{ "ticker": { "uuid": "4bd4cdbc-5c07-411e-9bc4-7f91c1f0ebf1", "symbol": "CNX", "name": "CNX Resources Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/4bd4cdbc-5c07-411e-9bc4-7f91c1f0ebf1/", "api_url": "https://sharemaestro.com/factors/api/tickers/4bd4cdbc-5c07-411e-9bc4-7f91c1f0ebf1/" }, "ticker_metadata": { "id": 788, "uuid": "4bd4cdbc-5c07-411e-9bc4-7f91c1f0ebf1", "symbol": "CNX", "name": "CNX Resources Corp", "asset_type": "equity", "market_cap": 4766380000, "stock_exchange_id": 3, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "CNX Resources Corporation, an independent oil and natural gas company, acquires, explores, develops and produces natural gas properties primarily in the Appalachian Basin. The company is headquartered in Canonsburg, Pennsylvania.", "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": "4bd4cdbc-5c07-411e-9bc4-7f91c1f0ebf1", "symbol": "CNX", "name": "CNX Resources Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/4bd4cdbc-5c07-411e-9bc4-7f91c1f0ebf1/", "api_url": "https://sharemaestro.com/factors/api/tickers/4bd4cdbc-5c07-411e-9bc4-7f91c1f0ebf1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.92, "value": 0.96, "quality": 0.92, "momentum": 0.3, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 33.59, "market_cap": 5190860410.74, "pe_ratio": 4.4027, "earnings_yield": 0.2271, "ebitda_to_ev": 0.2966, "shareholder_yield": 0, "roe": 0.2548, "piotroski_f_score": 7, "momentum_12_1": 0.1347, "volatility_252d": 0.2622 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:24.739512+00:00", "batch_id": "" }, "size": { "price_close": 33.59, "market_cap": 5190860410.74, "market_cap_usd": 5190860410.74, "enterprise_value": 7604129410.74, "shares_outstanding": 154535886, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 4.4027, "pb_ratio": 1.122, "ptbv_ratio": 1.2221, "ps_ratio": 2.2427, "pcf_ratio": 4.7587, "pfcf_ratio": 3.1959, "ev_ebitda": 3.3717, "ev_ebit": 4.5436, "ev_sales": 3.2854, "ev_fcf": 4.6816, "earnings_yield": 0.2271, "fcf_yield": 0.2136, "price_to_sales": 2.2427, "price_to_book": 1.122, "price_to_cashflow": 4.7587, "ebitda_to_ev": 0.2966, "sales_yield": 0.3044 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5048, "operating_margin": 0.7231, "net_margin": 0.5094, "ebitda_margin": 0.9744, "fcf_margin": 0.7018, "roe": 0.2548, "roa": 0.1291, "roic": 0.1863, "roc_greenblatt": null, "asset_turnover": 0.2535, "cash_conversion": 1.3776, "accruals_ratio": 0.0097, "sbc_to_revenue": 0.0089, "piotroski_f_score": 7, "altman_z_score": 1.8368, "earnings_stability_5y": 2.0369, "revenue_stability_5y": 0.4766, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1279, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9736, "net_debt_to_ebitda": 1.0701, "debt_to_assets": 0.265, "interest_coverage": 9.8766, "current_ratio": 0.494, "quick_ratio": 0.4616, "net_debt": 2413269000, "local_beta": -0.0004, "volatility_252d": 0.2622, "volatility_60d": 0.5357, "max_drawdown_12m": -0.2029, "risk_adjusted_momentum": 0.5137 }, "growth": { "revenue_growth_1y": 0.3837, "revenue_growth_3y_cagr": -0.1827, "revenue_growth_5y_cagr": 0.1458, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2032, "book_value_growth_1y": -0.0014, "revenue_growth": 0.3837, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0596, "price_return_3m": -0.1904, "price_return_6m": -0.1787, "price_return_9m": 0.1367, "price_return_12m": 0.067, "price_return_12m_ex1m": 0.1347, "momentum_6m": -0.1787, "momentum_12m": 0.067, "momentum_12_1": 0.1347, "distance_from_52w_high": -0.2029, "distance_from_52w_low": 0.1667, "relative_strength": -0.0329 }, "raw_ttm": { "revenue_ttm": 2314538000, "gross_profit_ttm": 1168265000, "ebit_ttm": 1673595000, "ebitda_ttm": 2255260000, "net_income_ttm": 1179023000, "eps_diluted_ttm": 7.6294, "operating_cash_flow_ttm": 1090813000, "capital_expenditure_ttm": 533429000, "fcf_ttm": 1624242000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 169451000, "cash_and_equivalents": 6176000, "total_current_assets": 458332000, "total_current_liabilities": 927749000, "net_ppe": null, "total_assets": 9131183000, "total_debt": 2419445000, "total_equity": 4626580000, "net_working_capital": -214564000, "book_value_per_share": 29.9385, "retained_earnings": 2274690000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4247571000, "tangible_book_per_share": 27.486 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 7, "rank_pb": 26, "rank_ptbv": 23, "rank_ps": 52, "rank_pcf": 16, "rank_ev_ebitda": 7, "rank_ev_ebit": 28, "rank_earnings_yield": 7, "rank_fcf_yield": 15, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 14, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 44, "rank_fcf_margin": 9, "rank_piotroski": 16, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 55 }, "composites": { "value_composite": 4, "quality_composite": 8, "momentum_composite": 70, "growth_composite": 16, "yield_composite": 89, "svqf_composite": 4, "vc1_composite": 6, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 8, "quality_value_composite": 0.9398, "os_score": 0.92, "value_percentile": 0.96, "quality_percentile": 0.92, "momentum_percentile": 0.3, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 15, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3743, "ticker_id": 788, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:24.739512+00:00", "batch_id": "", "os_score_delta": null, "price_close": 33.59, "market_cap": 5190860410.74, "market_cap_usd": 5190860410.74, "enterprise_value": 7604129410.74, "shares_outstanding": 154535886, "fx_rate_to_usd": null, "pe_ratio": 4.40267952, "pb_ratio": 1.12196491, "ptbv_ratio": 1.22207737, "ps_ratio": 2.24271989, "pcf_ratio": 4.75870787, "pfcf_ratio": 3.19586639, "ev_ebitda": 3.37173071, "ev_ebit": 4.54358994, "ev_sales": 3.28537678, "ev_fcf": 4.68164806, "earnings_yield": 0.22713441, "fcf_yield": 0.21359999, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.50475084, "operating_margin": 0.72307951, "net_margin": 0.50939885, "ebitda_margin": 0.97438884, "fcf_margin": 0.70175646, "roe": 0.25483683, "roa": 0.12912051, "roic": 0.18634592, "roc_greenblatt": null, "asset_turnover": 0.25347625, "cash_conversion": 1.37761689, "accruals_ratio": 0.0096603, "sbc_to_revenue": 0.0088778, "debt_to_equity": 0.9736356, "net_debt_to_ebitda": 1.07006243, "debt_to_assets": 0.26496512, "interest_coverage": 9.87657199, "current_ratio": 0.49402586, "quick_ratio": 0.46157312, "net_debt": 2413269000, "revenue_growth_1y": 0.38365172, "revenue_growth_3y_cagr": -0.18274219, "revenue_growth_5y_cagr": 0.14576999, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.20315737, "book_value_growth_1y": -0.00138922, "piotroski_f_score": 7, "altman_z_score": 1.83678669, "earnings_stability_5y": 2.036941, "revenue_stability_5y": 0.476636, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05963046, "price_return_3m": -0.19040733, "price_return_6m": -0.17872861, "price_return_9m": 0.13671743, "price_return_12m": 0.06702668, "price_return_12m_ex1m": 0.13468869, "distance_from_52w_high": -0.20289511, "distance_from_52w_low": 0.16672456, "relative_strength": -0.0329369, "local_beta": -0.0004, "volatility_252d": 0.262209, "volatility_60d": 0.535666, "max_drawdown_12m": -0.20289511, "revenue_ttm": 2314538000, "gross_profit_ttm": 1168265000, "ebit_ttm": 1673595000, "ebitda_ttm": 2255260000, "net_income_ttm": 1179023000, "eps_diluted_ttm": 7.62944472, "operating_cash_flow_ttm": 1090813000, "capital_expenditure_ttm": 533429000, "fcf_ttm": 1624242000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 169451000, "cash_and_equivalents": 6176000, "total_current_assets": 458332000, "total_current_liabilities": 927749000, "net_ppe": null, "total_assets": 9131183000, "total_debt": 2419445000, "total_equity": 4626580000, "net_working_capital": -214564000, "book_value_per_share": 29.93854774, "retained_earnings": 2274690000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4247571000, "tangible_book_per_share": 27.48598471, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 7, "rank_pb": 26, "rank_ptbv": 23, "rank_ps": 52, "rank_pcf": 16, "rank_ev_ebitda": 7, "rank_ev_ebit": 28, "rank_earnings_yield": 7, "rank_fcf_yield": 15, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 14, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 44, "rank_fcf_margin": 9, "rank_piotroski": 16, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 55, "value_composite": 4, "quality_composite": 8, "momentum_composite": 70, "growth_composite": 16, "yield_composite": 89, "svqf_composite": 4, "vc1_composite": 6, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 8, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 15, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 33.59, "os": 0.92, "value": 0.96, "quality": 0.92, "momentum": 0.3, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 4.4027, "earnings_yield": 0.2271, "shareholder_yield": 0, "roe": 0.2548, "momentum_12_1": 0.1347, "complete_fields": { "id": 3743, "ticker_id": 788, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:24.739512+00:00", "batch_id": "", "os_score_delta": null, "price_close": 33.59, "market_cap": 5190860410.74, "market_cap_usd": 5190860410.74, "enterprise_value": 7604129410.74, "shares_outstanding": 154535886, "fx_rate_to_usd": null, "pe_ratio": 4.40267952, "pb_ratio": 1.12196491, "ptbv_ratio": 1.22207737, "ps_ratio": 2.24271989, "pcf_ratio": 4.75870787, "pfcf_ratio": 3.19586639, "ev_ebitda": 3.37173071, "ev_ebit": 4.54358994, "ev_sales": 3.28537678, "ev_fcf": 4.68164806, "earnings_yield": 0.22713441, "fcf_yield": 0.21359999, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.50475084, "operating_margin": 0.72307951, "net_margin": 0.50939885, "ebitda_margin": 0.97438884, "fcf_margin": 0.70175646, "roe": 0.25483683, "roa": 0.12912051, "roic": 0.18634592, "roc_greenblatt": null, "asset_turnover": 0.25347625, "cash_conversion": 1.37761689, "accruals_ratio": 0.0096603, "sbc_to_revenue": 0.0088778, "debt_to_equity": 0.9736356, "net_debt_to_ebitda": 1.07006243, "debt_to_assets": 0.26496512, "interest_coverage": 9.87657199, "current_ratio": 0.49402586, "quick_ratio": 0.46157312, "net_debt": 2413269000, "revenue_growth_1y": 0.38365172, "revenue_growth_3y_cagr": -0.18274219, "revenue_growth_5y_cagr": 0.14576999, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.20315737, "book_value_growth_1y": -0.00138922, "piotroski_f_score": 7, "altman_z_score": 1.83678669, "earnings_stability_5y": 2.036941, "revenue_stability_5y": 0.476636, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05963046, "price_return_3m": -0.19040733, "price_return_6m": -0.17872861, "price_return_9m": 0.13671743, "price_return_12m": 0.06702668, "price_return_12m_ex1m": 0.13468869, "distance_from_52w_high": -0.20289511, "distance_from_52w_low": 0.16672456, "relative_strength": -0.0329369, "local_beta": -0.0004, "volatility_252d": 0.262209, "volatility_60d": 0.535666, "max_drawdown_12m": -0.20289511, "revenue_ttm": 2314538000, "gross_profit_ttm": 1168265000, "ebit_ttm": 1673595000, "ebitda_ttm": 2255260000, "net_income_ttm": 1179023000, "eps_diluted_ttm": 7.62944472, "operating_cash_flow_ttm": 1090813000, "capital_expenditure_ttm": 533429000, "fcf_ttm": 1624242000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 169451000, "cash_and_equivalents": 6176000, "total_current_assets": 458332000, "total_current_liabilities": 927749000, "net_ppe": null, "total_assets": 9131183000, "total_debt": 2419445000, "total_equity": 4626580000, "net_working_capital": -214564000, "book_value_per_share": 29.93854774, "retained_earnings": 2274690000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4247571000, "tangible_book_per_share": 27.48598471, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 7, "rank_pb": 26, "rank_ptbv": 23, "rank_ps": 52, "rank_pcf": 16, "rank_ev_ebitda": 7, "rank_ev_ebit": 28, "rank_earnings_yield": 7, "rank_fcf_yield": 15, "rank_dividend_yield": 84, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 14, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 44, "rank_fcf_margin": 9, "rank_piotroski": 16, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 52, "rank_relative_strength": 55, "value_composite": 4, "quality_composite": 8, "momentum_composite": 70, "growth_composite": 16, "yield_composite": 89, "svqf_composite": 4, "vc1_composite": 6, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 8, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 15, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "income_statement": { "revenue": 2142473000, "cost_of_revenue": 1130481000, "gross_profit": 1011992000, "ebit": 973533000, "ebitda": 1547647000, "pretax_income": 802941000, "tax_provision": 169779000, "net_income": 633162000, "net_income_to_common": 633162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 779000, "total_current_assets": 490337000, "total_assets": 9094446000, "short_term_debt": 213190000, "long_term_debt": 2213264000, "total_debt": 2426454000, "total_liabilities": 4757430000, "total_equity": 4337016000, "shares_outstanding": 160352521, "goodwill_and_intangibles": 380647000 }, "cash_flow": { "operating_cash_flow": 1028957000, "capital_expenditure": 494988000, "free_cash_flow": 1523945000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241137, "ticker_id": 788, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "973533000", "ebitda": "1547647000", "netIncome": "633162000", "grossProfit": "1011992000", "depreciation": "None", "totalRevenue": "2142473000", "costOfRevenue": "1130481000", "interestIncome": "73931000", "incomeBeforeTax": "802941000", "interestExpense": "170592000", "operatingIncome": "787476000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "169779000", "reportedCurrency": "USD", "netInterestIncome": "-179592000", "nonInterestIncome": "None", "operatingExpenses": "224516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1130481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "574114000", "sellingGeneralAndAdministrative": "145000000", "netIncomeFromContinuingOperations": "633162000" }, "balance": { "goodwill": "323314000", "inventory": "26201000", "commonStock": "1427000", "currentDebt": "None", "investments": "None", "totalAssets": "9094446000", "longTermDebt": "2213264000", "shortTermDebt": "213190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "57333000", "reportedCurrency": "USD", "retainedEarnings": "1984229000", "totalLiabilities": "4757430000", "otherCurrentAssets": "137450000", "totalCurrentAssets": "490337000", "currentLongTermDebt": "208095000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "325907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8604109000", "currentAccountsPayable": "158811000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8013663000", "shortLongTermDebtTotal": "2451445000", "totalShareholderEquity": "4337016000", "capitalLeaseObligations": "183494000", "otherCurrentLiabilities": "752374000", "totalCurrentLiabilities": "1124375000", "otherNonCurrentLiabilities": "111059000", "totalNonCurrentLiabilities": "3633055000", "cashAndShortTermInvestments": "779000", "commonStockSharesOutstanding": "160352521", "intangibleAssetsExcludingGoodwill": "57333000", "cashAndCashEquivalentsAtCarryingValue": "779000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "633162000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-11629000", "operatingCashflow": "1028957000", "capitalExpenditures": "494988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-169653000", "cashflowFromInvestment": "-900913000", "stockBasedCompensation": "23679000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-523561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "574114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2142473000, "cost_of_revenue": 1130481000, "gross_profit": 1011992000, "research_and_development": null, "selling_general_admin": 145000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 973533000, "depreciation_amortisation": 574114000, "ebitda": 1547647000, "interest_expense": 170592000, "interest_income": null, "other_non_operating": null, "pretax_income": 802941000, "tax_provision": 169779000, "effective_tax_rate": null, "net_income": 633162000, "net_income_continuing_ops": 633162000, "net_income_to_common": 633162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 779000, "short_term_investments": null, "net_receivables": 325907000, "inventory": 26201000, "other_current_assets": null, "total_current_assets": 490337000, "net_ppe": null, "goodwill": 323314000, "intangible_assets": 57333000, "goodwill_and_intangibles": 380647000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8604109000, "total_assets": 9094446000, "short_term_debt": 213190000, "accounts_payable": 158811000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1124375000, "long_term_debt": 2213264000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3633055000, "total_liabilities": 4757430000, "total_debt": 2426454000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1984229000, "total_equity": 4337016000, "shares_outstanding": 160352521, "operating_cash_flow": 1028957000, "stock_based_compensation": 23679000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 494988000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -900913000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -169653000, "free_cash_flow": 1523945000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "973533000", "ebitda": "1547647000", "netIncome": "633162000", "grossProfit": "1011992000", "depreciation": "None", "totalRevenue": "2142473000", "costOfRevenue": "1130481000", "interestIncome": "73931000", "incomeBeforeTax": "802941000", "interestExpense": "170592000", "operatingIncome": "787476000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "169779000", "reportedCurrency": "USD", "netInterestIncome": "-179592000", "nonInterestIncome": "None", "operatingExpenses": "224516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1130481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "574114000", "sellingGeneralAndAdministrative": "145000000", "netIncomeFromContinuingOperations": "633162000" }, "balance": { "goodwill": "323314000", "inventory": "26201000", "commonStock": "1427000", "currentDebt": "None", "investments": "None", "totalAssets": "9094446000", "longTermDebt": "2213264000", "shortTermDebt": "213190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "57333000", "reportedCurrency": "USD", "retainedEarnings": "1984229000", "totalLiabilities": "4757430000", "otherCurrentAssets": "137450000", "totalCurrentAssets": "490337000", "currentLongTermDebt": "208095000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "325907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8604109000", "currentAccountsPayable": "158811000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8013663000", "shortLongTermDebtTotal": "2451445000", "totalShareholderEquity": "4337016000", "capitalLeaseObligations": "183494000", "otherCurrentLiabilities": "752374000", "totalCurrentLiabilities": "1124375000", "otherNonCurrentLiabilities": "111059000", "totalNonCurrentLiabilities": "3633055000", "cashAndShortTermInvestments": "779000", "commonStockSharesOutstanding": "160352521", "intangibleAssetsExcludingGoodwill": "57333000", "cashAndCashEquivalentsAtCarryingValue": "779000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "633162000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-11629000", "operatingCashflow": "1028957000", "capitalExpenditures": "494988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-169653000", "cashflowFromInvestment": "-900913000", "stockBasedCompensation": "23679000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-523561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "574114000", "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": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "income_statement": { "revenue": 1439191000, "cost_of_revenue": 1025422000, "gross_profit": 413769000, "ebit": 30232000, "ebitda": 515986000, "pretax_income": -120362000, "tax_provision": -29868000, "net_income": -90494000, "net_income_to_common": -90494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17198000, "total_current_assets": 370635000, "total_assets": 8511903000, "short_term_debt": 383476000, "long_term_debt": 1838234000, "total_debt": 2221710000, "total_liabilities": 4413873000, "total_equity": 4098030000, "shares_outstanding": 151306000, "goodwill_and_intangibles": 387199000 }, "cash_flow": { "operating_cash_flow": 815779000, "capital_expenditure": 540332000, "free_cash_flow": 1356111000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241142, "ticker_id": 788, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30232000", "ebitda": "515986000", "netIncome": "-90494000", "grossProfit": "413769000", "depreciation": "None", "totalRevenue": "1439191000", "costOfRevenue": "1025422000", "interestIncome": "322999000", "incomeBeforeTax": "-120362000", "interestExpense": "150594000", "operatingIncome": "169323000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-29868000", "reportedCurrency": "USD", "netInterestIncome": "-150594000", "nonInterestIncome": "None", "operatingExpenses": "244446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1025422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "485754000", "sellingGeneralAndAdministrative": "153000000", "netIncomeFromContinuingOperations": "-90494000" }, "balance": { "goodwill": "323314000", "inventory": "14572000", "commonStock": "1490000", "currentDebt": "None", "investments": "None", "totalAssets": "8511903000", "longTermDebt": "1838234000", "shortTermDebt": "383476000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "63885000", "reportedCurrency": "USD", "retainedEarnings": "1753293000", "totalLiabilities": "4413873000", "otherCurrentAssets": "141459000", "totalCurrentAssets": "370635000", "currentLongTermDebt": "327766000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "197406000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8141268000", "currentAccountsPayable": "123249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7482824000", "shortLongTermDebtTotal": "2292269000", "totalShareholderEquity": "4098030000", "capitalLeaseObligations": "126269000", "otherCurrentLiabilities": "606637000", "totalCurrentLiabilities": "1122578000", "otherNonCurrentLiabilities": "137644000", "totalNonCurrentLiabilities": "3291295000", "cashAndShortTermInvestments": "17198000", "commonStockSharesOutstanding": "151306000", "intangibleAssetsExcludingGoodwill": "63885000", "cashAndCashEquivalentsAtCarryingValue": "17198000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90494000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5274000", "operatingCashflow": "815779000", "capitalExpenditures": "540332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276680000", "cashflowFromInvestment": "-484469000", "stockBasedCompensation": "20091000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-184203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "485754000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1439191000, "cost_of_revenue": 1025422000, "gross_profit": 413769000, "research_and_development": null, "selling_general_admin": 153000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30232000, "depreciation_amortisation": 485754000, "ebitda": 515986000, "interest_expense": 150594000, "interest_income": null, "other_non_operating": null, "pretax_income": -120362000, "tax_provision": -29868000, "effective_tax_rate": null, "net_income": -90494000, "net_income_continuing_ops": -90494000, "net_income_to_common": -90494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17198000, "short_term_investments": null, "net_receivables": 197406000, "inventory": 14572000, "other_current_assets": null, "total_current_assets": 370635000, "net_ppe": null, "goodwill": 323314000, "intangible_assets": 63885000, "goodwill_and_intangibles": 387199000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8141268000, "total_assets": 8511903000, "short_term_debt": 383476000, "accounts_payable": 123249000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1122578000, "long_term_debt": 1838234000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3291295000, "total_liabilities": 4413873000, "total_debt": 2221710000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1753293000, "total_equity": 4098030000, "shares_outstanding": 151306000, "operating_cash_flow": 815779000, "stock_based_compensation": 20091000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 540332000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -484469000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -276680000, "free_cash_flow": 1356111000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30232000", "ebitda": "515986000", "netIncome": "-90494000", "grossProfit": "413769000", "depreciation": "None", "totalRevenue": "1439191000", "costOfRevenue": "1025422000", "interestIncome": "322999000", "incomeBeforeTax": "-120362000", "interestExpense": "150594000", "operatingIncome": "169323000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-29868000", "reportedCurrency": "USD", "netInterestIncome": "-150594000", "nonInterestIncome": "None", "operatingExpenses": "244446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1025422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "485754000", "sellingGeneralAndAdministrative": "153000000", "netIncomeFromContinuingOperations": "-90494000" }, "balance": { "goodwill": "323314000", "inventory": "14572000", "commonStock": "1490000", "currentDebt": "None", "investments": "None", "totalAssets": "8511903000", "longTermDebt": "1838234000", "shortTermDebt": "383476000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "63885000", "reportedCurrency": "USD", "retainedEarnings": "1753293000", "totalLiabilities": "4413873000", "otherCurrentAssets": "141459000", "totalCurrentAssets": "370635000", "currentLongTermDebt": "327766000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "197406000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8141268000", "currentAccountsPayable": "123249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7482824000", "shortLongTermDebtTotal": "2292269000", "totalShareholderEquity": "4098030000", "capitalLeaseObligations": "126269000", "otherCurrentLiabilities": "606637000", "totalCurrentLiabilities": "1122578000", "otherNonCurrentLiabilities": "137644000", "totalNonCurrentLiabilities": "3291295000", "cashAndShortTermInvestments": "17198000", "commonStockSharesOutstanding": "151306000", "intangibleAssetsExcludingGoodwill": "63885000", "cashAndCashEquivalentsAtCarryingValue": "17198000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90494000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5274000", "operatingCashflow": "815779000", "capitalExpenditures": "540332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276680000", "cashflowFromInvestment": "-484469000", "stockBasedCompensation": "20091000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-184203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "485754000", "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": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "income_statement": { "revenue": 1506296000, "cost_of_revenue": 976723000, "gross_profit": 529573000, "ebit": 2366203000, "ebitda": 2799789000, "pretax_income": 2222925000, "tax_provision": 502209000, "net_income": 1720716000, "net_income_to_common": 1720716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 443000, "total_current_assets": 421788000, "total_assets": 8626657000, "short_term_debt": 381321000, "long_term_debt": 1888706000, "total_debt": 2270027000, "total_liabilities": 4265640000, "total_equity": 4361017000, "shares_outstanding": 192013989, "goodwill_and_intangibles": 717066000 }, "cash_flow": { "operating_cash_flow": 814588000, "capital_expenditure": 679404000, "free_cash_flow": 1493992000, "dividends_paid": 1921925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241147, "ticker_id": 788, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2366203000", "ebitda": "2799789000", "netIncome": "1720716000", "grossProfit": "529573000", "depreciation": "None", "totalRevenue": "1506296000", "costOfRevenue": "976723000", "interestIncome": "1785374000", "incomeBeforeTax": "2222925000", "interestExpense": "143278000", "operatingIncome": "314187000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "502209000", "reportedCurrency": "USD", "netInterestIncome": "-143278000", "nonInterestIncome": "None", "operatingExpenses": "215386000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "976723000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "433586000", "sellingGeneralAndAdministrative": "125344000", "netIncomeFromContinuingOperations": "1720716000" }, "balance": { "goodwill": "323314000", "inventory": "19846000", "commonStock": "1548000", "currentDebt": "None", "investments": "None", "totalAssets": "8626657000", "longTermDebt": "1888706000", "shortTermDebt": "381321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "393752000", "reportedCurrency": "USD", "retainedEarnings": "1981860000", "totalLiabilities": "4265640000", "otherCurrentAssets": "267508000", "totalCurrentAssets": "421788000", "currentLongTermDebt": "325668000", "longTermInvestments": "None", "shortTermInvestments": "729453999", "currentNetReceivables": "133991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8204869000", "currentAccountsPayable": "147361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7482099000", "shortLongTermDebtTotal": "2365058000", "totalShareholderEquity": "4361017000", "capitalLeaseObligations": "150684000", "otherCurrentLiabilities": "269142000", "totalCurrentLiabilities": "822998000", "otherNonCurrentLiabilities": "97582000", "totalNonCurrentLiabilities": "3442642000", "cashAndShortTermInvestments": "443000", "commonStockSharesOutstanding": "192013989", "intangibleAssetsExcludingGoodwill": "393752000", "cashAndCashEquivalentsAtCarryingValue": "443000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1720716000", "profitLoss": "None", "dividendPayout": "1921925000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7310000", "operatingCashflow": "814588000", "capitalExpenditures": "679404000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-326089000", "cashflowFromInvestment": "-509377000", "stockBasedCompensation": "20235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1921925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-319866000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "433586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1506296000, "cost_of_revenue": 976723000, "gross_profit": 529573000, "research_and_development": null, "selling_general_admin": 125344000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2366203000, "depreciation_amortisation": 433586000, "ebitda": 2799789000, "interest_expense": 143278000, "interest_income": null, "other_non_operating": null, "pretax_income": 2222925000, "tax_provision": 502209000, "effective_tax_rate": null, "net_income": 1720716000, "net_income_continuing_ops": 1720716000, "net_income_to_common": 1720716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 443000, "short_term_investments": 729453999, "net_receivables": 133991000, "inventory": 19846000, "other_current_assets": null, "total_current_assets": 421788000, "net_ppe": null, "goodwill": 323314000, "intangible_assets": 393752000, "goodwill_and_intangibles": 717066000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8204869000, "total_assets": 8626657000, "short_term_debt": 381321000, "accounts_payable": 147361000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 822998000, "long_term_debt": 1888706000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3442642000, "total_liabilities": 4265640000, "total_debt": 2270027000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1981860000, "total_equity": 4361017000, "shares_outstanding": 192013989, "operating_cash_flow": 814588000, "stock_based_compensation": 20235000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 679404000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -509377000, "dividends_paid": 1921925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -326089000, "free_cash_flow": 1493992000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2366203000", "ebitda": "2799789000", "netIncome": "1720716000", "grossProfit": "529573000", "depreciation": "None", "totalRevenue": "1506296000", "costOfRevenue": "976723000", "interestIncome": "1785374000", "incomeBeforeTax": "2222925000", "interestExpense": "143278000", "operatingIncome": "314187000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "502209000", "reportedCurrency": "USD", "netInterestIncome": "-143278000", "nonInterestIncome": "None", "operatingExpenses": "215386000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "976723000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "433586000", "sellingGeneralAndAdministrative": "125344000", "netIncomeFromContinuingOperations": "1720716000" }, "balance": { "goodwill": "323314000", "inventory": "19846000", "commonStock": "1548000", "currentDebt": "None", "investments": "None", "totalAssets": "8626657000", "longTermDebt": "1888706000", "shortTermDebt": "381321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "393752000", "reportedCurrency": "USD", "retainedEarnings": "1981860000", "totalLiabilities": "4265640000", "otherCurrentAssets": "267508000", "totalCurrentAssets": "421788000", "currentLongTermDebt": "325668000", "longTermInvestments": "None", "shortTermInvestments": "729453999", "currentNetReceivables": "133991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8204869000", "currentAccountsPayable": "147361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7482099000", "shortLongTermDebtTotal": "2365058000", "totalShareholderEquity": "4361017000", "capitalLeaseObligations": "150684000", "otherCurrentLiabilities": "269142000", "totalCurrentLiabilities": "822998000", "otherNonCurrentLiabilities": "97582000", "totalNonCurrentLiabilities": "3442642000", "cashAndShortTermInvestments": "443000", "commonStockSharesOutstanding": "192013989", "intangibleAssetsExcludingGoodwill": "393752000", "cashAndCashEquivalentsAtCarryingValue": "443000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1720716000", "profitLoss": "None", "dividendPayout": "1921925000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7310000", "operatingCashflow": "814588000", "capitalExpenditures": "679404000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-326089000", "cashflowFromInvestment": "-509377000", "stockBasedCompensation": "20235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1921925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-319866000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "433586000", "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": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "income_statement": { "revenue": 3924986000, "cost_of_revenue": 1127881000, "gross_profit": 2797105000, "ebit": -84258000, "ebitda": 376957000, "pretax_income": -211947000, "tax_provision": -69870000, "net_income": -142077000, "net_income_to_common": -142077000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21321000, "total_current_assets": 573804000, "total_assets": 8515773000, "short_term_debt": 48317000, "long_term_debt": 2205735000, "total_debt": 2254052000, "total_liabilities": 5565312000, "total_equity": 2950461000, "shares_outstanding": 189507682, "goodwill_and_intangibles": 400304000 }, "cash_flow": { "operating_cash_flow": 1235014000, "capital_expenditure": 565754000, "free_cash_flow": 1800768000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241152, "ticker_id": 788, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-84258000", "ebitda": "376957000", "netIncome": "-142077000", "grossProfit": "2797105000", "depreciation": "None", "totalRevenue": "3924986000", "costOfRevenue": "1127881000", "interestIncome": "2791464000", "incomeBeforeTax": "-211947000", "interestExpense": "127689000", "operatingIncome": "2603345000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-69870000", "reportedCurrency": "USD", "netInterestIncome": "-127689000", "nonInterestIncome": "None", "operatingExpenses": "193760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-23828000", "costofGoodsAndServicesSold": "1127881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "461215000", "sellingGeneralAndAdministrative": "121697000", "netIncomeFromContinuingOperations": "-142077000" }, "balance": { "goodwill": "323314000", "inventory": "27156000", "commonStock": "1712000", "currentDebt": "None", "investments": "None", "totalAssets": "8515773000", "longTermDebt": "2205735000", "shortTermDebt": "48317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "76990000", "reportedCurrency": "USD", "retainedEarnings": "448993000", "totalLiabilities": "5565312000", "otherCurrentAssets": "170685000", "totalCurrentAssets": "573804000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "14600000", "currentNetReceivables": "354642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7941969000", "currentAccountsPayable": "191343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7271358000", "shortLongTermDebtTotal": "2388127000", "totalShareholderEquity": "2950461000", "capitalLeaseObligations": "182392000", "otherCurrentLiabilities": "1036982000", "totalCurrentLiabilities": "1312804000", "otherNonCurrentLiabilities": "74318000", "totalNonCurrentLiabilities": "4252508000", "cashAndShortTermInvestments": "21321000", "commonStockSharesOutstanding": "189507682", "intangibleAssetsExcludingGoodwill": "76990000", "cashAndCashEquivalentsAtCarryingValue": "21321000", "accumulatedDepreciationAmortizationPPE": "-4811189000" }, "cashflow": { "netIncome": "-142077000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-21008000", "operatingCashflow": "1235014000", "capitalExpenditures": "565754000", "changeInReceivables": "-20338000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-688964000", "cashflowFromInvestment": "-528294000", "stockBasedCompensation": "16375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17756000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-565125000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "461215000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3924986000, "cost_of_revenue": 1127881000, "gross_profit": 2797105000, "research_and_development": null, "selling_general_admin": 121697000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -84258000, "depreciation_amortisation": 461215000, "ebitda": 376957000, "interest_expense": 127689000, "interest_income": null, "other_non_operating": null, "pretax_income": -211947000, "tax_provision": -69870000, "effective_tax_rate": null, "net_income": -142077000, "net_income_continuing_ops": -142077000, "net_income_to_common": -142077000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21321000, "short_term_investments": 14600000, "net_receivables": 354642000, "inventory": 27156000, "other_current_assets": null, "total_current_assets": 573804000, "net_ppe": null, "goodwill": 323314000, "intangible_assets": 76990000, "goodwill_and_intangibles": 400304000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7941969000, "total_assets": 8515773000, "short_term_debt": 48317000, "accounts_payable": 191343000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1312804000, "long_term_debt": 2205735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4252508000, "total_liabilities": 5565312000, "total_debt": 2254052000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 448993000, "total_equity": 2950461000, "shares_outstanding": 189507682, "operating_cash_flow": 1235014000, "stock_based_compensation": 16375000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 565754000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -528294000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -688964000, "free_cash_flow": 1800768000, "net_change_in_cash": 17756000 }, "raw_data": { "income": { "ebit": "-84258000", "ebitda": "376957000", "netIncome": "-142077000", "grossProfit": "2797105000", "depreciation": "None", "totalRevenue": "3924986000", "costOfRevenue": "1127881000", "interestIncome": "2791464000", "incomeBeforeTax": "-211947000", "interestExpense": "127689000", "operatingIncome": "2603345000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-69870000", "reportedCurrency": "USD", "netInterestIncome": "-127689000", "nonInterestIncome": "None", "operatingExpenses": "193760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-23828000", "costofGoodsAndServicesSold": "1127881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "461215000", "sellingGeneralAndAdministrative": "121697000", "netIncomeFromContinuingOperations": "-142077000" }, "balance": { "goodwill": "323314000", "inventory": "27156000", "commonStock": "1712000", "currentDebt": "None", "investments": "None", "totalAssets": "8515773000", "longTermDebt": "2205735000", "shortTermDebt": "48317000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "76990000", "reportedCurrency": "USD", "retainedEarnings": "448993000", "totalLiabilities": "5565312000", "otherCurrentAssets": "170685000", "totalCurrentAssets": "573804000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "14600000", "currentNetReceivables": "354642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7941969000", "currentAccountsPayable": "191343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7271358000", "shortLongTermDebtTotal": "2388127000", "totalShareholderEquity": "2950461000", "capitalLeaseObligations": "182392000", "otherCurrentLiabilities": "1036982000", "totalCurrentLiabilities": "1312804000", "otherNonCurrentLiabilities": "74318000", "totalNonCurrentLiabilities": "4252508000", "cashAndShortTermInvestments": "21321000", "commonStockSharesOutstanding": "189507682", "intangibleAssetsExcludingGoodwill": "76990000", "cashAndCashEquivalentsAtCarryingValue": "21321000", "accumulatedDepreciationAmortizationPPE": "-4811189000" }, "cashflow": { "netIncome": "-142077000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-21008000", "operatingCashflow": "1235014000", "capitalExpenditures": "565754000", "changeInReceivables": "-20338000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-688964000", "cashflowFromInvestment": "-528294000", "stockBasedCompensation": "16375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17756000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-565125000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "461215000", "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": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "income_statement": { "revenue": 2389525000, "cost_of_revenue": 1032836000, "gross_profit": 1356689000, "ebit": -485357000, "ebitda": 29761000, "pretax_income": -636513000, "tax_provision": -137870000, "net_income": -498643000, "net_income_to_common": -498643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3565000, "total_current_assets": 459807000, "total_assets": 8100751000, "short_term_debt": 23495000, "long_term_debt": 2214121000, "total_debt": 2237616000, "total_liabilities": 4400478000, "total_equity": 3700273000, "shares_outstanding": 215971381, "goodwill_and_intangibles": 406857000 }, "cash_flow": { "operating_cash_flow": 926357000, "capital_expenditure": 465861000, "free_cash_flow": 1392218000, "dividends_paid": 426200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241157, "ticker_id": 788, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-485357000", "ebitda": "29761000", "netIncome": "-498643000", "grossProfit": "1356689000", "depreciation": "None", "totalRevenue": "2389525000", "costOfRevenue": "1032836000", "interestIncome": "1783889000", "incomeBeforeTax": "-636513000", "interestExpense": "151156000", "operatingIncome": "1154651000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-137870000", "reportedCurrency": "USD", "netInterestIncome": "-151156000", "nonInterestIncome": "None", "operatingExpenses": "202038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20626000", "otherNonOperatingIncome": "-7275000", "costofGoodsAndServicesSold": "1032836000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "515118000", "sellingGeneralAndAdministrative": "112757000", "netIncomeFromContinuingOperations": "-498643000" }, "balance": { "goodwill": "323314000", "inventory": "6147000", "commonStock": "2039000", "currentDebt": "None", "investments": "None", "totalAssets": "8100751000", "longTermDebt": "2214121000", "shortTermDebt": "23495000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "83543000", "reportedCurrency": "USD", "retainedEarnings": "877894000", "totalLiabilities": "4400478000", "otherCurrentAssets": "110977000", "totalCurrentAssets": "459807000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "228000", "currentNetReceivables": "339118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7640944000", "currentAccountsPayable": "121751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7045505000", "shortLongTermDebtTotal": "2272506000", "totalShareholderEquity": "3700273000", "capitalLeaseObligations": "58385000", "otherCurrentLiabilities": "777665000", "totalCurrentLiabilities": "954576000", "otherNonCurrentLiabilities": "92077000", "totalNonCurrentLiabilities": "3445902000", "cashAndShortTermInvestments": "3565000", "commonStockSharesOutstanding": "215971381", "intangibleAssetsExcludingGoodwill": "83543000", "cashAndCashEquivalentsAtCarryingValue": "3565000", "accumulatedDepreciationAmortizationPPE": "-4372619000" }, "cashflow": { "netIncome": "-498643000", "profitLoss": "None", "dividendPayout": "426200000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1487000", "operatingCashflow": "926357000", "capitalExpenditures": "465861000", "changeInReceivables": "-184461000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-523781000", "cashflowFromInvestment": "-420610000", "stockBasedCompensation": "16560000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "426200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18034000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-249796000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2130893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2389525000, "cost_of_revenue": 1032836000, "gross_profit": 1356689000, "research_and_development": 20626000, "selling_general_admin": 112757000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -485357000, "depreciation_amortisation": 515118000, "ebitda": 29761000, "interest_expense": 151156000, "interest_income": null, "other_non_operating": null, "pretax_income": -636513000, "tax_provision": -137870000, "effective_tax_rate": null, "net_income": -498643000, "net_income_continuing_ops": -498643000, "net_income_to_common": -498643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3565000, "short_term_investments": 228000, "net_receivables": 339118000, "inventory": 6147000, "other_current_assets": null, "total_current_assets": 459807000, "net_ppe": null, "goodwill": 323314000, "intangible_assets": 83543000, "goodwill_and_intangibles": 406857000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7640944000, "total_assets": 8100751000, "short_term_debt": 23495000, "accounts_payable": 121751000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 954576000, "long_term_debt": 2214121000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3445902000, "total_liabilities": 4400478000, "total_debt": 2237616000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 877894000, "total_equity": 3700273000, "shares_outstanding": 215971381, "operating_cash_flow": 926357000, "stock_based_compensation": 16560000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 465861000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -420610000, "dividends_paid": 426200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -523781000, "free_cash_flow": 1392218000, "net_change_in_cash": -18034000 }, "raw_data": { "income": { "ebit": "-485357000", "ebitda": "29761000", "netIncome": "-498643000", "grossProfit": "1356689000", "depreciation": "None", "totalRevenue": "2389525000", "costOfRevenue": "1032836000", "interestIncome": "1783889000", "incomeBeforeTax": "-636513000", "interestExpense": "151156000", "operatingIncome": "1154651000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-137870000", "reportedCurrency": "USD", "netInterestIncome": "-151156000", "nonInterestIncome": "None", "operatingExpenses": "202038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20626000", "otherNonOperatingIncome": "-7275000", "costofGoodsAndServicesSold": "1032836000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "515118000", "sellingGeneralAndAdministrative": "112757000", "netIncomeFromContinuingOperations": "-498643000" }, "balance": { "goodwill": "323314000", "inventory": "6147000", "commonStock": "2039000", "currentDebt": "None", "investments": "None", "totalAssets": "8100751000", "longTermDebt": "2214121000", "shortTermDebt": "23495000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "83543000", "reportedCurrency": "USD", "retainedEarnings": "877894000", "totalLiabilities": "4400478000", "otherCurrentAssets": "110977000", "totalCurrentAssets": "459807000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "228000", "currentNetReceivables": "339118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7640944000", "currentAccountsPayable": "121751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7045505000", "shortLongTermDebtTotal": "2272506000", "totalShareholderEquity": "3700273000", "capitalLeaseObligations": "58385000", "otherCurrentLiabilities": "777665000", "totalCurrentLiabilities": "954576000", "otherNonCurrentLiabilities": "92077000", "totalNonCurrentLiabilities": "3445902000", "cashAndShortTermInvestments": "3565000", "commonStockSharesOutstanding": "215971381", "intangibleAssetsExcludingGoodwill": "83543000", "cashAndCashEquivalentsAtCarryingValue": "3565000", "accumulatedDepreciationAmortizationPPE": "-4372619000" }, "cashflow": { "netIncome": "-498643000", "profitLoss": "None", "dividendPayout": "426200000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1487000", "operatingCashflow": "926357000", "capitalExpenditures": "465861000", "changeInReceivables": "-184461000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-523781000", "cashflowFromInvestment": "-420610000", "stockBasedCompensation": "16560000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "426200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18034000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-249796000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2130893000", "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": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "income_statement": { "revenue": 1084996000, "cost_of_revenue": 953009000, "gross_profit": 131987000, "ebit": -432025000, "ebitda": 69796000, "pretax_income": -602831000, "tax_provision": -174087000, "net_income": -483775000, "net_income_to_common": -483775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15617000, "total_current_assets": 273332000, "total_assets": 8041764000, "short_term_debt": 82025000, "long_term_debt": 2401427000, "total_debt": 2483452000, "total_liabilities": 3619327000, "total_equity": 4422437000, "shares_outstanding": 199225441, "goodwill_and_intangibles": 413409000 }, "cash_flow": { "operating_cash_flow": 795071000, "capital_expenditure": 487291000, "free_cash_flow": 1282362000, "dividends_paid": 1200444000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241162, "ticker_id": 788, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-432025000", "ebitda": "69796000", "netIncome": "-483775000", "grossProfit": "131987000", "depreciation": "None", "totalRevenue": "1084996000", "costOfRevenue": "953009000", "interestIncome": "2176000", "incomeBeforeTax": "-602831000", "interestExpense": "170806000", "operatingIncome": "510127000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-174087000", "reportedCurrency": "USD", "netInterestIncome": "-170806000", "nonInterestIncome": "None", "operatingExpenses": "131987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14994000", "otherNonOperatingIncome": "7741000", "costofGoodsAndServicesSold": "953009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "501821000", "sellingGeneralAndAdministrative": "109375000", "netIncomeFromContinuingOperations": "-428744000" }, "balance": { "goodwill": "323314000", "inventory": "9657000", "commonStock": "2208000", "currentDebt": "None", "investments": "None", "totalAssets": "8041764000", "longTermDebt": "2401427000", "shortTermDebt": "82025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "90095000", "reportedCurrency": "USD", "retainedEarnings": "1476056000", "totalLiabilities": "3619327000", "otherCurrentAssets": "97803000", "totalCurrentAssets": "273332000", "currentLongTermDebt": "22574000", "longTermInvestments": "16022000", "shortTermInvestments": "141000", "currentNetReceivables": "150255000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7768432000", "currentAccountsPayable": "118185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7025545000", "shortLongTermDebtTotal": "2537744000", "totalShareholderEquity": "4422437000", "capitalLeaseObligations": "113743000", "otherCurrentLiabilities": "219536000", "totalCurrentLiabilities": "441312000", "otherNonCurrentLiabilities": "44041000", "totalNonCurrentLiabilities": "3178015000", "cashAndShortTermInvestments": "15617000", "commonStockSharesOutstanding": "199225441", "intangibleAssetsExcludingGoodwill": "90095000", "cashAndCashEquivalentsAtCarryingValue": "15617000", "accumulatedDepreciationAmortizationPPE": "-3938451000" }, "cashflow": { "netIncome": "-428744000", "profitLoss": "None", "dividendPayout": "1200444000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2673000", "operatingCashflow": "795071000", "capitalExpenditures": "487291000", "changeInReceivables": "-4895000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-350786000", "cashflowFromInvestment": "-438969000", "stockBasedCompensation": "14382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200444000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5316000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39262000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "501821000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1084996000, "cost_of_revenue": 953009000, "gross_profit": 131987000, "research_and_development": 14994000, "selling_general_admin": 109375000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -432025000, "depreciation_amortisation": 501821000, "ebitda": 69796000, "interest_expense": 170806000, "interest_income": null, "other_non_operating": null, "pretax_income": -602831000, "tax_provision": -174087000, "effective_tax_rate": null, "net_income": -483775000, "net_income_continuing_ops": -428744000, "net_income_to_common": -483775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15617000, "short_term_investments": 141000, "net_receivables": 150255000, "inventory": 9657000, "other_current_assets": null, "total_current_assets": 273332000, "net_ppe": null, "goodwill": 323314000, "intangible_assets": 90095000, "goodwill_and_intangibles": 413409000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7768432000, "total_assets": 8041764000, "short_term_debt": 82025000, "accounts_payable": 118185000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 441312000, "long_term_debt": 2401427000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3178015000, "total_liabilities": 3619327000, "total_debt": 2483452000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1476056000, "total_equity": 4422437000, "shares_outstanding": 199225441, "operating_cash_flow": 795071000, "stock_based_compensation": 14382000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 487291000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -438969000, "dividends_paid": 1200444000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -350786000, "free_cash_flow": 1282362000, "net_change_in_cash": 5316000 }, "raw_data": { "income": { "ebit": "-432025000", "ebitda": "69796000", "netIncome": "-483775000", "grossProfit": "131987000", "depreciation": "None", "totalRevenue": "1084996000", "costOfRevenue": "953009000", "interestIncome": "2176000", "incomeBeforeTax": "-602831000", "interestExpense": "170806000", "operatingIncome": "510127000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-174087000", "reportedCurrency": "USD", "netInterestIncome": "-170806000", "nonInterestIncome": "None", "operatingExpenses": "131987000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14994000", "otherNonOperatingIncome": "7741000", "costofGoodsAndServicesSold": "953009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "501821000", "sellingGeneralAndAdministrative": "109375000", "netIncomeFromContinuingOperations": "-428744000" }, "balance": { "goodwill": "323314000", "inventory": "9657000", "commonStock": "2208000", "currentDebt": "None", "investments": "None", "totalAssets": "8041764000", "longTermDebt": "2401427000", "shortTermDebt": "82025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "90095000", "reportedCurrency": "USD", "retainedEarnings": "1476056000", "totalLiabilities": "3619327000", "otherCurrentAssets": "97803000", "totalCurrentAssets": "273332000", "currentLongTermDebt": "22574000", "longTermInvestments": "16022000", "shortTermInvestments": "141000", "currentNetReceivables": "150255000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7768432000", "currentAccountsPayable": "118185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7025545000", "shortLongTermDebtTotal": "2537744000", "totalShareholderEquity": "4422437000", "capitalLeaseObligations": "113743000", "otherCurrentLiabilities": "219536000", "totalCurrentLiabilities": "441312000", "otherNonCurrentLiabilities": "44041000", "totalNonCurrentLiabilities": "3178015000", "cashAndShortTermInvestments": "15617000", "commonStockSharesOutstanding": "199225441", "intangibleAssetsExcludingGoodwill": "90095000", "cashAndCashEquivalentsAtCarryingValue": "15617000", "accumulatedDepreciationAmortizationPPE": "-3938451000" }, "cashflow": { "netIncome": "-428744000", "profitLoss": "None", "dividendPayout": "1200444000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2673000", "operatingCashflow": "795071000", "capitalExpenditures": "487291000", "changeInReceivables": "-4895000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-350786000", "cashflowFromInvestment": "-438969000", "stockBasedCompensation": "14382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1200444000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5316000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39262000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "501821000", "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": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "income_statement": { "revenue": 1546344000, "cost_of_revenue": 1022459000, "gross_profit": 523885000, "ebit": 211063000, "ebitda": 719526000, "pretax_income": 59684000, "tax_provision": 27736000, "net_income": -80730000, "net_income_to_common": -80730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16283000, "total_current_assets": 498101000, "total_assets": 9060806000, "short_term_debt": 68834000, "long_term_debt": 2754443000, "total_debt": 2823277000, "total_liabilities": 4098497000, "total_equity": 4160546000, "shares_outstanding": 190727122, "goodwill_and_intangibles": 893005999 }, "cash_flow": { "operating_cash_flow": 980560000, "capital_expenditure": 1192599000, "free_cash_flow": 2173159000, "dividends_paid": 776750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241167, "ticker_id": 788, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "211063000", "ebitda": "719526000", "netIncome": "-80730000", "grossProfit": "523885000", "depreciation": "None", "totalRevenue": "1546344000", "costOfRevenue": "1022459000", "interestIncome": "224726000", "incomeBeforeTax": "59684000", "interestExpense": "151379000", "operatingIncome": "256700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "27736000", "reportedCurrency": "USD", "netInterestIncome": "-151379000", "nonInterestIncome": "None", "operatingExpenses": "267185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "25087000", "costofGoodsAndServicesSold": "1022459000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "508463000", "sellingGeneralAndAdministrative": "143550000", "netIncomeFromContinuingOperations": "31948000" }, "balance": { "goodwill": "796359000", "inventory": "6984000", "commonStock": "1870000", "currentDebt": "None", "investments": "None", "totalAssets": "9060806000", "longTermDebt": "2754443000", "shortTermDebt": "68834000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "96646999", "reportedCurrency": "USD", "retainedEarnings": "1971676000", "totalLiabilities": "4098497000", "otherCurrentAssets": "265250000", "totalCurrentAssets": "498101000", "currentLongTermDebt": "None", "longTermInvestments": "16710000", "shortTermInvestments": "None", "currentNetReceivables": "209584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8562705000", "currentAccountsPayable": "202553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7136575000", "shortLongTermDebtTotal": "2941449000", "totalShareholderEquity": "4160546000", "capitalLeaseObligations": "187006000", "otherCurrentLiabilities": "234472999", "totalCurrentLiabilities": "528938999", "otherNonCurrentLiabilities": "42320000", "totalNonCurrentLiabilities": "3569558000", "cashAndShortTermInvestments": "16283000", "commonStockSharesOutstanding": "190727122", "intangibleAssetsExcludingGoodwill": "96646999", "cashAndCashEquivalentsAtCarryingValue": "16283000", "accumulatedDepreciationAmortizationPPE": "-3435431000" }, "cashflow": { "netIncome": "31948000", "profitLoss": "None", "dividendPayout": "776750000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2731000", "operatingCashflow": "980560000", "capitalExpenditures": "1192599000", "changeInReceivables": "118622000", "changeInExchangeRate": "None", "cashflowFromFinancing": "165964000", "cashflowFromInvestment": "-1147439000", "stockBasedCompensation": "38425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "776750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-915000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-123787000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "508463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1546344000, "cost_of_revenue": 1022459000, "gross_profit": 523885000, "research_and_development": null, "selling_general_admin": 143550000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 211063000, "depreciation_amortisation": 508463000, "ebitda": 719526000, "interest_expense": 151379000, "interest_income": null, "other_non_operating": null, "pretax_income": 59684000, "tax_provision": 27736000, "effective_tax_rate": null, "net_income": -80730000, "net_income_continuing_ops": 31948000, "net_income_to_common": -80730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16283000, "short_term_investments": null, "net_receivables": 209584000, "inventory": 6984000, "other_current_assets": null, "total_current_assets": 498101000, "net_ppe": null, "goodwill": 796359000, "intangible_assets": 96646999, "goodwill_and_intangibles": 893005999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8562705000, "total_assets": 9060806000, "short_term_debt": 68834000, "accounts_payable": 202553000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 528938999, "long_term_debt": 2754443000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3569558000, "total_liabilities": 4098497000, "total_debt": 2823277000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1971676000, "total_equity": 4160546000, "shares_outstanding": 190727122, "operating_cash_flow": 980560000, "stock_based_compensation": 38425000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1192599000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1147439000, "dividends_paid": 776750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 165964000, "free_cash_flow": 2173159000, "net_change_in_cash": -915000 }, "raw_data": { "income": { "ebit": "211063000", "ebitda": "719526000", "netIncome": "-80730000", "grossProfit": "523885000", "depreciation": "None", "totalRevenue": "1546344000", "costOfRevenue": "1022459000", "interestIncome": "224726000", "incomeBeforeTax": "59684000", "interestExpense": "151379000", "operatingIncome": "256700000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "27736000", "reportedCurrency": "USD", "netInterestIncome": "-151379000", "nonInterestIncome": "None", "operatingExpenses": "267185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "25087000", "costofGoodsAndServicesSold": "1022459000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "508463000", "sellingGeneralAndAdministrative": "143550000", "netIncomeFromContinuingOperations": "31948000" }, "balance": { "goodwill": "796359000", "inventory": "6984000", "commonStock": "1870000", "currentDebt": "None", "investments": "None", "totalAssets": "9060806000", "longTermDebt": "2754443000", "shortTermDebt": "68834000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "96646999", "reportedCurrency": "USD", "retainedEarnings": "1971676000", "totalLiabilities": "4098497000", "otherCurrentAssets": "265250000", "totalCurrentAssets": "498101000", "currentLongTermDebt": "None", "longTermInvestments": "16710000", "shortTermInvestments": "None", "currentNetReceivables": "209584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8562705000", "currentAccountsPayable": "202553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7136575000", "shortLongTermDebtTotal": "2941449000", "totalShareholderEquity": "4160546000", "capitalLeaseObligations": "187006000", "otherCurrentLiabilities": "234472999", "totalCurrentLiabilities": "528938999", "otherNonCurrentLiabilities": "42320000", "totalNonCurrentLiabilities": "3569558000", "cashAndShortTermInvestments": "16283000", "commonStockSharesOutstanding": "190727122", "intangibleAssetsExcludingGoodwill": "96646999", "cashAndCashEquivalentsAtCarryingValue": "16283000", "accumulatedDepreciationAmortizationPPE": "-3435431000" }, "cashflow": { "netIncome": "31948000", "profitLoss": "None", "dividendPayout": "776750000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2731000", "operatingCashflow": "980560000", "capitalExpenditures": "1192599000", "changeInReceivables": "118622000", "changeInExchangeRate": "None", "cashflowFromFinancing": "165964000", "cashflowFromInvestment": "-1147439000", "stockBasedCompensation": "38425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "776750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-915000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-123787000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "508463000", "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": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "income_statement": { "revenue": 1760646000, "cost_of_revenue": 989062000, "gross_profit": 771584000, "ebit": 1244602000, "ebitda": 1738025000, "pretax_income": 1098668000, "tax_provision": 215557000, "net_income": 796533000, "net_income_to_common": 796533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17198000, "total_current_assets": 501686000, "total_assets": 8592170000, "short_term_debt": 13994000, "long_term_debt": 2391504000, "total_debt": 2405498000, "total_liabilities": 3510427000, "total_equity": 4329958000, "shares_outstanding": 214628965, "goodwill_and_intangibles": 899559000 }, "cash_flow": { "operating_cash_flow": 885823000, "capital_expenditure": 1116397000, "free_cash_flow": 2002220000, "dividends_paid": 940500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241172, "ticker_id": 788, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1244602000", "ebitda": "1738025000", "netIncome": "796533000", "grossProfit": "771584000", "depreciation": "None", "totalRevenue": "1760646000", "costOfRevenue": "989062000", "interestIncome": "176146000", "incomeBeforeTax": "1098668000", "interestExpense": "145934000", "operatingIncome": "552333000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "215557000", "reportedCurrency": "USD", "netInterestIncome": "-145934000", "nonInterestIncome": "None", "operatingExpenses": "219251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "741131000", "costofGoodsAndServicesSold": "989062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "493423000", "sellingGeneralAndAdministrative": "134806000", "netIncomeFromContinuingOperations": "883111000" }, "balance": { "goodwill": "796359000", "inventory": "9715000", "commonStock": "1990000", "currentDebt": "None", "investments": "None", "totalAssets": "8592170000", "longTermDebt": "2391504000", "shortTermDebt": "13994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "103200000", "reportedCurrency": "USD", "retainedEarnings": "2071809000", "totalLiabilities": "3510427000", "otherCurrentAssets": "61791000", "totalCurrentAssets": "501686000", "currentLongTermDebt": "6997000", "longTermInvestments": "18663000", "shortTermInvestments": "None", "currentNetReceivables": "412982000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8090484000", "currentAccountsPayable": "229806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6942444000", "shortLongTermDebtTotal": "2398501000", "totalShareholderEquity": "4329958000", "capitalLeaseObligations": "20296000", "otherCurrentLiabilities": "254182000", "totalCurrentLiabilities": "522975000", "otherNonCurrentLiabilities": "159787000", "totalNonCurrentLiabilities": "2987452000", "cashAndShortTermInvestments": "17198000", "commonStockSharesOutstanding": "214628965", "intangibleAssetsExcludingGoodwill": "103200000", "cashAndCashEquivalentsAtCarryingValue": "17198000", "accumulatedDepreciationAmortizationPPE": "-2624984000" }, "cashflow": { "netIncome": "883111000", "profitLoss": "None", "dividendPayout": "940500000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1027000", "operatingCashflow": "885823000", "capitalExpenditures": "1116397000", "changeInReceivables": "-57734000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-483140000", "cashflowFromInvestment": "-894652000", "stockBasedCompensation": "21341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "940500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-491969000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-387137000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "493423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1760646000, "cost_of_revenue": 989062000, "gross_profit": 771584000, "research_and_development": null, "selling_general_admin": 134806000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1244602000, "depreciation_amortisation": 493423000, "ebitda": 1738025000, "interest_expense": 145934000, "interest_income": null, "other_non_operating": null, "pretax_income": 1098668000, "tax_provision": 215557000, "effective_tax_rate": null, "net_income": 796533000, "net_income_continuing_ops": 883111000, "net_income_to_common": 796533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17198000, "short_term_investments": null, "net_receivables": 412982000, "inventory": 9715000, "other_current_assets": null, "total_current_assets": 501686000, "net_ppe": null, "goodwill": 796359000, "intangible_assets": 103200000, "goodwill_and_intangibles": 899559000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8090484000, "total_assets": 8592170000, "short_term_debt": 13994000, "accounts_payable": 229806000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 522975000, "long_term_debt": 2391504000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2987452000, "total_liabilities": 3510427000, "total_debt": 2405498000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2071809000, "total_equity": 4329958000, "shares_outstanding": 214628965, "operating_cash_flow": 885823000, "stock_based_compensation": 21341000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1116397000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -894652000, "dividends_paid": 940500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -483140000, "free_cash_flow": 2002220000, "net_change_in_cash": -491969000 }, "raw_data": { "income": { "ebit": "1244602000", "ebitda": "1738025000", "netIncome": "796533000", "grossProfit": "771584000", "depreciation": "None", "totalRevenue": "1760646000", "costOfRevenue": "989062000", "interestIncome": "176146000", "incomeBeforeTax": "1098668000", "interestExpense": "145934000", "operatingIncome": "552333000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "215557000", "reportedCurrency": "USD", "netInterestIncome": "-145934000", "nonInterestIncome": "None", "operatingExpenses": "219251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "741131000", "costofGoodsAndServicesSold": "989062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "493423000", "sellingGeneralAndAdministrative": "134806000", "netIncomeFromContinuingOperations": "883111000" }, "balance": { "goodwill": "796359000", "inventory": "9715000", "commonStock": "1990000", "currentDebt": "None", "investments": "None", "totalAssets": "8592170000", "longTermDebt": "2391504000", "shortTermDebt": "13994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "103200000", "reportedCurrency": "USD", "retainedEarnings": "2071809000", "totalLiabilities": "3510427000", "otherCurrentAssets": "61791000", "totalCurrentAssets": "501686000", "currentLongTermDebt": "6997000", "longTermInvestments": "18663000", "shortTermInvestments": "None", "currentNetReceivables": "412982000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8090484000", "currentAccountsPayable": "229806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6942444000", "shortLongTermDebtTotal": "2398501000", "totalShareholderEquity": "4329958000", "capitalLeaseObligations": "20296000", "otherCurrentLiabilities": "254182000", "totalCurrentLiabilities": "522975000", "otherNonCurrentLiabilities": "159787000", "totalNonCurrentLiabilities": "2987452000", "cashAndShortTermInvestments": "17198000", "commonStockSharesOutstanding": "214628965", "intangibleAssetsExcludingGoodwill": "103200000", "cashAndCashEquivalentsAtCarryingValue": "17198000", "accumulatedDepreciationAmortizationPPE": "-2624984000" }, "cashflow": { "netIncome": "883111000", "profitLoss": "None", "dividendPayout": "940500000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1027000", "operatingCashflow": "885823000", "capitalExpenditures": "1116397000", "changeInReceivables": "-57734000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-483140000", "cashflowFromInvestment": "-894652000", "stockBasedCompensation": "21341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "940500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-491969000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-387137000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "493423000", "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": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "income_statement": { "revenue": 782673000, "cost_of_revenue": 279826000, "gross_profit": 502847000, "ebit": 468875000, "ebitda": 603488000, "pretax_income": 428405000, "tax_provision": 80258000, "net_income": 348147000, "net_income_to_common": 348147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6176000, "total_current_assets": 458332000, "total_assets": 9131183000, "short_term_debt": 261029000, "long_term_debt": 2158416000, "total_debt": 2419445000, "total_liabilities": 4504603000, "total_equity": 4626580000, "shares_outstanding": 154535886, "goodwill_and_intangibles": 379009000 }, "cash_flow": { "operating_cash_flow": 277513000, "capital_expenditure": 169906000, "free_cash_flow": 447419000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241135, "ticker_id": 788, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "468875000", "ebitda": "603488000", "netIncome": "348147000", "grossProfit": "502847000", "depreciation": "None", "totalRevenue": "782673000", "costOfRevenue": "279826000", "interestIncome": "None", "incomeBeforeTax": "428405000", "interestExpense": "40470000", "operatingIncome": "469670000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "80258000", "reportedCurrency": "USD", "netInterestIncome": "-43470000", "nonInterestIncome": "None", "operatingExpenses": "33177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "279826000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134613000", "sellingGeneralAndAdministrative": "32000000", "netIncomeFromContinuingOperations": "348147000" }, "balance": { "goodwill": "323314000", "inventory": "30108000", "commonStock": "1420000", "currentDebt": "None", "investments": "None", "totalAssets": "9131183000", "longTermDebt": "2158416000", "shortTermDebt": "261029000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "55695000", "reportedCurrency": "USD", "retainedEarnings": "2274690000", "totalLiabilities": "4504603000", "otherCurrentAssets": "184597000", "totalCurrentAssets": "458332000", "currentLongTermDebt": "208437000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "237451000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8672851000", "currentAccountsPayable": "162043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2536599000", "totalShareholderEquity": "4626580000", "capitalLeaseObligations": "169746000", "otherCurrentLiabilities": "498389000", "totalCurrentLiabilities": "927749000", "otherNonCurrentLiabilities": "93511000", "totalNonCurrentLiabilities": "3576854000", "cashAndShortTermInvestments": "6176000", "commonStockSharesOutstanding": "154535886", "intangibleAssetsExcludingGoodwill": "55695000", "cashAndCashEquivalentsAtCarryingValue": "6176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "348147000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3907000", "operatingCashflow": "277513000", "capitalExpenditures": "169906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136503000", "cashflowFromInvestment": "-148298000", "stockBasedCompensation": "5685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54039000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134613000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 782673000, "cost_of_revenue": 279826000, "gross_profit": 502847000, "research_and_development": null, "selling_general_admin": 32000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 468875000, "depreciation_amortisation": 134613000, "ebitda": 603488000, "interest_expense": 40470000, "interest_income": null, "other_non_operating": null, "pretax_income": 428405000, "tax_provision": 80258000, "effective_tax_rate": null, "net_income": 348147000, "net_income_continuing_ops": 348147000, "net_income_to_common": 348147000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6176000, "short_term_investments": null, "net_receivables": 237451000, "inventory": 30108000, "other_current_assets": null, "total_current_assets": 458332000, "net_ppe": null, "goodwill": 323314000, "intangible_assets": 55695000, "goodwill_and_intangibles": 379009000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8672851000, "total_assets": 9131183000, "short_term_debt": 261029000, "accounts_payable": 162043000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 927749000, "long_term_debt": 2158416000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3576854000, "total_liabilities": 4504603000, "total_debt": 2419445000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2274690000, "total_equity": 4626580000, "shares_outstanding": 154535886, "operating_cash_flow": 277513000, "stock_based_compensation": 5685000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169906000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -148298000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -136503000, "free_cash_flow": 447419000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "468875000", "ebitda": "603488000", "netIncome": "348147000", "grossProfit": "502847000", "depreciation": "None", "totalRevenue": "782673000", "costOfRevenue": "279826000", "interestIncome": "None", "incomeBeforeTax": "428405000", "interestExpense": "40470000", "operatingIncome": "469670000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "80258000", "reportedCurrency": "USD", "netInterestIncome": "-43470000", "nonInterestIncome": "None", "operatingExpenses": "33177000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "279826000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134613000", "sellingGeneralAndAdministrative": "32000000", "netIncomeFromContinuingOperations": "348147000" }, "balance": { "goodwill": "323314000", "inventory": "30108000", "commonStock": "1420000", "currentDebt": "None", "investments": "None", "totalAssets": "9131183000", "longTermDebt": "2158416000", "shortTermDebt": "261029000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "55695000", "reportedCurrency": "USD", "retainedEarnings": "2274690000", "totalLiabilities": "4504603000", "otherCurrentAssets": "184597000", "totalCurrentAssets": "458332000", "currentLongTermDebt": "208437000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "237451000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8672851000", "currentAccountsPayable": "162043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2536599000", "totalShareholderEquity": "4626580000", "capitalLeaseObligations": "169746000", "otherCurrentLiabilities": "498389000", "totalCurrentLiabilities": "927749000", "otherNonCurrentLiabilities": "93511000", "totalNonCurrentLiabilities": "3576854000", "cashAndShortTermInvestments": "6176000", "commonStockSharesOutstanding": "154535886", "intangibleAssetsExcludingGoodwill": "55695000", "cashAndCashEquivalentsAtCarryingValue": "6176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "348147000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3907000", "operatingCashflow": "277513000", "capitalExpenditures": "169906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136503000", "cashflowFromInvestment": "-148298000", "stockBasedCompensation": "5685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54039000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134613000", "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": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "income_statement": { "revenue": 538419000, "cost_of_revenue": 281890000, "gross_profit": 256529000, "ebit": 266382000, "ebitda": 411517000, "pretax_income": 224406000, "tax_provision": 28154000, "net_income": 196252000, "net_income_to_common": 196252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 779000, "total_current_assets": 490337000, "total_assets": 9094446000, "short_term_debt": 213190000, "long_term_debt": 2213264000, "total_debt": 2426454000, "total_liabilities": 4757430000, "total_equity": 4337016000, "shares_outstanding": 154535886, "goodwill_and_intangibles": 380647000 }, "cash_flow": { "operating_cash_flow": 297048000, "capital_expenditure": 174414000, "free_cash_flow": 471462000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241136, "ticker_id": 788, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "266382000", "ebitda": "411517000", "netIncome": "196252000", "grossProfit": "256529000", "depreciation": "None", "totalRevenue": "538419000", "costOfRevenue": "281890000", "interestIncome": "30090000", "incomeBeforeTax": "224406000", "interestExpense": "41976000", "operatingIncome": "191522000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "28154000", "reportedCurrency": "USD", "netInterestIncome": "-42976000", "nonInterestIncome": "None", "operatingExpenses": "65007000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "281890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145135000", "sellingGeneralAndAdministrative": "46000000", "netIncomeFromContinuingOperations": "196252000" }, "balance": { "goodwill": "323314000", "inventory": "26201000", "commonStock": "1427000", "currentDebt": "None", "investments": "None", "totalAssets": "9094446000", "longTermDebt": "2213264000", "shortTermDebt": "213190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "57333000", "reportedCurrency": "USD", "retainedEarnings": "1984229000", "totalLiabilities": "4757430000", "otherCurrentAssets": "137450000", "totalCurrentAssets": "490337000", "currentLongTermDebt": "208095000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "325907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8604109000", "currentAccountsPayable": "158811000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8013663000", "shortLongTermDebtTotal": "2451445000", "totalShareholderEquity": "4337016000", "capitalLeaseObligations": "183494000", "otherCurrentLiabilities": "752374000", "totalCurrentLiabilities": "1124375000", "otherNonCurrentLiabilities": "111059000", "totalNonCurrentLiabilities": "3633055000", "cashAndShortTermInvestments": "779000", "commonStockSharesOutstanding": "154535886", "intangibleAssetsExcludingGoodwill": "57333000", "cashAndCashEquivalentsAtCarryingValue": "779000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196253000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4621000", "operatingCashflow": "297048000", "capitalExpenditures": "174414000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136274000", "cashflowFromInvestment": "-164643000", "stockBasedCompensation": "4614000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100502000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 538419000, "cost_of_revenue": 281890000, "gross_profit": 256529000, "research_and_development": null, "selling_general_admin": 46000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 266382000, "depreciation_amortisation": 145135000, "ebitda": 411517000, "interest_expense": 41976000, "interest_income": null, "other_non_operating": null, "pretax_income": 224406000, "tax_provision": 28154000, "effective_tax_rate": null, "net_income": 196252000, "net_income_continuing_ops": 196252000, "net_income_to_common": 196252000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 779000, "short_term_investments": null, "net_receivables": 325907000, "inventory": 26201000, "other_current_assets": null, "total_current_assets": 490337000, "net_ppe": null, "goodwill": 323314000, "intangible_assets": 57333000, "goodwill_and_intangibles": 380647000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8604109000, "total_assets": 9094446000, "short_term_debt": 213190000, "accounts_payable": 158811000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1124375000, "long_term_debt": 2213264000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3633055000, "total_liabilities": 4757430000, "total_debt": 2426454000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1984229000, "total_equity": 4337016000, "shares_outstanding": 154535886, "operating_cash_flow": 297048000, "stock_based_compensation": 4614000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174414000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164643000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -136274000, "free_cash_flow": 471462000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "266382000", "ebitda": "411517000", "netIncome": "196252000", "grossProfit": "256529000", "depreciation": "None", "totalRevenue": "538419000", "costOfRevenue": "281890000", "interestIncome": "30090000", "incomeBeforeTax": "224406000", "interestExpense": "41976000", "operatingIncome": "191522000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "28154000", "reportedCurrency": "USD", "netInterestIncome": "-42976000", "nonInterestIncome": "None", "operatingExpenses": "65007000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "281890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145135000", "sellingGeneralAndAdministrative": "46000000", "netIncomeFromContinuingOperations": "196252000" }, "balance": { "goodwill": "323314000", "inventory": "26201000", "commonStock": "1427000", "currentDebt": "None", "investments": "None", "totalAssets": "9094446000", "longTermDebt": "2213264000", "shortTermDebt": "213190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "57333000", "reportedCurrency": "USD", "retainedEarnings": "1984229000", "totalLiabilities": "4757430000", "otherCurrentAssets": "137450000", "totalCurrentAssets": "490337000", "currentLongTermDebt": "208095000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "325907000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8604109000", "currentAccountsPayable": "158811000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8013663000", "shortLongTermDebtTotal": "2451445000", "totalShareholderEquity": "4337016000", "capitalLeaseObligations": "183494000", "otherCurrentLiabilities": "752374000", "totalCurrentLiabilities": "1124375000", "otherNonCurrentLiabilities": "111059000", "totalNonCurrentLiabilities": "3633055000", "cashAndShortTermInvestments": "779000", "commonStockSharesOutstanding": "154535886", "intangibleAssetsExcludingGoodwill": "57333000", "cashAndCashEquivalentsAtCarryingValue": "779000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "196253000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4621000", "operatingCashflow": "297048000", "capitalExpenditures": "174414000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136274000", "cashflowFromInvestment": "-164643000", "stockBasedCompensation": "4614000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100502000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145134000", "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": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "income_statement": { "revenue": 452145000, "cost_of_revenue": 289683000, "gross_profit": 162462000, "ebit": 308656000, "ebitda": 457978000, "pretax_income": 265692000, "tax_provision": 63589000, "net_income": 202103000, "net_income_to_common": 202103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4735000, "total_current_assets": 360895000, "total_assets": 8904118000, "short_term_debt": 405466000, "long_term_debt": 2247199000, "total_debt": 2652665000, "total_liabilities": 4788545000, "total_equity": 4115573000, "shares_outstanding": 171747000, "goodwill_and_intangibles": 382285000 }, "cash_flow": { "operating_cash_flow": 233761000, "capital_expenditure": 75544000, "free_cash_flow": 309305000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241138, "ticker_id": 788, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "308656000", "ebitda": "457978000", "netIncome": "202103000", "grossProfit": "162462000", "depreciation": "None", "totalRevenue": "452145000", "costOfRevenue": "289683000", "interestIncome": "88731000", "incomeBeforeTax": "265692000", "interestExpense": "42964000", "operatingIncome": "111806000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "63589000", "reportedCurrency": "USD", "netInterestIncome": "-45964000", "nonInterestIncome": "None", "operatingExpenses": "50656000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "289683000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149322000", "sellingGeneralAndAdministrative": "31000000", "netIncomeFromContinuingOperations": "202103000" }, "balance": { "goodwill": "323314000", "inventory": "30822000", "commonStock": "1360000", "currentDebt": "None", "investments": "None", "totalAssets": "8904118000", "longTermDebt": "2247199000", "shortTermDebt": "405466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "58971000", "reportedCurrency": "USD", "retainedEarnings": "1865695000", "totalLiabilities": "4788545000", "otherCurrentAssets": "127478000", "totalCurrentAssets": "360895000", "currentLongTermDebt": "352246000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "197860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8543223000", "currentAccountsPayable": "110649000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7952652000", "shortLongTermDebtTotal": "2801351000", "totalShareholderEquity": "4115573000", "capitalLeaseObligations": "201906000", "otherCurrentLiabilities": "540405000", "totalCurrentLiabilities": "1065289000", "otherNonCurrentLiabilities": "115351000", "totalNonCurrentLiabilities": "3723256000", "cashAndShortTermInvestments": "4735000", "commonStockSharesOutstanding": "171747000", "intangibleAssetsExcludingGoodwill": "58971000", "cashAndCashEquivalentsAtCarryingValue": "4735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202104000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "8496000", "operatingCashflow": "233761000", "capitalExpenditures": "75544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-224569000", "cashflowFromInvestment": "-7750000", "stockBasedCompensation": "5165000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-196214000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 452145000, "cost_of_revenue": 289683000, "gross_profit": 162462000, "research_and_development": null, "selling_general_admin": 31000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 308656000, "depreciation_amortisation": 149322000, "ebitda": 457978000, "interest_expense": 42964000, "interest_income": null, "other_non_operating": null, "pretax_income": 265692000, "tax_provision": 63589000, "effective_tax_rate": null, "net_income": 202103000, "net_income_continuing_ops": 202103000, "net_income_to_common": 202103000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4735000, "short_term_investments": null, "net_receivables": 197860000, "inventory": 30822000, "other_current_assets": null, "total_current_assets": 360895000, "net_ppe": null, "goodwill": 323314000, "intangible_assets": 58971000, "goodwill_and_intangibles": 382285000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8543223000, "total_assets": 8904118000, "short_term_debt": 405466000, "accounts_payable": 110649000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1065289000, "long_term_debt": 2247199000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3723256000, "total_liabilities": 4788545000, "total_debt": 2652665000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1865695000, "total_equity": 4115573000, "shares_outstanding": 171747000, "operating_cash_flow": 233761000, "stock_based_compensation": 5165000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75544000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7750000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -224569000, "free_cash_flow": 309305000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "308656000", "ebitda": "457978000", "netIncome": "202103000", "grossProfit": "162462000", "depreciation": "None", "totalRevenue": "452145000", "costOfRevenue": "289683000", "interestIncome": "88731000", "incomeBeforeTax": "265692000", "interestExpense": "42964000", "operatingIncome": "111806000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "63589000", "reportedCurrency": "USD", "netInterestIncome": "-45964000", "nonInterestIncome": "None", "operatingExpenses": "50656000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "289683000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149322000", "sellingGeneralAndAdministrative": "31000000", "netIncomeFromContinuingOperations": "202103000" }, "balance": { "goodwill": "323314000", "inventory": "30822000", "commonStock": "1360000", "currentDebt": "None", "investments": "None", "totalAssets": "8904118000", "longTermDebt": "2247199000", "shortTermDebt": "405466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "58971000", "reportedCurrency": "USD", "retainedEarnings": "1865695000", "totalLiabilities": "4788545000", "otherCurrentAssets": "127478000", "totalCurrentAssets": "360895000", "currentLongTermDebt": "352246000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "197860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8543223000", "currentAccountsPayable": "110649000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7952652000", "shortLongTermDebtTotal": "2801351000", "totalShareholderEquity": "4115573000", "capitalLeaseObligations": "201906000", "otherCurrentLiabilities": "540405000", "totalCurrentLiabilities": "1065289000", "otherNonCurrentLiabilities": "115351000", "totalNonCurrentLiabilities": "3723256000", "cashAndShortTermInvestments": "4735000", "commonStockSharesOutstanding": "171747000", "intangibleAssetsExcludingGoodwill": "58971000", "cashAndCashEquivalentsAtCarryingValue": "4735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "202104000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "8496000", "operatingCashflow": "233761000", "capitalExpenditures": "75544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-224569000", "cashflowFromInvestment": "-7750000", "stockBasedCompensation": "5165000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-196214000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149322000", "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": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "income_statement": { "revenue": 541301000, "cost_of_revenue": 294874000, "gross_profit": 246427000, "ebit": 629682000, "ebitda": 782277000, "pretax_income": 585641000, "tax_provision": 153120000, "net_income": 432521000, "net_income_to_common": 432521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3391000, "total_current_assets": 394225000, "total_assets": 8987867000, "short_term_debt": 380994000, "long_term_debt": 2286855000, "total_debt": 2667849000, "total_liabilities": 4895154000, "total_equity": 4092713000, "shares_outstanding": 171746596, "goodwill_and_intangibles": 383923000 }, "cash_flow": { "operating_cash_flow": 282491000, "capital_expenditure": 113565000, "free_cash_flow": 396056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241139, "ticker_id": 788, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "629682000", "ebitda": "782277000", "netIncome": "432521000", "grossProfit": "246427000", "depreciation": "None", "totalRevenue": "541301000", "costOfRevenue": "294874000", "interestIncome": "377080000", "incomeBeforeTax": "585641000", "interestExpense": "44041000", "operatingIncome": "190657000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "153120000", "reportedCurrency": "USD", "netInterestIncome": "-47041000", "nonInterestIncome": "None", "operatingExpenses": "55770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "294874000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152595000", "sellingGeneralAndAdministrative": "33000000", "netIncomeFromContinuingOperations": "432521000" }, "balance": { "goodwill": "323314000", "inventory": "39318000", "commonStock": "1420000", "currentDebt": "None", "investments": "None", "totalAssets": "8987867000", "longTermDebt": "2286855000", "shortTermDebt": "380994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "60609000", "reportedCurrency": "USD", "retainedEarnings": "1797896000", "totalLiabilities": "4895154000", "otherCurrentAssets": "134198000", "totalCurrentAssets": "394225000", "currentLongTermDebt": "328837000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217318000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8593642000", "currentAccountsPayable": "120019000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7950150000", "shortLongTermDebtTotal": "2733502000", "totalShareholderEquity": "4092713000", "capitalLeaseObligations": "117810000", "otherCurrentLiabilities": "687129000", "totalCurrentLiabilities": "1197683000", "otherNonCurrentLiabilities": "115356000", "totalNonCurrentLiabilities": "3697471000", "cashAndShortTermInvestments": "3391000", "commonStockSharesOutstanding": "171746596", "intangibleAssetsExcludingGoodwill": "60609000", "cashAndCashEquivalentsAtCarryingValue": "3391000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "432521000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-11727000", "operatingCashflow": "282491000", "capitalExpenditures": "113565000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184565000", "cashflowFromInvestment": "-94922000", "stockBasedCompensation": "5084000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115714000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 541301000, "cost_of_revenue": 294874000, "gross_profit": 246427000, "research_and_development": null, "selling_general_admin": 33000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 629682000, "depreciation_amortisation": 152595000, "ebitda": 782277000, "interest_expense": 44041000, "interest_income": null, "other_non_operating": null, "pretax_income": 585641000, "tax_provision": 153120000, "effective_tax_rate": null, "net_income": 432521000, "net_income_continuing_ops": 432521000, "net_income_to_common": 432521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3391000, "short_term_investments": null, "net_receivables": 217318000, "inventory": 39318000, "other_current_assets": null, "total_current_assets": 394225000, "net_ppe": null, "goodwill": 323314000, "intangible_assets": 60609000, "goodwill_and_intangibles": 383923000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8593642000, "total_assets": 8987867000, "short_term_debt": 380994000, "accounts_payable": 120019000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1197683000, "long_term_debt": 2286855000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3697471000, "total_liabilities": 4895154000, "total_debt": 2667849000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1797896000, "total_equity": 4092713000, "shares_outstanding": 171746596, "operating_cash_flow": 282491000, "stock_based_compensation": 5084000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113565000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94922000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -184565000, "free_cash_flow": 396056000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "629682000", "ebitda": "782277000", "netIncome": "432521000", "grossProfit": "246427000", "depreciation": "None", "totalRevenue": "541301000", "costOfRevenue": "294874000", "interestIncome": "377080000", "incomeBeforeTax": "585641000", "interestExpense": "44041000", "operatingIncome": "190657000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "153120000", "reportedCurrency": "USD", "netInterestIncome": "-47041000", "nonInterestIncome": "None", "operatingExpenses": "55770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "294874000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152595000", "sellingGeneralAndAdministrative": "33000000", "netIncomeFromContinuingOperations": "432521000" }, "balance": { "goodwill": "323314000", "inventory": "39318000", "commonStock": "1420000", "currentDebt": "None", "investments": "None", "totalAssets": "8987867000", "longTermDebt": "2286855000", "shortTermDebt": "380994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "60609000", "reportedCurrency": "USD", "retainedEarnings": "1797896000", "totalLiabilities": "4895154000", "otherCurrentAssets": "134198000", "totalCurrentAssets": "394225000", "currentLongTermDebt": "328837000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217318000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8593642000", "currentAccountsPayable": "120019000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7950150000", "shortLongTermDebtTotal": "2733502000", "totalShareholderEquity": "4092713000", "capitalLeaseObligations": "117810000", "otherCurrentLiabilities": "687129000", "totalCurrentLiabilities": "1197683000", "otherNonCurrentLiabilities": "115356000", "totalNonCurrentLiabilities": "3697471000", "cashAndShortTermInvestments": "3391000", "commonStockSharesOutstanding": "171746596", "intangibleAssetsExcludingGoodwill": "60609000", "cashAndCashEquivalentsAtCarryingValue": "3391000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "432521000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-11727000", "operatingCashflow": "282491000", "capitalExpenditures": "113565000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-184565000", "cashflowFromInvestment": "-94922000", "stockBasedCompensation": "5084000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115714000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152595000", "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": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "income_statement": { "revenue": 610608000, "cost_of_revenue": 265036000, "gross_profit": 345572000, "ebit": -231187000, "ebitda": -104125000, "pretax_income": -272799000, "tax_provision": -75084000, "net_income": -197715000, "net_income_to_common": -197715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2615000, "total_current_assets": 425430000, "total_assets": 9046709000, "short_term_debt": 382717000, "long_term_debt": 2353350000, "total_debt": 2736067000, "total_liabilities": 5275935000, "total_equity": 3770774000, "shares_outstanding": 147778141, "goodwill_and_intangibles": 385561000 }, "cash_flow": { "operating_cash_flow": 215656000, "capital_expenditure": 131465000, "free_cash_flow": 347121000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241140, "ticker_id": 788, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-231187000", "ebitda": "-104125000", "netIncome": "-197715000", "grossProfit": "345572000", "depreciation": "None", "totalRevenue": "610608000", "costOfRevenue": "265036000", "interestIncome": "569832000", "incomeBeforeTax": "-272799000", "interestExpense": "41612000", "operatingIncome": "290490000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-75084000", "reportedCurrency": "USD", "netInterestIncome": "-44612000", "nonInterestIncome": "None", "operatingExpenses": "55082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265036000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127062000", "sellingGeneralAndAdministrative": "40000000", "netIncomeFromContinuingOperations": "-197715000" }, "balance": { "goodwill": "323314000", "inventory": "27591000", "commonStock": "1456000", "currentDebt": "None", "investments": "None", "totalAssets": "9046709000", "longTermDebt": "2353350000", "shortTermDebt": "382717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "62247000", "reportedCurrency": "USD", "retainedEarnings": "1450844000", "totalLiabilities": "5275935000", "otherCurrentAssets": "96899000", "totalCurrentAssets": "425430000", "currentLongTermDebt": "328300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "298325000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8621279000", "currentAccountsPayable": "144376000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7981993000", "shortLongTermDebtTotal": "2794205000", "totalShareholderEquity": "3770774000", "capitalLeaseObligations": "112555000", "otherCurrentLiabilities": "1036260000", "totalCurrentLiabilities": "1582893000", "otherNonCurrentLiabilities": "113006000", "totalNonCurrentLiabilities": "3693042000", "cashAndShortTermInvestments": "2615000", "commonStockSharesOutstanding": "147778141", "intangibleAssetsExcludingGoodwill": "62247000", "cashAndCashEquivalentsAtCarryingValue": "2615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-197715000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-13019000", "operatingCashflow": "215656000", "capitalExpenditures": "131465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "375755000", "cashflowFromInvestment": "-633597000", "stockBasedCompensation": "8816000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127062000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 610608000, "cost_of_revenue": 265036000, "gross_profit": 345572000, "research_and_development": null, "selling_general_admin": 40000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -231187000, "depreciation_amortisation": 127062000, "ebitda": -104125000, "interest_expense": 41612000, "interest_income": null, "other_non_operating": null, "pretax_income": -272799000, "tax_provision": -75084000, "effective_tax_rate": null, "net_income": -197715000, "net_income_continuing_ops": -197715000, "net_income_to_common": -197715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2615000, "short_term_investments": null, "net_receivables": 298325000, "inventory": 27591000, "other_current_assets": null, "total_current_assets": 425430000, "net_ppe": null, "goodwill": 323314000, "intangible_assets": 62247000, "goodwill_and_intangibles": 385561000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8621279000, "total_assets": 9046709000, "short_term_debt": 382717000, "accounts_payable": 144376000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1582893000, "long_term_debt": 2353350000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3693042000, "total_liabilities": 5275935000, "total_debt": 2736067000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1450844000, "total_equity": 3770774000, "shares_outstanding": 147778141, "operating_cash_flow": 215656000, "stock_based_compensation": 8816000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131465000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -633597000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 375755000, "free_cash_flow": 347121000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-231187000", "ebitda": "-104125000", "netIncome": "-197715000", "grossProfit": "345572000", "depreciation": "None", "totalRevenue": "610608000", "costOfRevenue": "265036000", "interestIncome": "569832000", "incomeBeforeTax": "-272799000", "interestExpense": "41612000", "operatingIncome": "290490000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-75084000", "reportedCurrency": "USD", "netInterestIncome": "-44612000", "nonInterestIncome": "None", "operatingExpenses": "55082000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265036000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127062000", "sellingGeneralAndAdministrative": "40000000", "netIncomeFromContinuingOperations": "-197715000" }, "balance": { "goodwill": "323314000", "inventory": "27591000", "commonStock": "1456000", "currentDebt": "None", "investments": "None", "totalAssets": "9046709000", "longTermDebt": "2353350000", "shortTermDebt": "382717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "62247000", "reportedCurrency": "USD", "retainedEarnings": "1450844000", "totalLiabilities": "5275935000", "otherCurrentAssets": "96899000", "totalCurrentAssets": "425430000", "currentLongTermDebt": "328300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "298325000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8621279000", "currentAccountsPayable": "144376000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7981993000", "shortLongTermDebtTotal": "2794205000", "totalShareholderEquity": "3770774000", "capitalLeaseObligations": "112555000", "otherCurrentLiabilities": "1036260000", "totalCurrentLiabilities": "1582893000", "otherNonCurrentLiabilities": "113006000", "totalNonCurrentLiabilities": "3693042000", "cashAndShortTermInvestments": "2615000", "commonStockSharesOutstanding": "147778141", "intangibleAssetsExcludingGoodwill": "62247000", "cashAndCashEquivalentsAtCarryingValue": "2615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-197715000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-13019000", "operatingCashflow": "215656000", "capitalExpenditures": "131465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "375755000", "cashflowFromInvestment": "-633597000", "stockBasedCompensation": "8816000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127062000", "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": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "income_statement": { "revenue": 419570000, "cost_of_revenue": 256115000, "gross_profit": 163455000, "ebit": -157402000, "ebitda": -29066000, "pretax_income": -193999000, "tax_provision": -49375000, "net_income": -144624000, "net_income_to_common": -144624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17198000, "total_current_assets": 370635000, "total_assets": 8511903000, "short_term_debt": 383476000, "long_term_debt": 1838234000, "total_debt": 2221710000, "total_liabilities": 4413873000, "total_equity": 4098030000, "shares_outstanding": 151306438, "goodwill_and_intangibles": 387199000 }, "cash_flow": { "operating_cash_flow": 268797000, "capital_expenditure": 105495000, "free_cash_flow": 374292000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241141, "ticker_id": 788, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-157402000", "ebitda": "-29066000", "netIncome": "-144624000", "grossProfit": "163455000", "depreciation": "None", "totalRevenue": "419570000", "costOfRevenue": "256115000", "interestIncome": "319589000", "incomeBeforeTax": "-193999000", "interestExpense": "36597000", "operatingIncome": "101501000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-49375000", "reportedCurrency": "USD", "netInterestIncome": "-28597000", "nonInterestIncome": "None", "operatingExpenses": "61954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "256115000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128336000", "sellingGeneralAndAdministrative": "37542000", "netIncomeFromContinuingOperations": "-144624000" }, "balance": { "goodwill": "323314000", "inventory": "14572000", "commonStock": "1490000", "currentDebt": "None", "investments": "None", "totalAssets": "8511903000", "longTermDebt": "1838234000", "shortTermDebt": "383476000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "63885000", "reportedCurrency": "USD", "retainedEarnings": "1753293000", "totalLiabilities": "4413873000", "otherCurrentAssets": "141459000", "totalCurrentAssets": "370635000", "currentLongTermDebt": "327766000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "197406000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8141268000", "currentAccountsPayable": "123249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7482824000", "shortLongTermDebtTotal": "2292269000", "totalShareholderEquity": "4098030000", "capitalLeaseObligations": "126269000", "otherCurrentLiabilities": "585941000", "totalCurrentLiabilities": "1122578000", "otherNonCurrentLiabilities": "137644000", "totalNonCurrentLiabilities": "3291295000", "cashAndShortTermInvestments": "17198000", "commonStockSharesOutstanding": "151306438", "intangibleAssetsExcludingGoodwill": "63885000", "cashAndCashEquivalentsAtCarryingValue": "17198000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-144624000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1607000", "operatingCashflow": "268797000", "capitalExpenditures": "105495000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-144812000", "cashflowFromInvestment": "-70222000", "stockBasedCompensation": "4346000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6825000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "485754000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 419570000, "cost_of_revenue": 256115000, "gross_profit": 163455000, "research_and_development": null, "selling_general_admin": 37542000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -157402000, "depreciation_amortisation": 128336000, "ebitda": -29066000, "interest_expense": 36597000, "interest_income": null, "other_non_operating": null, "pretax_income": -193999000, "tax_provision": -49375000, "effective_tax_rate": null, "net_income": -144624000, "net_income_continuing_ops": -144624000, "net_income_to_common": -144624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17198000, "short_term_investments": null, "net_receivables": 197406000, "inventory": 14572000, "other_current_assets": null, "total_current_assets": 370635000, "net_ppe": null, "goodwill": 323314000, "intangible_assets": 63885000, "goodwill_and_intangibles": 387199000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8141268000, "total_assets": 8511903000, "short_term_debt": 383476000, "accounts_payable": 123249000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1122578000, "long_term_debt": 1838234000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3291295000, "total_liabilities": 4413873000, "total_debt": 2221710000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1753293000, "total_equity": 4098030000, "shares_outstanding": 151306438, "operating_cash_flow": 268797000, "stock_based_compensation": 4346000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105495000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70222000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -144812000, "free_cash_flow": 374292000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-157402000", "ebitda": "-29066000", "netIncome": "-144624000", "grossProfit": "163455000", "depreciation": "None", "totalRevenue": "419570000", "costOfRevenue": "256115000", "interestIncome": "319589000", "incomeBeforeTax": "-193999000", "interestExpense": "36597000", "operatingIncome": "101501000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-49375000", "reportedCurrency": "USD", "netInterestIncome": "-28597000", "nonInterestIncome": "None", "operatingExpenses": "61954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "256115000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128336000", "sellingGeneralAndAdministrative": "37542000", "netIncomeFromContinuingOperations": "-144624000" }, "balance": { "goodwill": "323314000", "inventory": "14572000", "commonStock": "1490000", "currentDebt": "None", "investments": "None", "totalAssets": "8511903000", "longTermDebt": "1838234000", "shortTermDebt": "383476000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "63885000", "reportedCurrency": "USD", "retainedEarnings": "1753293000", "totalLiabilities": "4413873000", "otherCurrentAssets": "141459000", "totalCurrentAssets": "370635000", "currentLongTermDebt": "327766000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "197406000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8141268000", "currentAccountsPayable": "123249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7482824000", "shortLongTermDebtTotal": "2292269000", "totalShareholderEquity": "4098030000", "capitalLeaseObligations": "126269000", "otherCurrentLiabilities": "585941000", "totalCurrentLiabilities": "1122578000", "otherNonCurrentLiabilities": "137644000", "totalNonCurrentLiabilities": "3291295000", "cashAndShortTermInvestments": "17198000", "commonStockSharesOutstanding": "151306438", "intangibleAssetsExcludingGoodwill": "63885000", "cashAndCashEquivalentsAtCarryingValue": "17198000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-144624000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1607000", "operatingCashflow": "268797000", "capitalExpenditures": "105495000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-144812000", "cashflowFromInvestment": "-70222000", "stockBasedCompensation": "4346000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6825000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "485754000", "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": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "income_statement": { "revenue": 335249000, "cost_of_revenue": 267994000, "gross_profit": 67255000, "ebit": 120484000, "ebitda": 241711000, "pretax_income": 82561000, "tax_provision": 17021000, "net_income": 65540000, "net_income_to_common": 65540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1310000, "total_current_assets": 332939000, "total_assets": 8538049000, "short_term_debt": 378845000, "long_term_debt": 1957655000, "total_debt": 2336500000, "total_liabilities": 4281334000, "total_equity": 4256715000, "shares_outstanding": 179113461, "goodwill_and_intangibles": 388838000 }, "cash_flow": { "operating_cash_flow": 170152000, "capital_expenditure": 114737000, "free_cash_flow": 284889000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241143, "ticker_id": 788, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120484000", "ebitda": "241711000", "netIncome": "65540000", "grossProfit": "67255000", "depreciation": "None", "totalRevenue": "335249000", "costOfRevenue": "267994000", "interestIncome": "51041000", "incomeBeforeTax": "82561000", "interestExpense": "37923000", "operatingIncome": "13320000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "17021000", "reportedCurrency": "USD", "netInterestIncome": "-40923000", "nonInterestIncome": "None", "operatingExpenses": "53935000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121227000", "sellingGeneralAndAdministrative": "35000000", "netIncomeFromContinuingOperations": "65540000" }, "balance": { "goodwill": "323314000", "inventory": "12965000", "commonStock": "1494000", "currentDebt": "None", "investments": "None", "totalAssets": "8538049000", "longTermDebt": "1957655000", "shortTermDebt": "378845000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "65524000", "reportedCurrency": "USD", "retainedEarnings": "1914218000", "totalLiabilities": "4281334000", "otherCurrentAssets": "166279000", "totalCurrentAssets": "332939000", "currentLongTermDebt": "327236000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "152385000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8205110000", "currentAccountsPayable": "120125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7477059000", "shortLongTermDebtTotal": "2404263000", "totalShareholderEquity": "4256715000", "capitalLeaseObligations": "119372000", "otherCurrentLiabilities": "369798000", "totalCurrentLiabilities": "892737000", "otherNonCurrentLiabilities": "142954000", "totalNonCurrentLiabilities": "3388597000", "cashAndShortTermInvestments": "1310000", "commonStockSharesOutstanding": "179113461", "intangibleAssetsExcludingGoodwill": "65524000", "cashAndCashEquivalentsAtCarryingValue": "1310000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65540000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1540000", "operatingCashflow": "170152000", "capitalExpenditures": "114737000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62717000", "cashflowFromInvestment": "-110048000", "stockBasedCompensation": "4192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81176000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121227000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 335249000, "cost_of_revenue": 267994000, "gross_profit": 67255000, "research_and_development": null, "selling_general_admin": 35000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120484000, "depreciation_amortisation": 121227000, "ebitda": 241711000, "interest_expense": 37923000, "interest_income": null, "other_non_operating": null, "pretax_income": 82561000, "tax_provision": 17021000, "effective_tax_rate": null, "net_income": 65540000, "net_income_continuing_ops": 65540000, "net_income_to_common": 65540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1310000, "short_term_investments": null, "net_receivables": 152385000, "inventory": 12965000, "other_current_assets": null, "total_current_assets": 332939000, "net_ppe": null, "goodwill": 323314000, "intangible_assets": 65524000, "goodwill_and_intangibles": 388838000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8205110000, "total_assets": 8538049000, "short_term_debt": 378845000, "accounts_payable": 120125000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 892737000, "long_term_debt": 1957655000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3388597000, "total_liabilities": 4281334000, "total_debt": 2336500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1914218000, "total_equity": 4256715000, "shares_outstanding": 179113461, "operating_cash_flow": 170152000, "stock_based_compensation": 4192000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114737000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110048000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62717000, "free_cash_flow": 284889000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "120484000", "ebitda": "241711000", "netIncome": "65540000", "grossProfit": "67255000", "depreciation": "None", "totalRevenue": "335249000", "costOfRevenue": "267994000", "interestIncome": "51041000", "incomeBeforeTax": "82561000", "interestExpense": "37923000", "operatingIncome": "13320000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "17021000", "reportedCurrency": "USD", "netInterestIncome": "-40923000", "nonInterestIncome": "None", "operatingExpenses": "53935000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121227000", "sellingGeneralAndAdministrative": "35000000", "netIncomeFromContinuingOperations": "65540000" }, "balance": { "goodwill": "323314000", "inventory": "12965000", "commonStock": "1494000", "currentDebt": "None", "investments": "None", "totalAssets": "8538049000", "longTermDebt": "1957655000", "shortTermDebt": "378845000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "65524000", "reportedCurrency": "USD", "retainedEarnings": "1914218000", "totalLiabilities": "4281334000", "otherCurrentAssets": "166279000", "totalCurrentAssets": "332939000", "currentLongTermDebt": "327236000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "152385000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8205110000", "currentAccountsPayable": "120125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7477059000", "shortLongTermDebtTotal": "2404263000", "totalShareholderEquity": "4256715000", "capitalLeaseObligations": "119372000", "otherCurrentLiabilities": "369798000", "totalCurrentLiabilities": "892737000", "otherNonCurrentLiabilities": "142954000", "totalNonCurrentLiabilities": "3388597000", "cashAndShortTermInvestments": "1310000", "commonStockSharesOutstanding": "179113461", "intangibleAssetsExcludingGoodwill": "65524000", "cashAndCashEquivalentsAtCarryingValue": "1310000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65540000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1540000", "operatingCashflow": "170152000", "capitalExpenditures": "114737000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62717000", "cashflowFromInvestment": "-110048000", "stockBasedCompensation": "4192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81176000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121227000", "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": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "income_statement": { "revenue": 307348000, "cost_of_revenue": 244078000, "gross_profit": 63270000, "ebit": 23391000, "ebitda": 140932000, "pretax_income": -15243000, "tax_provision": 3018000, "net_income": -18261000, "net_income_to_common": -18261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3923000, "total_current_assets": 368547000, "total_assets": 8602954000, "short_term_debt": 380573000, "long_term_debt": 1955433000, "total_debt": 2336006000, "total_liabilities": 4352309000, "total_equity": 4250645000, "shares_outstanding": 152608500, "goodwill_and_intangibles": 390476000 }, "cash_flow": { "operating_cash_flow": 191765000, "capital_expenditure": 151916000, "free_cash_flow": 343681000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241144, "ticker_id": 788, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23391000", "ebitda": "140932000", "netIncome": "-18261000", "grossProfit": "63270000", "depreciation": "None", "totalRevenue": "307348000", "costOfRevenue": "244078000", "interestIncome": "None", "incomeBeforeTax": "-15243000", "interestExpense": "38634000", "operatingIncome": "5906000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3018000", "reportedCurrency": "USD", "netInterestIncome": "-41634000", "nonInterestIncome": "None", "operatingExpenses": "57364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "244078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117541000", "sellingGeneralAndAdministrative": "34000000", "netIncomeFromContinuingOperations": "-18261000" }, "balance": { "goodwill": "323314000", "inventory": "14505000", "commonStock": "1516000", "currentDebt": "None", "investments": "None", "totalAssets": "8602954000", "longTermDebt": "1955433000", "shortTermDebt": "380573000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "67162000", "reportedCurrency": "USD", "retainedEarnings": "1893215000", "totalLiabilities": "4352309000", "otherCurrentAssets": "203624000", "totalCurrentAssets": "368547000", "currentLongTermDebt": "326710000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "146495000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8234407000", "currentAccountsPayable": "126192000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2411493000", "totalShareholderEquity": "4250645000", "capitalLeaseObligations": "129350000", "otherCurrentLiabilities": "357991000", "totalCurrentLiabilities": "893353000", "otherNonCurrentLiabilities": "142675000", "totalNonCurrentLiabilities": "3458956000", "cashAndShortTermInvestments": "3923000", "commonStockSharesOutstanding": "152608500", "intangibleAssetsExcludingGoodwill": "67162000", "cashAndCashEquivalentsAtCarryingValue": "3923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18261000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-137000", "operatingCashflow": "191765000", "capitalExpenditures": "151916000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45291000", "cashflowFromInvestment": "-144539000", "stockBasedCompensation": "4179000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44381000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117541000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 307348000, "cost_of_revenue": 244078000, "gross_profit": 63270000, "research_and_development": null, "selling_general_admin": 34000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23391000, "depreciation_amortisation": 117541000, "ebitda": 140932000, "interest_expense": 38634000, "interest_income": null, "other_non_operating": null, "pretax_income": -15243000, "tax_provision": 3018000, "effective_tax_rate": null, "net_income": -18261000, "net_income_continuing_ops": -18261000, "net_income_to_common": -18261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3923000, "short_term_investments": null, "net_receivables": 146495000, "inventory": 14505000, "other_current_assets": null, "total_current_assets": 368547000, "net_ppe": null, "goodwill": 323314000, "intangible_assets": 67162000, "goodwill_and_intangibles": 390476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8234407000, "total_assets": 8602954000, "short_term_debt": 380573000, "accounts_payable": 126192000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 893353000, "long_term_debt": 1955433000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3458956000, "total_liabilities": 4352309000, "total_debt": 2336006000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1893215000, "total_equity": 4250645000, "shares_outstanding": 152608500, "operating_cash_flow": 191765000, "stock_based_compensation": 4179000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151916000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144539000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45291000, "free_cash_flow": 343681000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23391000", "ebitda": "140932000", "netIncome": "-18261000", "grossProfit": "63270000", "depreciation": "None", "totalRevenue": "307348000", "costOfRevenue": "244078000", "interestIncome": "None", "incomeBeforeTax": "-15243000", "interestExpense": "38634000", "operatingIncome": "5906000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3018000", "reportedCurrency": "USD", "netInterestIncome": "-41634000", "nonInterestIncome": "None", "operatingExpenses": "57364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "244078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117541000", "sellingGeneralAndAdministrative": "34000000", "netIncomeFromContinuingOperations": "-18261000" }, "balance": { "goodwill": "323314000", "inventory": "14505000", "commonStock": "1516000", "currentDebt": "None", "investments": "None", "totalAssets": "8602954000", "longTermDebt": "1955433000", "shortTermDebt": "380573000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "67162000", "reportedCurrency": "USD", "retainedEarnings": "1893215000", "totalLiabilities": "4352309000", "otherCurrentAssets": "203624000", "totalCurrentAssets": "368547000", "currentLongTermDebt": "326710000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "146495000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8234407000", "currentAccountsPayable": "126192000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2411493000", "totalShareholderEquity": "4250645000", "capitalLeaseObligations": "129350000", "otherCurrentLiabilities": "357991000", "totalCurrentLiabilities": "893353000", "otherNonCurrentLiabilities": "142675000", "totalNonCurrentLiabilities": "3458956000", "cashAndShortTermInvestments": "3923000", "commonStockSharesOutstanding": "152608500", "intangibleAssetsExcludingGoodwill": "67162000", "cashAndCashEquivalentsAtCarryingValue": "3923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18261000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-137000", "operatingCashflow": "191765000", "capitalExpenditures": "151916000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45291000", "cashflowFromInvestment": "-144539000", "stockBasedCompensation": "4179000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44381000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117541000", "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": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "income_statement": { "revenue": 377025000, "cost_of_revenue": 256235000, "gross_profit": 120790000, "ebit": 43760000, "ebitda": 162410000, "pretax_income": 6319000, "tax_provision": -532000, "net_income": 6851000, "net_income_to_common": 6851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1988000, "total_current_assets": 460442000, "total_assets": 8656642000, "short_term_debt": 380070000, "long_term_debt": 1942508000, "total_debt": 2322578000, "total_liabilities": 4347322000, "total_equity": 4309320000, "shares_outstanding": 156151721, "goodwill_and_intangibles": 392114000 }, "cash_flow": { "operating_cash_flow": 185065000, "capital_expenditure": 168184000, "free_cash_flow": 353249000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241145, "ticker_id": 788, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43760000", "ebitda": "162410000", "netIncome": "6851000", "grossProfit": "120790000", "depreciation": "None", "totalRevenue": "377025000", "costOfRevenue": "256235000", "interestIncome": "None", "incomeBeforeTax": "6319000", "interestExpense": "40441000", "operatingIncome": "57478000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-532000", "reportedCurrency": "USD", "netInterestIncome": "-37441000", "nonInterestIncome": "None", "operatingExpenses": "63312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "256235000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118650000", "sellingGeneralAndAdministrative": "38000000", "netIncomeFromContinuingOperations": "6851000" }, "balance": { "goodwill": "323314000", "inventory": "14368000", "commonStock": "1534000", "currentDebt": "None", "investments": "None", "totalAssets": "8656642000", "longTermDebt": "1942508000", "shortTermDebt": "380070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "68800000", "reportedCurrency": "USD", "retainedEarnings": "1941892000", "totalLiabilities": "4347322000", "otherCurrentAssets": "309389000", "totalCurrentAssets": "460442000", "currentLongTermDebt": "326187000", "longTermInvestments": "None", "shortTermInvestments": "974000", "currentNetReceivables": "134697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8196200000", "currentAccountsPayable": "163016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2405159000", "totalShareholderEquity": "4309320000", "capitalLeaseObligations": "136464000", "otherCurrentLiabilities": "301802000", "totalCurrentLiabilities": "874102000", "otherNonCurrentLiabilities": "142372000", "totalNonCurrentLiabilities": "3473220000", "cashAndShortTermInvestments": "1988000", "commonStockSharesOutstanding": "156151721", "intangibleAssetsExcludingGoodwill": "68800000", "cashAndCashEquivalentsAtCarryingValue": "1988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6851000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "5478000", "operatingCashflow": "185065000", "capitalExpenditures": "168184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23860000", "cashflowFromInvestment": "-159660000", "stockBasedCompensation": "7374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51821000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118650000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 377025000, "cost_of_revenue": 256235000, "gross_profit": 120790000, "research_and_development": null, "selling_general_admin": 38000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43760000, "depreciation_amortisation": 118650000, "ebitda": 162410000, "interest_expense": 40441000, "interest_income": null, "other_non_operating": null, "pretax_income": 6319000, "tax_provision": -532000, "effective_tax_rate": null, "net_income": 6851000, "net_income_continuing_ops": 6851000, "net_income_to_common": 6851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1988000, "short_term_investments": 974000, "net_receivables": 134697000, "inventory": 14368000, "other_current_assets": null, "total_current_assets": 460442000, "net_ppe": null, "goodwill": 323314000, "intangible_assets": 68800000, "goodwill_and_intangibles": 392114000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8196200000, "total_assets": 8656642000, "short_term_debt": 380070000, "accounts_payable": 163016000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 874102000, "long_term_debt": 1942508000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3473220000, "total_liabilities": 4347322000, "total_debt": 2322578000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1941892000, "total_equity": 4309320000, "shares_outstanding": 156151721, "operating_cash_flow": 185065000, "stock_based_compensation": 7374000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168184000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -159660000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23860000, "free_cash_flow": 353249000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43760000", "ebitda": "162410000", "netIncome": "6851000", "grossProfit": "120790000", "depreciation": "None", "totalRevenue": "377025000", "costOfRevenue": "256235000", "interestIncome": "None", "incomeBeforeTax": "6319000", "interestExpense": "40441000", "operatingIncome": "57478000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-532000", "reportedCurrency": "USD", "netInterestIncome": "-37441000", "nonInterestIncome": "None", "operatingExpenses": "63312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "256235000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118650000", "sellingGeneralAndAdministrative": "38000000", "netIncomeFromContinuingOperations": "6851000" }, "balance": { "goodwill": "323314000", "inventory": "14368000", "commonStock": "1534000", "currentDebt": "None", "investments": "None", "totalAssets": "8656642000", "longTermDebt": "1942508000", "shortTermDebt": "380070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "68800000", "reportedCurrency": "USD", "retainedEarnings": "1941892000", "totalLiabilities": "4347322000", "otherCurrentAssets": "309389000", "totalCurrentAssets": "460442000", "currentLongTermDebt": "326187000", "longTermInvestments": "None", "shortTermInvestments": "974000", "currentNetReceivables": "134697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8196200000", "currentAccountsPayable": "163016000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2405159000", "totalShareholderEquity": "4309320000", "capitalLeaseObligations": "136464000", "otherCurrentLiabilities": "301802000", "totalCurrentLiabilities": "874102000", "otherNonCurrentLiabilities": "142372000", "totalNonCurrentLiabilities": "3473220000", "cashAndShortTermInvestments": "1988000", "commonStockSharesOutstanding": "156151721", "intangibleAssetsExcludingGoodwill": "68800000", "cashAndCashEquivalentsAtCarryingValue": "1988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6851000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "5478000", "operatingCashflow": "185065000", "capitalExpenditures": "168184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23860000", "cashflowFromInvestment": "-159660000", "stockBasedCompensation": "7374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51821000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118650000", "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": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "income_statement": { "revenue": 392557000, "cost_of_revenue": 251013000, "gross_profit": 141544000, "ebit": 676336000, "ebitda": 789164000, "pretax_income": 639005000, "tax_provision": 125020000, "net_income": 513985000, "net_income_to_common": 513985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 443000, "total_current_assets": 421788000, "total_assets": 8626657000, "short_term_debt": 381321000, "long_term_debt": 1888706000, "total_debt": 2270027000, "total_liabilities": 4265640000, "total_equity": 4361017000, "shares_outstanding": 186708527, "goodwill_and_intangibles": 717066000 }, "cash_flow": { "operating_cash_flow": 161131000, "capital_expenditure": 107749000, "free_cash_flow": 268880000, "dividends_paid": 520774000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241146, "ticker_id": 788, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "676336000", "ebitda": "789164000", "netIncome": "513985000", "grossProfit": "141544000", "depreciation": "None", "totalRevenue": "392557000", "costOfRevenue": "251013000", "interestIncome": "None", "incomeBeforeTax": "639005000", "interestExpense": "37331000", "operatingIncome": "92621000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "125020000", "reportedCurrency": "USD", "netInterestIncome": "-37331000", "nonInterestIncome": "None", "operatingExpenses": "48923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "251013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112828000", "sellingGeneralAndAdministrative": "67017000", "netIncomeFromContinuingOperations": "513985000" }, "balance": { "goodwill": "323314000", "inventory": "19846000", "commonStock": "1548000", "currentDebt": "None", "investments": "None", "totalAssets": "8626657000", "longTermDebt": "1888706000", "shortTermDebt": "381321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "393752000", "reportedCurrency": "USD", "retainedEarnings": "1981860000", "totalLiabilities": "4265640000", "otherCurrentAssets": "267508000", "totalCurrentAssets": "421788000", "currentLongTermDebt": "325668000", "longTermInvestments": "None", "shortTermInvestments": "5449000", "currentNetReceivables": "133991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8204869000", "currentAccountsPayable": "147361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2365058000", "totalShareholderEquity": "4361017000", "capitalLeaseObligations": "150684000", "otherCurrentLiabilities": "269142000", "totalCurrentLiabilities": "822998000", "otherNonCurrentLiabilities": "97582000", "totalNonCurrentLiabilities": "3442642000", "cashAndShortTermInvestments": "443000", "commonStockSharesOutstanding": "186708527", "intangibleAssetsExcludingGoodwill": "393752000", "cashAndCashEquivalentsAtCarryingValue": "443000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "513985000", "profitLoss": "None", "dividendPayout": "520774000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "161000", "operatingCashflow": "161131000", "capitalExpenditures": "107749000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69682000", "cashflowFromInvestment": "-99659000", "stockBasedCompensation": "4186000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "520774000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103945000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-473530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 392557000, "cost_of_revenue": 251013000, "gross_profit": 141544000, "research_and_development": null, "selling_general_admin": 67017000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 676336000, "depreciation_amortisation": 112828000, "ebitda": 789164000, "interest_expense": 37331000, "interest_income": null, "other_non_operating": null, "pretax_income": 639005000, "tax_provision": 125020000, "effective_tax_rate": null, "net_income": 513985000, "net_income_continuing_ops": 513985000, "net_income_to_common": 513985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 443000, "short_term_investments": 5449000, "net_receivables": 133991000, "inventory": 19846000, "other_current_assets": null, "total_current_assets": 421788000, "net_ppe": null, "goodwill": 323314000, "intangible_assets": 393752000, "goodwill_and_intangibles": 717066000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8204869000, "total_assets": 8626657000, "short_term_debt": 381321000, "accounts_payable": 147361000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 822998000, "long_term_debt": 1888706000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3442642000, "total_liabilities": 4265640000, "total_debt": 2270027000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1981860000, "total_equity": 4361017000, "shares_outstanding": 186708527, "operating_cash_flow": 161131000, "stock_based_compensation": 4186000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107749000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99659000, "dividends_paid": 520774000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69682000, "free_cash_flow": 268880000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "676336000", "ebitda": "789164000", "netIncome": "513985000", "grossProfit": "141544000", "depreciation": "None", "totalRevenue": "392557000", "costOfRevenue": "251013000", "interestIncome": "None", "incomeBeforeTax": "639005000", "interestExpense": "37331000", "operatingIncome": "92621000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "125020000", "reportedCurrency": "USD", "netInterestIncome": "-37331000", "nonInterestIncome": "None", "operatingExpenses": "48923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "251013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112828000", "sellingGeneralAndAdministrative": "67017000", "netIncomeFromContinuingOperations": "513985000" }, "balance": { "goodwill": "323314000", "inventory": "19846000", "commonStock": "1548000", "currentDebt": "None", "investments": "None", "totalAssets": "8626657000", "longTermDebt": "1888706000", "shortTermDebt": "381321000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "393752000", "reportedCurrency": "USD", "retainedEarnings": "1981860000", "totalLiabilities": "4265640000", "otherCurrentAssets": "267508000", "totalCurrentAssets": "421788000", "currentLongTermDebt": "325668000", "longTermInvestments": "None", "shortTermInvestments": "5449000", "currentNetReceivables": "133991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8204869000", "currentAccountsPayable": "147361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2365058000", "totalShareholderEquity": "4361017000", "capitalLeaseObligations": "150684000", "otherCurrentLiabilities": "269142000", "totalCurrentLiabilities": "822998000", "otherNonCurrentLiabilities": "97582000", "totalNonCurrentLiabilities": "3442642000", "cashAndShortTermInvestments": "443000", "commonStockSharesOutstanding": "186708527", "intangibleAssetsExcludingGoodwill": "393752000", "cashAndCashEquivalentsAtCarryingValue": "443000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "513985000", "profitLoss": "None", "dividendPayout": "520774000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "161000", "operatingCashflow": "161131000", "capitalExpenditures": "107749000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69682000", "cashflowFromInvestment": "-99659000", "stockBasedCompensation": "4186000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "520774000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-103945000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-473530000", "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": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "income_statement": { "revenue": 302703000, "cost_of_revenue": 246073000, "gross_profit": 56630000, "ebit": 54633000, "ebitda": 166487000, "pretax_income": 19242000, "tax_provision": -2139000, "net_income": 21381000, "net_income_to_common": 21381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8653000, "total_current_assets": 300592000, "total_assets": 8492637000, "short_term_debt": 382392000, "long_term_debt": 1843780000, "total_debt": 2226172000, "total_liabilities": 4535323000, "total_equity": 3957314000, "shares_outstanding": 190674498, "goodwill_and_intangibles": 395390000 }, "cash_flow": { "operating_cash_flow": 205993000, "capital_expenditure": 205642000, "free_cash_flow": 411635000, "dividends_paid": 360551000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241148, "ticker_id": 788, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54633000", "ebitda": "166487000", "netIncome": "21381000", "grossProfit": "56630000", "depreciation": "None", "totalRevenue": "302703000", "costOfRevenue": "246073000", "interestIncome": "12412000", "incomeBeforeTax": "19242000", "interestExpense": "38391000", "operatingIncome": "138426000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2139000", "reportedCurrency": "USD", "netInterestIncome": "-35391000", "nonInterestIncome": "None", "operatingExpenses": "56630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "246073000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111854000", "sellingGeneralAndAdministrative": "30213000", "netIncomeFromContinuingOperations": "21381000" }, "balance": { "goodwill": "323314000", "inventory": "20007000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "8492637000", "longTermDebt": "1843780000", "shortTermDebt": "382392000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "72076000", "reportedCurrency": "USD", "retainedEarnings": "1538136000", "totalLiabilities": "4535323000", "otherCurrentAssets": "180577000", "totalCurrentAssets": "300592000", "currentLongTermDebt": "325152000", "longTermInvestments": "None", "shortTermInvestments": "9948000", "currentNetReceivables": "91355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8192045000", "currentAccountsPayable": "185951000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7461562000", "shortLongTermDebtTotal": "2333219000", "totalShareholderEquity": "3957314000", "capitalLeaseObligations": "164287000", "otherCurrentLiabilities": "394284000", "totalCurrentLiabilities": "991018000", "otherNonCurrentLiabilities": "98644000", "totalNonCurrentLiabilities": "3544305000", "cashAndShortTermInvestments": "8653000", "commonStockSharesOutstanding": "190674498", "intangibleAssetsExcludingGoodwill": "72076000", "cashAndCashEquivalentsAtCarryingValue": "8653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21381000", "profitLoss": "None", "dividendPayout": "360551000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6464000", "operatingCashflow": "205993000", "capitalExpenditures": "205642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33591000", "cashflowFromInvestment": "-409718000", "stockBasedCompensation": "2870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "360551000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47535000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59622000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 302703000, "cost_of_revenue": 246073000, "gross_profit": 56630000, "research_and_development": null, "selling_general_admin": 30213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54633000, "depreciation_amortisation": 111854000, "ebitda": 166487000, "interest_expense": 38391000, "interest_income": null, "other_non_operating": null, "pretax_income": 19242000, "tax_provision": -2139000, "effective_tax_rate": null, "net_income": 21381000, "net_income_continuing_ops": 21381000, "net_income_to_common": 21381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8653000, "short_term_investments": 9948000, "net_receivables": 91355000, "inventory": 20007000, "other_current_assets": null, "total_current_assets": 300592000, "net_ppe": null, "goodwill": 323314000, "intangible_assets": 72076000, "goodwill_and_intangibles": 395390000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8192045000, "total_assets": 8492637000, "short_term_debt": 382392000, "accounts_payable": 185951000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 991018000, "long_term_debt": 1843780000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3544305000, "total_liabilities": 4535323000, "total_debt": 2226172000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1538136000, "total_equity": 3957314000, "shares_outstanding": 190674498, "operating_cash_flow": 205993000, "stock_based_compensation": 2870000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 205642000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -409718000, "dividends_paid": 360551000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33591000, "free_cash_flow": 411635000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54633000", "ebitda": "166487000", "netIncome": "21381000", "grossProfit": "56630000", "depreciation": "None", "totalRevenue": "302703000", "costOfRevenue": "246073000", "interestIncome": "12412000", "incomeBeforeTax": "19242000", "interestExpense": "38391000", "operatingIncome": "138426000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2139000", "reportedCurrency": "USD", "netInterestIncome": "-35391000", "nonInterestIncome": "None", "operatingExpenses": "56630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "246073000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111854000", "sellingGeneralAndAdministrative": "30213000", "netIncomeFromContinuingOperations": "21381000" }, "balance": { "goodwill": "323314000", "inventory": "20007000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "8492637000", "longTermDebt": "1843780000", "shortTermDebt": "382392000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "72076000", "reportedCurrency": "USD", "retainedEarnings": "1538136000", "totalLiabilities": "4535323000", "otherCurrentAssets": "180577000", "totalCurrentAssets": "300592000", "currentLongTermDebt": "325152000", "longTermInvestments": "None", "shortTermInvestments": "9948000", "currentNetReceivables": "91355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8192045000", "currentAccountsPayable": "185951000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7461562000", "shortLongTermDebtTotal": "2333219000", "totalShareholderEquity": "3957314000", "capitalLeaseObligations": "164287000", "otherCurrentLiabilities": "394284000", "totalCurrentLiabilities": "991018000", "otherNonCurrentLiabilities": "98644000", "totalNonCurrentLiabilities": "3544305000", "cashAndShortTermInvestments": "8653000", "commonStockSharesOutstanding": "190674498", "intangibleAssetsExcludingGoodwill": "72076000", "cashAndCashEquivalentsAtCarryingValue": "8653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21381000", "profitLoss": "None", "dividendPayout": "360551000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6464000", "operatingCashflow": "205993000", "capitalExpenditures": "205642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33591000", "cashflowFromInvestment": "-409718000", "stockBasedCompensation": "2870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "360551000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47535000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59622000", "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": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "income_statement": { "revenue": 297228000, "cost_of_revenue": 218859000, "gross_profit": 78369000, "ebit": 671542000, "ebitda": 775224000, "pretax_income": 636722000, "tax_provision": 161767000, "net_income": 474955000, "net_income_to_common": 474955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22765000, "total_current_assets": 399823000, "total_assets": 8531855000, "short_term_debt": 54545000, "long_term_debt": 2154093000, "total_debt": 2208638000, "total_liabilities": 4548668000, "total_equity": 3983187000, "shares_outstanding": 192991586, "goodwill_and_intangibles": 397028000 }, "cash_flow": { "operating_cash_flow": 198725000, "capital_expenditure": 195985000, "free_cash_flow": 394710000, "dividends_paid": 507450000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 241149, "ticker_id": 788, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:43.506494+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "671542000", "ebitda": "775224000", "netIncome": "474955000", "grossProfit": "78369000", "depreciation": "None", "totalRevenue": "297228000", "costOfRevenue": "218859000", "interestIncome": "507652000", "incomeBeforeTax": "636722000", "interestExpense": "37820000", "operatingIncome": "25642000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "161767000", "reportedCurrency": "USD", "netInterestIncome": "-34820000", "nonInterestIncome": "None", "operatingExpenses": "52727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "103476000", "costofGoodsAndServicesSold": "218859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103682000", "sellingGeneralAndAdministrative": "31000000", "netIncomeFromContinuingOperations": "474955000" }, "balance": { "goodwill": "323314000", "inventory": "26470000", "commonStock": "1625000", "currentDebt": "None", "investments": "None", "totalAssets": "8531855000", "longTermDebt": "2154093000", "shortTermDebt": "54545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "73714000", "reportedCurrency": "USD", "retainedEarnings": "1547036000", "totalLiabilities": "4548668000", "otherCurrentAssets": "241516000", "totalCurrentAssets": "399823000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "14065000", "currentNetReceivables": "109072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8132031999", "currentAccountsPayable": "164177000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7239832000", "shortLongTermDebtTotal": "2327368000", "totalShareholderEquity": "3983187000", "capitalLeaseObligations": "173275000", "otherCurrentLiabilities": "443519000", "totalCurrentLiabilities": "692013000", "otherNonCurrentLiabilities": "73968000", "totalNonCurrentLiabilities": "3856654999", "cashAndShortTermInvestments": "22765000", "commonStockSharesOutstanding": "192991586", "intangibleAssetsExcludingGoodwill": "73714000", "cashAndCashEquivalentsAtCarryingValue": "22765000", "accumulatedDepreciationAmortizationPPE": "-5008026000" }, "cashflow": { "netIncome": "474955000", "profitLoss": "None", "dividendPayout": "507450000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2868000", "operatingCashflow": "198725000", "capitalExpenditures": "195985000", "changeInReceivables": "35400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115067000", "cashflowFromInvestment": "-63693000", "stockBasedCompensation": "4542000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "507450000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19966000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64146000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 297228000, "cost_of_revenue": 218859000, "gross_profit": 78369000, "research_and_development": null, "selling_general_admin": 31000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 671542000, "depreciation_amortisation": 103682000, "ebitda": 775224000, "interest_expense": 37820000, "interest_income": null, "other_non_operating": null, "pretax_income": 636722000, "tax_provision": 161767000, "effective_tax_rate": null, "net_income": 474955000, "net_income_continuing_ops": 474955000, "net_income_to_common": 474955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22765000, "short_term_investments": 14065000, "net_receivables": 109072000, "inventory": 26470000, "other_current_assets": null, "total_current_assets": 399823000, "net_ppe": null, "goodwill": 323314000, "intangible_assets": 73714000, "goodwill_and_intangibles": 397028000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8132031999, "total_assets": 8531855000, "short_term_debt": 54545000, "accounts_payable": 164177000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 692013000, "long_term_debt": 2154093000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3856654999, "total_liabilities": 4548668000, "total_debt": 2208638000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1547036000, "total_equity": 3983187000, "shares_outstanding": 192991586, "operating_cash_flow": 198725000, "stock_based_compensation": 4542000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 195985000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63693000, "dividends_paid": 507450000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -115067000, "free_cash_flow": 394710000, "net_change_in_cash": 19966000 }, "raw_data": { "income": { "ebit": "671542000", "ebitda": "775224000", "netIncome": "474955000", "grossProfit": "78369000", "depreciation": "None", "totalRevenue": "297228000", "costOfRevenue": "218859000", "interestIncome": "507652000", "incomeBeforeTax": "636722000", "interestExpense": "37820000", "operatingIncome": "25642000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "161767000", "reportedCurrency": "USD", "netInterestIncome": "-34820000", "nonInterestIncome": "None", "operatingExpenses": "52727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "103476000", "costofGoodsAndServicesSold": "218859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103682000", "sellingGeneralAndAdministrative": "31000000", "netIncomeFromContinuingOperations": "474955000" }, "balance": { "goodwill": "323314000", "inventory": "26470000", "commonStock": "1625000", "currentDebt": "None", "investments": "None", "totalAssets": "8531855000", "longTermDebt": "2154093000", "shortTermDebt": "54545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "73714000", "reportedCurrency": "USD", "retainedEarnings": "1547036000", "totalLiabilities": "4548668000", "otherCurrentAssets": "241516000", "totalCurrentAssets": "399823000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "14065000", "currentNetReceivables": "109072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8132031999", "currentAccountsPayable": "164177000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7239832000", "shortLongTermDebtTotal": "2327368000", "totalShareholderEquity": "3983187000", "capitalLeaseObligations": "173275000", "otherCurrentLiabilities": "443519000", "totalCurrentLiabilities": "692013000", "otherNonCurrentLiabilities": "73968000", "totalNonCurrentLiabilities": "3856654999", "cashAndShortTermInvestments": "22765000", "commonStockSharesOutstanding": "192991586", "intangibleAssetsExcludingGoodwill": "73714000", "cashAndCashEquivalentsAtCarryingValue": "22765000", "accumulatedDepreciationAmortizationPPE": "-5008026000" }, "cashflow": { "netIncome": "474955000", "profitLoss": "None", "dividendPayout": "507450000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2868000", "operatingCashflow": "198725000", "capitalExpenditures": "195985000", "changeInReceivables": "35400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115067000", "cashflowFromInvestment": "-63693000", "stockBasedCompensation": "4542000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "507450000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19966000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64146000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103682000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/", "rank_field": "-roe" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }