, "interest_income": null, "other_non_operating": null, "pretax_income": -7570000, "tax_provision": 210000, "effective_tax_rate": null, "net_income": -8048000, "net_income_continuing_ops": -6766000, "net_income_to_common": -8048000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23161000, "short_term_investments": 15268000, "net_receivables": 81590000, "inventory": -15268000, "other_current_assets": null, "total_current_assets": 154519000, "net_ppe": null, "goodwill": null, "intangible_assets": 326422000, "goodwill_and_intangibles": 326422000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3807930000, "total_assets": 3962449000, "short_term_debt": 46994000, "accounts_payable": 64399000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137638000, "long_term_debt": 1483283000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1506088000, "total_liabilities": 1643726000, "total_debt": 1530277000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1151924000, "total_equity": 2280820000, "shares_outstanding": 291015537, "operating_cash_flow": 55098000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4207000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33352000, "dividends_paid": 37905000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41504000, "free_cash_flow": 59305000, "net_change_in_cash": -19758000 }, "raw_data": { "income": { "ebit": "16411999", "ebitda": "63735000", "netIncome": "-8048000", "grossProfit": "71305000", "depreciation": "None", "totalRevenue": "87050000", "costOfRevenue": "15745000", "interestIncome": "10144000", "incomeBeforeTax": "-7570000", "interestExpense": "10144000", "operatingIncome": "62405000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "210000", "reportedCurrency": "USD", "netInterestIncome": "-10144000", "nonInterestIncome": "None", "operatingExpenses": "8900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-871000", "costofGoodsAndServicesSold": "15745000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47323001", "sellingGeneralAndAdministrative": "9010000", "netIncomeFromContinuingOperations": "-6766000" }, "balance": { "goodwill": "None", "inventory": "-15268000", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "3962449000", "longTermDebt": "1483283000", "shortTermDebt": "46994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "326422000", "reportedCurrency": "USD", "retainedEarnings": "-1151924000", "totalLiabilities": "1643726000", "otherCurrentAssets": "-104875000", "totalCurrentAssets": "154519000", "currentLongTermDebt": "None", "longTermInvestments": "50683000", "shortTermInvestments": "15268000", "currentNetReceivables": "81590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3807930000", "currentAccountsPayable": "64399000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3613850000", "shortLongTermDebtTotal": "1530277000", "totalShareholderEquity": "2280820000", "capitalLeaseObligations": "22805000", "otherCurrentLiabilities": "1703000", "totalCurrentLiabilities": "137638000", "otherNonCurrentLiabilities": "24508000", "totalNonCurrentLiabilities": "1506088000", "cashAndShortTermInvestments": "23161000", "commonStockSharesOutstanding": "291015537", "intangibleAssetsExcludingGoodwill": "326422000", "cashAndCashEquivalentsAtCarryingValue": "23161000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39667000", "profitLoss": "None", "dividendPayout": "37905000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55098000", "capitalExpenditures": "4207000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41504000", "cashflowFromInvestment": "-33352000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37905000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19758000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45028000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }