{ "ticker": { "uuid": "4d1b383e-773a-4c1c-83c9-19a9053948c4", "symbol": "BDN", "name": "Brandywine Realty Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/4d1b383e-773a-4c1c-83c9-19a9053948c4/", "api_url": "https://sharemaestro.com/factors/api/tickers/4d1b383e-773a-4c1c-83c9-19a9053948c4/" }, "ticker_metadata": { "id": 399, "uuid": "4d1b383e-773a-4c1c-83c9-19a9053948c4", "symbol": "BDN", "name": "Brandywine Realty Trust", "asset_type": "equity", "market_cap": 538507000, "stock_exchange_id": 3, "industry": "Reit - Office", "sector": "Real Estate", "description": "Brandywine Realty Trust (NYSE: BDN) is one of the largest publicly traded, full-service integrated real estate companies in the United States with a primary focus on the Philadelphia, Austin and Washington, DC markets.", "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": "4d1b383e-773a-4c1c-83c9-19a9053948c4", "symbol": "BDN", "name": "Brandywine Realty Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/4d1b383e-773a-4c1c-83c9-19a9053948c4/", "api_url": "https://sharemaestro.com/factors/api/tickers/4d1b383e-773a-4c1c-83c9-19a9053948c4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.56, "value": 0.85, "quality": 0.2, "momentum": 0.13, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 3.17, "market_cap": 550808853.12, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0367, "shareholder_yield": 0.1469, "roe": -0.273, "piotroski_f_score": 3, "momentum_12_1": -0.2181, "volatility_252d": 0.3604 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:18.656797+00:00", "batch_id": "" }, "size": { "price_close": 3.17, "market_cap": 550808853.12, "market_cap_usd": 550808853.12, "enterprise_value": 3315394853.12, "shares_outstanding": 173756736, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.7501, "ptbv_ratio": 0.868, "ps_ratio": 1.1242, "pcf_ratio": 4.2177, "pfcf_ratio": 2.5512, "ev_ebitda": 27.2428, "ev_ebit": -64.7538, "ev_sales": 6.7669, "ev_fcf": 15.3558, "earnings_yield": null, "fcf_yield": 0.0651, "price_to_sales": 1.1242, "price_to_book": 0.7501, "price_to_cashflow": 4.2177, "ebitda_to_ev": 0.0367, "sales_yield": 0.1478 }, "yield": { "dividend_yield": 0.1469, "buyback_yield": 0, "shareholder_yield": 0.1469, "debt_paydown_yield": null, "total_yield": 0.1469 }, "quality": { "gross_margin": 0.4177, "operating_margin": -0.1045, "net_margin": -0.4092, "ebitda_margin": 0.2484, "fcf_margin": 0.4407, "roe": -0.273, "roa": -0.0559, "roic": -0.011, "roc_greenblatt": null, "asset_turnover": 0.1366, "cash_conversion": -1.0769, "accruals_ratio": -0.0923, "sbc_to_revenue": 0.0239, "piotroski_f_score": 3, "altman_z_score": 0.4602, "earnings_stability_5y": 1.1164, "revenue_stability_5y": 0.0641, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.057, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.8793, "net_debt_to_ebitda": 22.7168, "debt_to_assets": 0.7806, "interest_coverage": -0.343, "current_ratio": 1.6344, "quick_ratio": 1.6344, "net_debt": 2764586000, "local_beta": 0.0017, "volatility_252d": 0.3604, "volatility_60d": 0.8628, "max_drawdown_12m": -0.4292, "risk_adjusted_momentum": -0.6051 }, "growth": { "revenue_growth_1y": -0.0212, "revenue_growth_3y_cagr": -0.0145, "revenue_growth_5y_cagr": -0.0196, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2776, "book_value_growth_1y": -0.2409, "revenue_growth": -0.0212, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0193, "price_return_3m": 0.0682, "price_return_6m": 0.0832, "price_return_9m": -0.2152, "price_return_12m": -0.203, "price_return_12m_ex1m": -0.2181, "momentum_6m": 0.0832, "momentum_12m": -0.203, "momentum_12_1": -0.2181, "distance_from_52w_high": -0.2446, "distance_from_52w_low": 0.3234, "relative_strength": -0.303 }, "raw_ttm": { "revenue_ttm": 489942000, "gross_profit_ttm": 204636000, "ebit_ttm": -51200000, "ebitda_ttm": 121698000, "net_income_ttm": -200490000, "eps_diluted_ttm": -1.1539, "operating_cash_flow_ttm": 130594000, "capital_expenditure_ttm": 85311000, "fcf_ttm": 215905000, "dividends_paid_ttm": 80915000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 149275000, "cash_and_equivalents": 36203000, "total_current_assets": 289269000, "total_current_liabilities": 176986000, "net_ppe": null, "total_assets": 3587847000, "total_debt": 2800789000, "total_equity": 734313000, "net_working_capital": 254631000, "book_value_per_share": 4.2261, "retained_earnings": 556661000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 634576000, "tangible_book_per_share": 3.6521 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 12, "rank_ptbv": 13, "rank_ps": 31, "rank_pcf": 14, "rank_ev_ebitda": 84, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 59, "rank_dividend_yield": 5, "rank_shareholder_yield": 5, "rank_total_yield": 5, "rank_roe": 87, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 54, "rank_fcf_margin": 18, "rank_piotroski": 90, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 78 }, "composites": { "value_composite": 15, "quality_composite": 80, "momentum_composite": 87, "growth_composite": 80, "yield_composite": 3, "svqf_composite": 26, "vc1_composite": 20, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 44, "quality_value_composite": 0.4123, "os_score": 0.56, "value_percentile": 0.85, "quality_percentile": 0.2, "momentum_percentile": 0.13, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 16, "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": 3688, "ticker_id": 399, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:18.656797+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.17, "market_cap": 550808853.12, "market_cap_usd": 550808853.12, "enterprise_value": 3315394853.12, "shares_outstanding": 173756736, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.75010091, "ptbv_ratio": 0.86799509, "ps_ratio": 1.12423277, "pcf_ratio": 4.21771944, "pfcf_ratio": 2.55116303, "ev_ebitda": 27.24280476, "ev_ebit": -64.75380573, "ev_sales": 6.76691293, "ev_fcf": 15.35580396, "earnings_yield": null, "fcf_yield": 0.06512196, "dividend_yield": 0.14690214, "buyback_yield": 0, "shareholder_yield": 0.14690214, "debt_paydown_yield": null, "total_yield": 0.14690214, "gross_margin": 0.41767393, "operating_margin": -0.10450217, "net_margin": -0.4092117, "ebitda_margin": 0.24839267, "fcf_margin": 0.44067461, "roe": -0.27303071, "roa": -0.05588031, "roic": -0.01097488, "roc_greenblatt": null, "asset_turnover": 0.13655599, "cash_conversion": -1.07688663, "accruals_ratio": -0.0922793, "sbc_to_revenue": 0.02391303, "debt_to_equity": 3.87934709, "net_debt_to_ebitda": 22.71677431, "debt_to_assets": 0.78063223, "interest_coverage": -0.34299112, "current_ratio": 1.63441741, "quick_ratio": 1.63441741, "net_debt": 2764586000, "revenue_growth_1y": -0.02119073, "revenue_growth_3y_cagr": -0.01446496, "revenue_growth_5y_cagr": -0.01959891, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.27761736, "book_value_growth_1y": -0.24088051, "piotroski_f_score": 3, "altman_z_score": 0.46024519, "earnings_stability_5y": 1.116382, "revenue_stability_5y": 0.064072, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0192926, "price_return_3m": 0.06820326, "price_return_6m": 0.08320519, "price_return_9m": -0.21515227, "price_return_12m": -0.20299693, "price_return_12m_ex1m": -0.21808216, "distance_from_52w_high": -0.2445546, "distance_from_52w_low": 0.32336979, "relative_strength": -0.30296051, "local_beta": 0.0017, "volatility_252d": 0.360402, "volatility_60d": 0.862793, "max_drawdown_12m": -0.42915018, "revenue_ttm": 489942000, "gross_profit_ttm": 204636000, "ebit_ttm": -51200000, "ebitda_ttm": 121698000, "net_income_ttm": -200490000, "eps_diluted_ttm": -1.15385455, "operating_cash_flow_ttm": 130594000, "capital_expenditure_ttm": 85311000, "fcf_ttm": 215905000, "dividends_paid_ttm": 80915000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 149275000, "cash_and_equivalents": 36203000, "total_current_assets": 289269000, "total_current_liabilities": 176986000, "net_ppe": null, "total_assets": 3587847000, "total_debt": 2800789000, "total_equity": 734313000, "net_working_capital": 254631000, "book_value_per_share": 4.22609803, "retained_earnings": 556661000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 634576000, "tangible_book_per_share": 3.65209439, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 12, "rank_ptbv": 13, "rank_ps": 31, "rank_pcf": 14, "rank_ev_ebitda": 84, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 59, "rank_dividend_yield": 5, "rank_shareholder_yield": 5, "rank_total_yield": 5, "rank_roe": 87, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 54, "rank_fcf_margin": 18, "rank_piotroski": 90, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 78, "value_composite": 15, "quality_composite": 80, "momentum_composite": 87, "growth_composite": 80, "yield_composite": 3, "svqf_composite": 26, "vc1_composite": 20, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 44, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 16, "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": 3.17, "os": 0.56, "value": 0.85, "quality": 0.2, "momentum": 0.13, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1469, "roe": -0.273, "momentum_12_1": -0.2181, "complete_fields": { "id": 3688, "ticker_id": 399, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:18.656797+00:00", "batch_id": "", "os_score_delta": null, "price_close": 3.17, "market_cap": 550808853.12, "market_cap_usd": 550808853.12, "enterprise_value": 3315394853.12, "shares_outstanding": 173756736, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.75010091, "ptbv_ratio": 0.86799509, "ps_ratio": 1.12423277, "pcf_ratio": 4.21771944, "pfcf_ratio": 2.55116303, "ev_ebitda": 27.24280476, "ev_ebit": -64.75380573, "ev_sales": 6.76691293, "ev_fcf": 15.35580396, "earnings_yield": null, "fcf_yield": 0.06512196, "dividend_yield": 0.14690214, "buyback_yield": 0, "shareholder_yield": 0.14690214, "debt_paydown_yield": null, "total_yield": 0.14690214, "gross_margin": 0.41767393, "operating_margin": -0.10450217, "net_margin": -0.4092117, "ebitda_margin": 0.24839267, "fcf_margin": 0.44067461, "roe": -0.27303071, "roa": -0.05588031, "roic": -0.01097488, "roc_greenblatt": null, "asset_turnover": 0.13655599, "cash_conversion": -1.07688663, "accruals_ratio": -0.0922793, "sbc_to_revenue": 0.02391303, "debt_to_equity": 3.87934709, "net_debt_to_ebitda": 22.71677431, "debt_to_assets": 0.78063223, "interest_coverage": -0.34299112, "current_ratio": 1.63441741, "quick_ratio": 1.63441741, "net_debt": 2764586000, "revenue_growth_1y": -0.02119073, "revenue_growth_3y_cagr": -0.01446496, "revenue_growth_5y_cagr": -0.01959891, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.27761736, "book_value_growth_1y": -0.24088051, "piotroski_f_score": 3, "altman_z_score": 0.46024519, "earnings_stability_5y": 1.116382, "revenue_stability_5y": 0.064072, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0192926, "price_return_3m": 0.06820326, "price_return_6m": 0.08320519, "price_return_9m": -0.21515227, "price_return_12m": -0.20299693, "price_return_12m_ex1m": -0.21808216, "distance_from_52w_high": -0.2445546, "distance_from_52w_low": 0.32336979, "relative_strength": -0.30296051, "local_beta": 0.0017, "volatility_252d": 0.360402, "volatility_60d": 0.862793, "max_drawdown_12m": -0.42915018, "revenue_ttm": 489942000, "gross_profit_ttm": 204636000, "ebit_ttm": -51200000, "ebitda_ttm": 121698000, "net_income_ttm": -200490000, "eps_diluted_ttm": -1.15385455, "operating_cash_flow_ttm": 130594000, "capital_expenditure_ttm": 85311000, "fcf_ttm": 215905000, "dividends_paid_ttm": 80915000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 149275000, "cash_and_equivalents": 36203000, "total_current_assets": 289269000, "total_current_liabilities": 176986000, "net_ppe": null, "total_assets": 3587847000, "total_debt": 2800789000, "total_equity": 734313000, "net_working_capital": 254631000, "book_value_per_share": 4.22609803, "retained_earnings": 556661000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 634576000, "tangible_book_per_share": 3.65209439, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 12, "rank_ptbv": 13, "rank_ps": 31, "rank_pcf": 14, "rank_ev_ebitda": 84, "rank_ev_ebit": 5, "rank_earnings_yield": 50, "rank_fcf_yield": 59, "rank_dividend_yield": 5, "rank_shareholder_yield": 5, "rank_total_yield": 5, "rank_roe": 87, "rank_roc": 50, "rank_roic": 81, "rank_gross_margin": 54, "rank_fcf_margin": 18, "rank_piotroski": 90, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 78, "value_composite": 15, "quality_composite": 80, "momentum_composite": 87, "growth_composite": 80, "yield_composite": 3, "svqf_composite": 26, "vc1_composite": 20, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 44, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 5, "small_cap_core_rank": 16, "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": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "income_statement": { "revenue": 484454000, "cost_of_revenue": 538050000, "gross_profit": -53596000, "ebit": -38681000, "ebitda": 137747000, "pretax_income": -178755000, "tax_provision": 112000, "net_income": -179478000, "net_income_to_common": -179478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32284000, "total_current_assets": 237089000, "total_assets": 3586240000, "short_term_debt": 179352000, "long_term_debt": 2556862000, "total_debt": 2736214000, "total_liabilities": 2788386000, "total_equity": 792732000, "shares_outstanding": 173464402, "goodwill_and_intangibles": 22426000 }, "cash_flow": { "operating_cash_flow": 116701000, "capital_expenditure": 74005000, "free_cash_flow": 190706000, "dividends_paid": 93022000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224655, "ticker_id": 399, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38681000", "ebitda": "137747000", "netIncome": "-179478000", "grossProfit": "-53596000", "depreciation": "None", "totalRevenue": "484454000", "costOfRevenue": "538050000", "interestIncome": "193353000", "incomeBeforeTax": "-178755000", "interestExpense": "140074000", "operatingIncome": "80801000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "112000", "reportedCurrency": "USD", "netInterestIncome": "-135672000", "nonInterestIncome": "None", "operatingExpenses": "-134397000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "538050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176428000", "sellingGeneralAndAdministrative": "42031000", "netIncomeFromContinuingOperations": "-178867000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1733000", "currentDebt": "None", "investments": "None", "totalAssets": "3586240000", "longTermDebt": "2556862000", "shortTermDebt": "179352000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "22426000", "reportedCurrency": "USD", "retainedEarnings": "-2407402000", "totalLiabilities": "2788386000", "otherCurrentAssets": "-30018000", "totalCurrentAssets": "237089000", "currentLongTermDebt": "None", "longTermInvestments": "314326000", "shortTermInvestments": "None", "currentNetReceivables": "204805000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40232000", "currentAccountsPayable": "143826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2780605000", "shortLongTermDebtTotal": "2580582000", "totalShareholderEquity": "792732000", "capitalLeaseObligations": "23720000", "otherCurrentLiabilities": "14108000", "totalCurrentLiabilities": "180503000", "otherNonCurrentLiabilities": "27301000", "totalNonCurrentLiabilities": "2607883000", "cashAndShortTermInvestments": "32284000", "commonStockSharesOutstanding": "173464402", "intangibleAssetsExcludingGoodwill": "22426000", "cashAndCashEquivalentsAtCarryingValue": "32284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "265729000", "profitLoss": "None", "dividendPayout": "93022000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116701000", "capitalExpenditures": "74005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55706000", "cashflowFromInvestment": "-206282000", "stockBasedCompensation": "17558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93022000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-651000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 484454000, "cost_of_revenue": 538050000, "gross_profit": -53596000, "research_and_development": null, "selling_general_admin": 42031000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38681000, "depreciation_amortisation": 176428000, "ebitda": 137747000, "interest_expense": 140074000, "interest_income": null, "other_non_operating": null, "pretax_income": -178755000, "tax_provision": 112000, "effective_tax_rate": null, "net_income": -179478000, "net_income_continuing_ops": -178867000, "net_income_to_common": -179478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32284000, "short_term_investments": null, "net_receivables": 204805000, "inventory": null, "other_current_assets": null, "total_current_assets": 237089000, "net_ppe": null, "goodwill": null, "intangible_assets": 22426000, "goodwill_and_intangibles": 22426000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40232000, "total_assets": 3586240000, "short_term_debt": 179352000, "accounts_payable": 143826000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180503000, "long_term_debt": 2556862000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2607883000, "total_liabilities": 2788386000, "total_debt": 2736214000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2407402000, "total_equity": 792732000, "shares_outstanding": 173464402, "operating_cash_flow": 116701000, "stock_based_compensation": 17558000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74005000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -206282000, "dividends_paid": 93022000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55706000, "free_cash_flow": 190706000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38681000", "ebitda": "137747000", "netIncome": "-179478000", "grossProfit": "-53596000", "depreciation": "None", "totalRevenue": "484454000", "costOfRevenue": "538050000", "interestIncome": "193353000", "incomeBeforeTax": "-178755000", "interestExpense": "140074000", "operatingIncome": "80801000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "112000", "reportedCurrency": "USD", "netInterestIncome": "-135672000", "nonInterestIncome": "None", "operatingExpenses": "-134397000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "538050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176428000", "sellingGeneralAndAdministrative": "42031000", "netIncomeFromContinuingOperations": "-178867000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1733000", "currentDebt": "None", "investments": "None", "totalAssets": "3586240000", "longTermDebt": "2556862000", "shortTermDebt": "179352000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "22426000", "reportedCurrency": "USD", "retainedEarnings": "-2407402000", "totalLiabilities": "2788386000", "otherCurrentAssets": "-30018000", "totalCurrentAssets": "237089000", "currentLongTermDebt": "None", "longTermInvestments": "314326000", "shortTermInvestments": "None", "currentNetReceivables": "204805000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40232000", "currentAccountsPayable": "143826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2780605000", "shortLongTermDebtTotal": "2580582000", "totalShareholderEquity": "792732000", "capitalLeaseObligations": "23720000", "otherCurrentLiabilities": "14108000", "totalCurrentLiabilities": "180503000", "otherNonCurrentLiabilities": "27301000", "totalNonCurrentLiabilities": "2607883000", "cashAndShortTermInvestments": "32284000", "commonStockSharesOutstanding": "173464402", "intangibleAssetsExcludingGoodwill": "22426000", "cashAndCashEquivalentsAtCarryingValue": "32284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "265729000", "profitLoss": "None", "dividendPayout": "93022000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116701000", "capitalExpenditures": "74005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55706000", "cashflowFromInvestment": "-206282000", "stockBasedCompensation": "17558000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93022000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-651000", "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": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "income_statement": { "revenue": 505517000, "cost_of_revenue": 187330000, "gross_profit": 318187000, "ebit": -75167000, "ebitda": 103001000, "pretax_income": -196473000, "tax_provision": 14000, "net_income": -195907000, "net_income_to_common": -195907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90229000, "total_current_assets": 293192000, "total_assets": 3492213000, "short_term_debt": 0, "long_term_debt": 2212814000, "total_debt": 2212814000, "total_liabilities": 2447626000, "total_equity": 1038635000, "shares_outstanding": 172527000, "goodwill_and_intangibles": 5505000 }, "cash_flow": { "operating_cash_flow": 181125000, "capital_expenditure": 129760000, "free_cash_flow": 310885000, "dividends_paid": 104479000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224660, "ticker_id": 399, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-75167000", "ebitda": "103001000", "netIncome": "-195907000", "grossProfit": "318187000", "depreciation": "None", "totalRevenue": "505517000", "costOfRevenue": "187330000", "interestIncome": "3847000", "incomeBeforeTax": "-196473000", "interestExpense": "121306000", "operatingIncome": "54880000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14000", "reportedCurrency": "USD", "netInterestIncome": "-117459000", "nonInterestIncome": "None", "operatingExpenses": "263307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178168000", "sellingGeneralAndAdministrative": "42781000", "netIncomeFromContinuingOperations": "-196487000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1724000", "currentDebt": "None", "investments": "None", "totalAssets": "3492213000", "longTermDebt": "2212814000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5505000", "reportedCurrency": "USD", "retainedEarnings": "-2148231000", "totalLiabilities": "2447626000", "otherCurrentAssets": "5948000", "totalCurrentAssets": "293192000", "currentLongTermDebt": "None", "longTermInvestments": "570455000", "shortTermInvestments": "None", "currentNetReceivables": "197015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3199021000", "currentAccountsPayable": "129717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2425097000", "shortLongTermDebtTotal": "2236360000", "totalShareholderEquity": "1038635000", "capitalLeaseObligations": "23546000", "otherCurrentLiabilities": "26256000", "totalCurrentLiabilities": "191387000", "otherNonCurrentLiabilities": "19879000", "totalNonCurrentLiabilities": "2256239000", "cashAndShortTermInvestments": "90229000", "commonStockSharesOutstanding": "172527000", "intangibleAssetsExcludingGoodwill": "5505000", "cashAndCashEquivalentsAtCarryingValue": "90229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-196487000", "profitLoss": "None", "dividendPayout": "104479000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "181125000", "capitalExpenditures": "129760000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32297000", "cashflowFromInvestment": "-120185000", "stockBasedCompensation": "16889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104479000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "178168000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 505517000, "cost_of_revenue": 187330000, "gross_profit": 318187000, "research_and_development": null, "selling_general_admin": 42781000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -75167000, "depreciation_amortisation": 178168000, "ebitda": 103001000, "interest_expense": 121306000, "interest_income": null, "other_non_operating": null, "pretax_income": -196473000, "tax_provision": 14000, "effective_tax_rate": null, "net_income": -195907000, "net_income_continuing_ops": -196487000, "net_income_to_common": -195907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90229000, "short_term_investments": null, "net_receivables": 197015000, "inventory": null, "other_current_assets": null, "total_current_assets": 293192000, "net_ppe": null, "goodwill": null, "intangible_assets": 5505000, "goodwill_and_intangibles": 5505000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3199021000, "total_assets": 3492213000, "short_term_debt": 0, "accounts_payable": 129717000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 191387000, "long_term_debt": 2212814000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2256239000, "total_liabilities": 2447626000, "total_debt": 2212814000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2148231000, "total_equity": 1038635000, "shares_outstanding": 172527000, "operating_cash_flow": 181125000, "stock_based_compensation": 16889000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129760000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120185000, "dividends_paid": 104479000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32297000, "free_cash_flow": 310885000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-75167000", "ebitda": "103001000", "netIncome": "-195907000", "grossProfit": "318187000", "depreciation": "None", "totalRevenue": "505517000", "costOfRevenue": "187330000", "interestIncome": "3847000", "incomeBeforeTax": "-196473000", "interestExpense": "121306000", "operatingIncome": "54880000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14000", "reportedCurrency": "USD", "netInterestIncome": "-117459000", "nonInterestIncome": "None", "operatingExpenses": "263307000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178168000", "sellingGeneralAndAdministrative": "42781000", "netIncomeFromContinuingOperations": "-196487000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1724000", "currentDebt": "None", "investments": "None", "totalAssets": "3492213000", "longTermDebt": "2212814000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5505000", "reportedCurrency": "USD", "retainedEarnings": "-2148231000", "totalLiabilities": "2447626000", "otherCurrentAssets": "5948000", "totalCurrentAssets": "293192000", "currentLongTermDebt": "None", "longTermInvestments": "570455000", "shortTermInvestments": "None", "currentNetReceivables": "197015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3199021000", "currentAccountsPayable": "129717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2425097000", "shortLongTermDebtTotal": "2236360000", "totalShareholderEquity": "1038635000", "capitalLeaseObligations": "23546000", "otherCurrentLiabilities": "26256000", "totalCurrentLiabilities": "191387000", "otherNonCurrentLiabilities": "19879000", "totalNonCurrentLiabilities": "2256239000", "cashAndShortTermInvestments": "90229000", "commonStockSharesOutstanding": "172527000", "intangibleAssetsExcludingGoodwill": "5505000", "cashAndCashEquivalentsAtCarryingValue": "90229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-196487000", "profitLoss": "None", "dividendPayout": "104479000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "181125000", "capitalExpenditures": "129760000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32297000", "cashflowFromInvestment": "-120185000", "stockBasedCompensation": "16889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104479000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "178168000", "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": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "income_statement": { "revenue": 514651000, "cost_of_revenue": 189947000, "gross_profit": 324704000, "ebit": -97506000, "ebitda": 91291000, "pretax_income": -197331000, "tax_provision": 72000, "net_income": -196789000, "net_income_to_common": -196789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58319000, "total_current_assets": 266219000, "total_assets": 3732447000, "short_term_debt": 410000000, "long_term_debt": 2138832000, "total_debt": 2548832000, "total_liabilities": 2408290000, "total_equity": 1324157000, "shares_outstanding": 171959210, "goodwill_and_intangibles": 63218000 }, "cash_flow": { "operating_cash_flow": 177273000, "capital_expenditure": 156460000, "free_cash_flow": 333733000, "dividends_paid": 124255000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224665, "ticker_id": 399, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-97506000", "ebitda": "91291000", "netIncome": "-196789000", "grossProfit": "324704000", "depreciation": "None", "totalRevenue": "514651000", "costOfRevenue": "189947000", "interestIncome": "1836000", "incomeBeforeTax": "-197331000", "interestExpense": "99825000", "operatingIncome": "-21581000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "72000", "reportedCurrency": "USD", "netInterestIncome": "-92544000", "nonInterestIncome": "None", "operatingExpenses": "346285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.38", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188797000", "sellingGeneralAndAdministrative": "34862000", "netIncomeFromContinuingOperations": "-9887000" }, "balance": { "goodwill": "27762000", "inventory": "1", "commonStock": "1719000", "currentDebt": "None", "investments": "None", "totalAssets": "3732447000", "longTermDebt": "2138832000", "shortTermDebt": "410000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "35456000", "reportedCurrency": "USD", "retainedEarnings": "-1847616000", "totalLiabilities": "2408290000", "otherCurrentAssets": "-79511000", "totalCurrentAssets": "266219000", "currentLongTermDebt": "None", "longTermInvestments": "601227000", "shortTermInvestments": "None", "currentNetReceivables": "11977000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3466228000", "currentAccountsPayable": "123825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2675272000", "shortLongTermDebtTotal": "2170471000", "totalShareholderEquity": "1324157000", "capitalLeaseObligations": "23369000", "otherCurrentLiabilities": "-383983000", "totalCurrentLiabilities": "174090000", "otherNonCurrentLiabilities": "71999000", "totalNonCurrentLiabilities": "2234200000", "cashAndShortTermInvestments": "58319000", "commonStockSharesOutstanding": "171959210", "intangibleAssetsExcludingGoodwill": "35456000", "cashAndCashEquivalentsAtCarryingValue": "58319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-197356000", "profitLoss": "None", "dividendPayout": "124255000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5075000", "operatingCashflow": "177273000", "capitalExpenditures": "156460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46786000", "cashflowFromInvestment": "-174912000", "stockBasedCompensation": "9847000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124255000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 514651000, "cost_of_revenue": 189947000, "gross_profit": 324704000, "research_and_development": 0.38, "selling_general_admin": 34862000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -97506000, "depreciation_amortisation": 188797000, "ebitda": 91291000, "interest_expense": 99825000, "interest_income": null, "other_non_operating": null, "pretax_income": -197331000, "tax_provision": 72000, "effective_tax_rate": null, "net_income": -196789000, "net_income_continuing_ops": -9887000, "net_income_to_common": -196789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58319000, "short_term_investments": null, "net_receivables": 11977000, "inventory": 1, "other_current_assets": null, "total_current_assets": 266219000, "net_ppe": null, "goodwill": 27762000, "intangible_assets": 35456000, "goodwill_and_intangibles": 63218000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3466228000, "total_assets": 3732447000, "short_term_debt": 410000000, "accounts_payable": 123825000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174090000, "long_term_debt": 2138832000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2234200000, "total_liabilities": 2408290000, "total_debt": 2548832000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1847616000, "total_equity": 1324157000, "shares_outstanding": 171959210, "operating_cash_flow": 177273000, "stock_based_compensation": 9847000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156460000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -174912000, "dividends_paid": 124255000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46786000, "free_cash_flow": 333733000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-97506000", "ebitda": "91291000", "netIncome": "-196789000", "grossProfit": "324704000", "depreciation": "None", "totalRevenue": "514651000", "costOfRevenue": "189947000", "interestIncome": "1836000", "incomeBeforeTax": "-197331000", "interestExpense": "99825000", "operatingIncome": "-21581000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "72000", "reportedCurrency": "USD", "netInterestIncome": "-92544000", "nonInterestIncome": "None", "operatingExpenses": "346285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.38", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188797000", "sellingGeneralAndAdministrative": "34862000", "netIncomeFromContinuingOperations": "-9887000" }, "balance": { "goodwill": "27762000", "inventory": "1", "commonStock": "1719000", "currentDebt": "None", "investments": "None", "totalAssets": "3732447000", "longTermDebt": "2138832000", "shortTermDebt": "410000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "35456000", "reportedCurrency": "USD", "retainedEarnings": "-1847616000", "totalLiabilities": "2408290000", "otherCurrentAssets": "-79511000", "totalCurrentAssets": "266219000", "currentLongTermDebt": "None", "longTermInvestments": "601227000", "shortTermInvestments": "None", "currentNetReceivables": "11977000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3466228000", "currentAccountsPayable": "123825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2675272000", "shortLongTermDebtTotal": "2170471000", "totalShareholderEquity": "1324157000", "capitalLeaseObligations": "23369000", "otherCurrentLiabilities": "-383983000", "totalCurrentLiabilities": "174090000", "otherNonCurrentLiabilities": "71999000", "totalNonCurrentLiabilities": "2234200000", "cashAndShortTermInvestments": "58319000", "commonStockSharesOutstanding": "171959210", "intangibleAssetsExcludingGoodwill": "35456000", "cashAndCashEquivalentsAtCarryingValue": "58319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-197356000", "profitLoss": "None", "dividendPayout": "124255000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5075000", "operatingCashflow": "177273000", "capitalExpenditures": "156460000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46786000", "cashflowFromInvestment": "-174912000", "stockBasedCompensation": "9847000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124255000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188797000", "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": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "income_statement": { "revenue": 506100000, "cost_of_revenue": 194401000, "gross_profit": 311699000, "ebit": 125902000, "ebitda": 303886000, "pretax_income": 54047000, "tax_provision": 55000, "net_income": 53824000, "net_income_to_common": 53824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17551000, "total_current_assets": 208325000, "total_assets": 3874505000, "short_term_debt": 88500000, "long_term_debt": 1965038000, "total_debt": 2053538000, "total_liabilities": 2241171000, "total_equity": 1633334000, "shares_outstanding": 172325646, "goodwill_and_intangibles": 54027000 }, "cash_flow": { "operating_cash_flow": 209307000, "capital_expenditure": 263014000, "free_cash_flow": 472321000, "dividends_paid": 130724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224670, "ticker_id": 399, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125902000", "ebitda": "303886000", "netIncome": "53824000", "grossProfit": "311699000", "depreciation": "None", "totalRevenue": "506100000", "costOfRevenue": "194401000", "interestIncome": "91966000", "incomeBeforeTax": "54047000", "interestExpense": "71855000", "operatingIncome": "119730000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "55000", "reportedCurrency": "USD", "netInterestIncome": "-69950000", "nonInterestIncome": "None", "operatingExpenses": "191969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "-23637000", "costofGoodsAndServicesSold": "194401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177984000", "sellingGeneralAndAdministrative": "35006000", "netIncomeFromContinuingOperations": "53992000" }, "balance": { "goodwill": "None", "inventory": "28554000", "commonStock": "1716000", "currentDebt": "None", "investments": "None", "totalAssets": "3874505000", "longTermDebt": "1965038000", "shortTermDebt": "88500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "54027000", "reportedCurrency": "USD", "retainedEarnings": "-1533210000", "totalLiabilities": "2241171000", "otherCurrentAssets": "-28554000", "totalCurrentAssets": "208325000", "currentLongTermDebt": "88500000", "longTermInvestments": "567635000", "shortTermInvestments": "255000", "currentNetReceivables": "190774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3666180000", "currentAccountsPayable": "132440000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2904788000", "shortLongTermDebtTotal": "2053538000", "totalShareholderEquity": "1633334000", "capitalLeaseObligations": "23166000", "otherCurrentLiabilities": "32792000", "totalCurrentLiabilities": "278814000", "otherNonCurrentLiabilities": "62653000", "totalNonCurrentLiabilities": "1962357000", "cashAndShortTermInvestments": "17551000", "commonStockSharesOutstanding": "172325646", "intangibleAssetsExcludingGoodwill": "54027000", "cashAndCashEquivalentsAtCarryingValue": "17551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53992000", "profitLoss": "None", "dividendPayout": "130724000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "209307000", "capitalExpenditures": "263014000", "changeInReceivables": "1328000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28631000", "cashflowFromInvestment": "-190589000", "stockBasedCompensation": "8939000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "130724000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9913000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4006000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177984000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 506100000, "cost_of_revenue": 194401000, "gross_profit": 311699000, "research_and_development": 0.11, "selling_general_admin": 35006000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125902000, "depreciation_amortisation": 177984000, "ebitda": 303886000, "interest_expense": 71855000, "interest_income": null, "other_non_operating": null, "pretax_income": 54047000, "tax_provision": 55000, "effective_tax_rate": null, "net_income": 53824000, "net_income_continuing_ops": 53992000, "net_income_to_common": 53824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17551000, "short_term_investments": 255000, "net_receivables": 190774000, "inventory": 28554000, "other_current_assets": null, "total_current_assets": 208325000, "net_ppe": null, "goodwill": null, "intangible_assets": 54027000, "goodwill_and_intangibles": 54027000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3666180000, "total_assets": 3874505000, "short_term_debt": 88500000, "accounts_payable": 132440000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 278814000, "long_term_debt": 1965038000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1962357000, "total_liabilities": 2241171000, "total_debt": 2053538000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1533210000, "total_equity": 1633334000, "shares_outstanding": 172325646, "operating_cash_flow": 209307000, "stock_based_compensation": 8939000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 263014000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -190589000, "dividends_paid": 130724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28631000, "free_cash_flow": 472321000, "net_change_in_cash": -9913000 }, "raw_data": { "income": { "ebit": "125902000", "ebitda": "303886000", "netIncome": "53824000", "grossProfit": "311699000", "depreciation": "None", "totalRevenue": "506100000", "costOfRevenue": "194401000", "interestIncome": "91966000", "incomeBeforeTax": "54047000", "interestExpense": "71855000", "operatingIncome": "119730000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "55000", "reportedCurrency": "USD", "netInterestIncome": "-69950000", "nonInterestIncome": "None", "operatingExpenses": "191969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "-23637000", "costofGoodsAndServicesSold": "194401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177984000", "sellingGeneralAndAdministrative": "35006000", "netIncomeFromContinuingOperations": "53992000" }, "balance": { "goodwill": "None", "inventory": "28554000", "commonStock": "1716000", "currentDebt": "None", "investments": "None", "totalAssets": "3874505000", "longTermDebt": "1965038000", "shortTermDebt": "88500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "54027000", "reportedCurrency": "USD", "retainedEarnings": "-1533210000", "totalLiabilities": "2241171000", "otherCurrentAssets": "-28554000", "totalCurrentAssets": "208325000", "currentLongTermDebt": "88500000", "longTermInvestments": "567635000", "shortTermInvestments": "255000", "currentNetReceivables": "190774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3666180000", "currentAccountsPayable": "132440000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2904788000", "shortLongTermDebtTotal": "2053538000", "totalShareholderEquity": "1633334000", "capitalLeaseObligations": "23166000", "otherCurrentLiabilities": "32792000", "totalCurrentLiabilities": "278814000", "otherNonCurrentLiabilities": "62653000", "totalNonCurrentLiabilities": "1962357000", "cashAndShortTermInvestments": "17551000", "commonStockSharesOutstanding": "172325646", "intangibleAssetsExcludingGoodwill": "54027000", "cashAndCashEquivalentsAtCarryingValue": "17551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53992000", "profitLoss": "None", "dividendPayout": "130724000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "209307000", "capitalExpenditures": "263014000", "changeInReceivables": "1328000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28631000", "cashflowFromInvestment": "-190589000", "stockBasedCompensation": "8939000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "130724000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9913000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4006000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177984000", "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": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "income_statement": { "revenue": 486819000, "cost_of_revenue": 188311000, "gross_profit": 298508000, "ebit": 77866000, "ebitda": 255971000, "pretax_income": 12413000, "tax_provision": 47000, "net_income": 12289000, "net_income_to_common": 12289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27463000, "total_current_assets": 207110000, "total_assets": 3846196000, "short_term_debt": 23000000, "long_term_debt": 1853586000, "total_debt": 1876586000, "total_liabilities": 2144977000, "total_equity": 1701219000, "shares_outstanding": 172273240, "goodwill_and_intangibles": 56318000 }, "cash_flow": { "operating_cash_flow": 190874000, "capital_expenditure": 135121000, "free_cash_flow": 325995000, "dividends_paid": 130255000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224675, "ticker_id": 399, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77866000", "ebitda": "255971000", "netIncome": "12289000", "grossProfit": "298508000", "depreciation": "None", "totalRevenue": "486819000", "costOfRevenue": "188311000", "interestIncome": "8295000", "incomeBeforeTax": "12413000", "interestExpense": "65453000", "operatingIncome": "93295000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "47000", "reportedCurrency": "USD", "netInterestIncome": "-57158000", "nonInterestIncome": "None", "operatingExpenses": "205213000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "-21238000", "costofGoodsAndServicesSold": "188311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178105000", "sellingGeneralAndAdministrative": "30153000", "netIncomeFromContinuingOperations": "12366000" }, "balance": { "goodwill": "None", "inventory": "39900000", "commonStock": "1712000", "currentDebt": "None", "investments": "None", "totalAssets": "3846196000", "longTermDebt": "1853586000", "shortTermDebt": "23000000", "treasuryStock": "-18491000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "56318000", "reportedCurrency": "USD", "retainedEarnings": "-1456211000", "totalLiabilities": "2144977000", "otherCurrentAssets": "-39338000", "totalCurrentAssets": "207110000", "currentLongTermDebt": "23000000", "longTermInvestments": "435506000", "shortTermInvestments": "2535465000", "currentNetReceivables": "179085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3639086000", "currentAccountsPayable": "150151000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2812702000", "shortLongTermDebtTotal": "1876586000", "totalShareholderEquity": "1701219000", "capitalLeaseObligations": "22962000", "otherCurrentLiabilities": "32765000", "totalCurrentLiabilities": "229765000", "otherNonCurrentLiabilities": "61664000", "totalNonCurrentLiabilities": "1915212000", "cashAndShortTermInvestments": "27463000", "commonStockSharesOutstanding": "172273240", "intangibleAssetsExcludingGoodwill": "56318000", "cashAndCashEquivalentsAtCarryingValue": "27463000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12366000", "profitLoss": "None", "dividendPayout": "130255000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2974000", "operatingCashflow": "190874000", "capitalExpenditures": "135121000", "changeInReceivables": "2506000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109336000", "cashflowFromInvestment": "-100315000", "stockBasedCompensation": "7130000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "130255000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18777000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2334000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "178105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 486819000, "cost_of_revenue": 188311000, "gross_profit": 298508000, "research_and_development": 0.03, "selling_general_admin": 30153000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77866000, "depreciation_amortisation": 178105000, "ebitda": 255971000, "interest_expense": 65453000, "interest_income": null, "other_non_operating": null, "pretax_income": 12413000, "tax_provision": 47000, "effective_tax_rate": null, "net_income": 12289000, "net_income_continuing_ops": 12366000, "net_income_to_common": 12289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27463000, "short_term_investments": 2535465000, "net_receivables": 179085000, "inventory": 39900000, "other_current_assets": null, "total_current_assets": 207110000, "net_ppe": null, "goodwill": null, "intangible_assets": 56318000, "goodwill_and_intangibles": 56318000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3639086000, "total_assets": 3846196000, "short_term_debt": 23000000, "accounts_payable": 150151000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 229765000, "long_term_debt": 1853586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1915212000, "total_liabilities": 2144977000, "total_debt": 1876586000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1456211000, "total_equity": 1701219000, "shares_outstanding": 172273240, "operating_cash_flow": 190874000, "stock_based_compensation": 7130000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135121000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100315000, "dividends_paid": 130255000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -109336000, "free_cash_flow": 325995000, "net_change_in_cash": -18777000 }, "raw_data": { "income": { "ebit": "77866000", "ebitda": "255971000", "netIncome": "12289000", "grossProfit": "298508000", "depreciation": "None", "totalRevenue": "486819000", "costOfRevenue": "188311000", "interestIncome": "8295000", "incomeBeforeTax": "12413000", "interestExpense": "65453000", "operatingIncome": "93295000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "47000", "reportedCurrency": "USD", "netInterestIncome": "-57158000", "nonInterestIncome": "None", "operatingExpenses": "205213000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "-21238000", "costofGoodsAndServicesSold": "188311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178105000", "sellingGeneralAndAdministrative": "30153000", "netIncomeFromContinuingOperations": "12366000" }, "balance": { "goodwill": "None", "inventory": "39900000", "commonStock": "1712000", "currentDebt": "None", "investments": "None", "totalAssets": "3846196000", "longTermDebt": "1853586000", "shortTermDebt": "23000000", "treasuryStock": "-18491000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "56318000", "reportedCurrency": "USD", "retainedEarnings": "-1456211000", "totalLiabilities": "2144977000", "otherCurrentAssets": "-39338000", "totalCurrentAssets": "207110000", "currentLongTermDebt": "23000000", "longTermInvestments": "435506000", "shortTermInvestments": "2535465000", "currentNetReceivables": "179085000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3639086000", "currentAccountsPayable": "150151000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2812702000", "shortLongTermDebtTotal": "1876586000", "totalShareholderEquity": "1701219000", "capitalLeaseObligations": "22962000", "otherCurrentLiabilities": "32765000", "totalCurrentLiabilities": "229765000", "otherNonCurrentLiabilities": "61664000", "totalNonCurrentLiabilities": "1915212000", "cashAndShortTermInvestments": "27463000", "commonStockSharesOutstanding": "172273240", "intangibleAssetsExcludingGoodwill": "56318000", "cashAndCashEquivalentsAtCarryingValue": "27463000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12366000", "profitLoss": "None", "dividendPayout": "130255000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-2974000", "operatingCashflow": "190874000", "capitalExpenditures": "135121000", "changeInReceivables": "2506000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109336000", "cashflowFromInvestment": "-100315000", "stockBasedCompensation": "7130000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "130255000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-18777000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2334000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "178105000", "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": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "income_statement": { "revenue": 534852000, "cost_of_revenue": 205456000, "gross_profit": 329396000, "ebit": 383917000, "ebitda": 572200000, "pretax_income": 307102000, "tax_provision": -224000, "net_income": 305527000, "net_income_to_common": 305527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46344000, "total_current_assets": 222601000, "total_assets": 3900106000, "short_term_debt": 120000, "long_term_debt": 1830595000, "total_debt": 1830715000, "total_liabilities": 2095458000, "total_equity": 1794143000, "shares_outstanding": 172317000, "goodwill_and_intangibles": 175510000 }, "cash_flow": { "operating_cash_flow": 225806000, "capital_expenditure": 160250000, "free_cash_flow": 386056000, "dividends_paid": 131150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224680, "ticker_id": 399, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "383917000", "ebitda": "572200000", "netIncome": "305527000", "grossProfit": "329396000", "depreciation": "None", "totalRevenue": "534852000", "costOfRevenue": "205456000", "interestIncome": "1939000", "incomeBeforeTax": "307102000", "interestExpense": "76815000", "operatingIncome": "400487000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-224000", "reportedCurrency": "USD", "netInterestIncome": "-74876000", "nonInterestIncome": "None", "operatingExpenses": "-71091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.57", "otherNonOperatingIncome": "-19549000", "costofGoodsAndServicesSold": "205456000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188283000", "sellingGeneralAndAdministrative": "30288000", "netIncomeFromContinuingOperations": "307326000" }, "balance": { "goodwill": "87755000", "inventory": "67229000", "commonStock": "1707000", "currentDebt": "None", "investments": "None", "totalAssets": "3900106000", "longTermDebt": "1830595000", "shortTermDebt": "120000", "treasuryStock": "-17516000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "87755000", "reportedCurrency": "USD", "retainedEarnings": "1110083000", "totalLiabilities": "2095458000", "otherCurrentAssets": "7349000", "totalCurrentAssets": "222601000", "currentLongTermDebt": "None", "longTermInvestments": "401327000", "shortTermInvestments": "None", "currentNetReceivables": "168908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3677505000", "currentAccountsPayable": "121982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2966005000", "shortLongTermDebtTotal": "1853353000", "totalShareholderEquity": "1794143000", "capitalLeaseObligations": "22758000", "otherCurrentLiabilities": "32706000", "totalCurrentLiabilities": "176084000", "otherNonCurrentLiabilities": "110175000", "totalNonCurrentLiabilities": "1919374000", "cashAndShortTermInvestments": "46344000", "commonStockSharesOutstanding": "172317000", "intangibleAssetsExcludingGoodwill": "87755000", "cashAndCashEquivalentsAtCarryingValue": "46344000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "307326000", "profitLoss": "None", "dividendPayout": "131150000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5599000", "operatingCashflow": "225806000", "capitalExpenditures": "160250000", "changeInReceivables": "-2031000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-288189000", "cashflowFromInvestment": "18290000", "stockBasedCompensation": "6627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-44093000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188283000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 534852000, "cost_of_revenue": 205456000, "gross_profit": 329396000, "research_and_development": 0.57, "selling_general_admin": 30288000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 383917000, "depreciation_amortisation": 188283000, "ebitda": 572200000, "interest_expense": 76815000, "interest_income": null, "other_non_operating": null, "pretax_income": 307102000, "tax_provision": -224000, "effective_tax_rate": null, "net_income": 305527000, "net_income_continuing_ops": 307326000, "net_income_to_common": 305527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46344000, "short_term_investments": null, "net_receivables": 168908000, "inventory": 67229000, "other_current_assets": null, "total_current_assets": 222601000, "net_ppe": null, "goodwill": 87755000, "intangible_assets": 87755000, "goodwill_and_intangibles": 175510000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3677505000, "total_assets": 3900106000, "short_term_debt": 120000, "accounts_payable": 121982000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 176084000, "long_term_debt": 1830595000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1919374000, "total_liabilities": 2095458000, "total_debt": 1830715000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1110083000, "total_equity": 1794143000, "shares_outstanding": 172317000, "operating_cash_flow": 225806000, "stock_based_compensation": 6627000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160250000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18290000, "dividends_paid": 131150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -288189000, "free_cash_flow": 386056000, "net_change_in_cash": -44093000 }, "raw_data": { "income": { "ebit": "383917000", "ebitda": "572200000", "netIncome": "305527000", "grossProfit": "329396000", "depreciation": "None", "totalRevenue": "534852000", "costOfRevenue": "205456000", "interestIncome": "1939000", "incomeBeforeTax": "307102000", "interestExpense": "76815000", "operatingIncome": "400487000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-224000", "reportedCurrency": "USD", "netInterestIncome": "-74876000", "nonInterestIncome": "None", "operatingExpenses": "-71091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.57", "otherNonOperatingIncome": "-19549000", "costofGoodsAndServicesSold": "205456000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188283000", "sellingGeneralAndAdministrative": "30288000", "netIncomeFromContinuingOperations": "307326000" }, "balance": { "goodwill": "87755000", "inventory": "67229000", "commonStock": "1707000", "currentDebt": "None", "investments": "None", "totalAssets": "3900106000", "longTermDebt": "1830595000", "shortTermDebt": "120000", "treasuryStock": "-17516000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "87755000", "reportedCurrency": "USD", "retainedEarnings": "1110083000", "totalLiabilities": "2095458000", "otherCurrentAssets": "7349000", "totalCurrentAssets": "222601000", "currentLongTermDebt": "None", "longTermInvestments": "401327000", "shortTermInvestments": "None", "currentNetReceivables": "168908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3677505000", "currentAccountsPayable": "121982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2966005000", "shortLongTermDebtTotal": "1853353000", "totalShareholderEquity": "1794143000", "capitalLeaseObligations": "22758000", "otherCurrentLiabilities": "32706000", "totalCurrentLiabilities": "176084000", "otherNonCurrentLiabilities": "110175000", "totalNonCurrentLiabilities": "1919374000", "cashAndShortTermInvestments": "46344000", "commonStockSharesOutstanding": "172317000", "intangibleAssetsExcludingGoodwill": "87755000", "cashAndCashEquivalentsAtCarryingValue": "46344000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "307326000", "profitLoss": "None", "dividendPayout": "131150000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5599000", "operatingCashflow": "225806000", "capitalExpenditures": "160250000", "changeInReceivables": "-2031000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-288189000", "cashflowFromInvestment": "18290000", "stockBasedCompensation": "6627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-44093000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188283000", "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": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "income_statement": { "revenue": 580417000, "cost_of_revenue": 225846000, "gross_profit": 354571000, "ebit": 118821000, "ebitda": 328826000, "pretax_income": 34541000, "tax_provision": 12000, "net_income": 34267000, "net_income_to_common": 34267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90499000, "total_current_assets": 288355000, "total_assets": 4072494000, "short_term_debt": 87225000, "long_term_debt": 2144418000, "total_debt": 2231643000, "total_liabilities": 2384191000, "total_equity": 1688303000, "shares_outstanding": 176686813, "goodwill_and_intangibles": 248886000 }, "cash_flow": { "operating_cash_flow": 234230000, "capital_expenditure": 198296000, "free_cash_flow": 432526000, "dividends_paid": 134887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224685, "ticker_id": 399, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118821000", "ebitda": "328826000", "netIncome": "34267000", "grossProfit": "354571000", "depreciation": "None", "totalRevenue": "580417000", "costOfRevenue": "225846000", "interestIncome": "2318000", "incomeBeforeTax": "34541000", "interestExpense": "84280000", "operatingIncome": "114786000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "-81962000", "nonInterestIncome": "None", "operatingExpenses": "239785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "-10372000", "costofGoodsAndServicesSold": "225846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210005000", "sellingGeneralAndAdministrative": "32156000", "netIncomeFromContinuingOperations": "34529000" }, "balance": { "goodwill": "124443000", "inventory": "114211000", "commonStock": "1766000", "currentDebt": "None", "investments": "None", "totalAssets": "4072494000", "longTermDebt": "2144418000", "shortTermDebt": "87225000", "treasuryStock": "-16216000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "124443000", "reportedCurrency": "USD", "retainedEarnings": "-1513677000", "totalLiabilities": "2384191000", "otherCurrentAssets": "-106862000", "totalCurrentAssets": "288355000", "currentLongTermDebt": "None", "longTermInvestments": "120294000", "shortTermInvestments": "None", "currentNetReceivables": "190507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3784139000", "currentAccountsPayable": "109872000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3371231000", "shortLongTermDebtTotal": "2231643000", "totalShareholderEquity": "1688303000", "capitalLeaseObligations": "44817000", "otherCurrentLiabilities": "-53410000", "totalCurrentLiabilities": "178971000", "otherNonCurrentLiabilities": "96086000", "totalNonCurrentLiabilities": "2205220000", "cashAndShortTermInvestments": "90499000", "commonStockSharesOutstanding": "176686813", "intangibleAssetsExcludingGoodwill": "124443000", "cashAndCashEquivalentsAtCarryingValue": "90499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34529000", "profitLoss": "None", "dividendPayout": "134887000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-12579000", "operatingCashflow": "234230000", "capitalExpenditures": "198296000", "changeInReceivables": "-248000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35612000", "cashflowFromInvestment": "-130659000", "stockBasedCompensation": "6876000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "67959000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17282000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 580417000, "cost_of_revenue": 225846000, "gross_profit": 354571000, "research_and_development": 0.06, "selling_general_admin": 32156000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118821000, "depreciation_amortisation": 210005000, "ebitda": 328826000, "interest_expense": 84280000, "interest_income": null, "other_non_operating": null, "pretax_income": 34541000, "tax_provision": 12000, "effective_tax_rate": null, "net_income": 34267000, "net_income_continuing_ops": 34529000, "net_income_to_common": 34267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90499000, "short_term_investments": null, "net_receivables": 190507000, "inventory": 114211000, "other_current_assets": null, "total_current_assets": 288355000, "net_ppe": null, "goodwill": 124443000, "intangible_assets": 124443000, "goodwill_and_intangibles": 248886000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3784139000, "total_assets": 4072494000, "short_term_debt": 87225000, "accounts_payable": 109872000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 178971000, "long_term_debt": 2144418000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2205220000, "total_liabilities": 2384191000, "total_debt": 2231643000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1513677000, "total_equity": 1688303000, "shares_outstanding": 176686813, "operating_cash_flow": 234230000, "stock_based_compensation": 6876000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 198296000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130659000, "dividends_paid": 134887000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35612000, "free_cash_flow": 432526000, "net_change_in_cash": 67959000 }, "raw_data": { "income": { "ebit": "118821000", "ebitda": "328826000", "netIncome": "34267000", "grossProfit": "354571000", "depreciation": "None", "totalRevenue": "580417000", "costOfRevenue": "225846000", "interestIncome": "2318000", "incomeBeforeTax": "34541000", "interestExpense": "84280000", "operatingIncome": "114786000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12000", "reportedCurrency": "USD", "netInterestIncome": "-81962000", "nonInterestIncome": "None", "operatingExpenses": "239785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "-10372000", "costofGoodsAndServicesSold": "225846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210005000", "sellingGeneralAndAdministrative": "32156000", "netIncomeFromContinuingOperations": "34529000" }, "balance": { "goodwill": "124443000", "inventory": "114211000", "commonStock": "1766000", "currentDebt": "None", "investments": "None", "totalAssets": "4072494000", "longTermDebt": "2144418000", "shortTermDebt": "87225000", "treasuryStock": "-16216000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "124443000", "reportedCurrency": "USD", "retainedEarnings": "-1513677000", "totalLiabilities": "2384191000", "otherCurrentAssets": "-106862000", "totalCurrentAssets": "288355000", "currentLongTermDebt": "None", "longTermInvestments": "120294000", "shortTermInvestments": "None", "currentNetReceivables": "190507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3784139000", "currentAccountsPayable": "109872000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3371231000", "shortLongTermDebtTotal": "2231643000", "totalShareholderEquity": "1688303000", "capitalLeaseObligations": "44817000", "otherCurrentLiabilities": "-53410000", "totalCurrentLiabilities": "178971000", "otherNonCurrentLiabilities": "96086000", "totalNonCurrentLiabilities": "2205220000", "cashAndShortTermInvestments": "90499000", "commonStockSharesOutstanding": "176686813", "intangibleAssetsExcludingGoodwill": "124443000", "cashAndCashEquivalentsAtCarryingValue": "90499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34529000", "profitLoss": "None", "dividendPayout": "134887000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-12579000", "operatingCashflow": "234230000", "capitalExpenditures": "198296000", "changeInReceivables": "-248000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35612000", "cashflowFromInvestment": "-130659000", "stockBasedCompensation": "6876000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "134887000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "67959000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17282000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "210005000", "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": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "income_statement": { "revenue": 544345000, "cost_of_revenue": 218023000, "gross_profit": 326322000, "ebit": 216592000, "ebitda": 392592000, "pretax_income": 135895000, "tax_provision": 423000, "net_income": 134518000, "net_income_to_common": 134518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22842000, "total_current_assets": 216078000, "total_assets": 5658753000, "short_term_debt": 92500000, "long_term_debt": 1935546000, "total_debt": 2028046000, "total_liabilities": 3903113000, "total_equity": 1738971000, "shares_outstanding": 176873000, "goodwill_and_intangibles": 342694000 }, "cash_flow": { "operating_cash_flow": 227349000, "capital_expenditure": 212599000, "free_cash_flow": 439948000, "dividends_paid": 129924000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224690, "ticker_id": 399, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216592000", "ebitda": "392592000", "netIncome": "134518000", "grossProfit": "326322000", "depreciation": "None", "totalRevenue": "544345000", "costOfRevenue": "218023000", "interestIncome": "4703000", "incomeBeforeTax": "135895000", "interestExpense": "80697000", "operatingIncome": "56709000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "423000", "reportedCurrency": "USD", "netInterestIncome": "-75994000", "nonInterestIncome": "None", "operatingExpenses": "202061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.25", "otherNonOperatingIncome": "-13131000", "costofGoodsAndServicesSold": "218023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176000000", "sellingGeneralAndAdministrative": "27802000", "netIncomeFromContinuingOperations": "137289000" }, "balance": { "goodwill": "171347000", "inventory": "-7483000", "commonStock": "1770000", "currentDebt": "None", "investments": "None", "totalAssets": "5658753000", "longTermDebt": "1935546000", "shortTermDebt": "92500000", "treasuryStock": "-14021000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "171347000", "reportedCurrency": "USD", "retainedEarnings": "654090000", "totalLiabilities": "3903113000", "otherCurrentAssets": "11599000", "totalCurrentAssets": "216078000", "currentLongTermDebt": "92500000", "longTermInvestments": "169100000", "shortTermInvestments": "7483000", "currentNetReceivables": "181637000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3882443000", "currentAccountsPayable": "125696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3364520000", "shortLongTermDebtTotal": "2028046000", "totalShareholderEquity": "1738971000", "capitalLeaseObligations": "31783000", "otherCurrentLiabilities": "-125696000", "totalCurrentLiabilities": "280121000", "otherNonCurrentLiabilities": "78574000", "totalNonCurrentLiabilities": "1985827000", "cashAndShortTermInvestments": "22842000", "commonStockSharesOutstanding": "176873000", "intangibleAssetsExcludingGoodwill": "171347000", "cashAndCashEquivalentsAtCarryingValue": "22842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137289000", "profitLoss": "None", "dividendPayout": "129924000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "227349000", "capitalExpenditures": "212599000", "changeInReceivables": "3524000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193074000", "cashflowFromInvestment": "-214506000", "stockBasedCompensation": "5716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "129924000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-180231000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28884000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174259000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 544345000, "cost_of_revenue": 218023000, "gross_profit": 326322000, "research_and_development": 0.25, "selling_general_admin": 27802000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216592000, "depreciation_amortisation": 176000000, "ebitda": 392592000, "interest_expense": 80697000, "interest_income": null, "other_non_operating": null, "pretax_income": 135895000, "tax_provision": 423000, "effective_tax_rate": null, "net_income": 134518000, "net_income_continuing_ops": 137289000, "net_income_to_common": 134518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22842000, "short_term_investments": 7483000, "net_receivables": 181637000, "inventory": -7483000, "other_current_assets": null, "total_current_assets": 216078000, "net_ppe": null, "goodwill": 171347000, "intangible_assets": 171347000, "goodwill_and_intangibles": 342694000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3882443000, "total_assets": 5658753000, "short_term_debt": 92500000, "accounts_payable": 125696000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 280121000, "long_term_debt": 1935546000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1985827000, "total_liabilities": 3903113000, "total_debt": 2028046000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 654090000, "total_equity": 1738971000, "shares_outstanding": 176873000, "operating_cash_flow": 227349000, "stock_based_compensation": 5716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 212599000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -214506000, "dividends_paid": 129924000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -193074000, "free_cash_flow": 439948000, "net_change_in_cash": -180231000 }, "raw_data": { "income": { "ebit": "216592000", "ebitda": "392592000", "netIncome": "134518000", "grossProfit": "326322000", "depreciation": "None", "totalRevenue": "544345000", "costOfRevenue": "218023000", "interestIncome": "4703000", "incomeBeforeTax": "135895000", "interestExpense": "80697000", "operatingIncome": "56709000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "423000", "reportedCurrency": "USD", "netInterestIncome": "-75994000", "nonInterestIncome": "None", "operatingExpenses": "202061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.25", "otherNonOperatingIncome": "-13131000", "costofGoodsAndServicesSold": "218023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176000000", "sellingGeneralAndAdministrative": "27802000", "netIncomeFromContinuingOperations": "137289000" }, "balance": { "goodwill": "171347000", "inventory": "-7483000", "commonStock": "1770000", "currentDebt": "None", "investments": "None", "totalAssets": "5658753000", "longTermDebt": "1935546000", "shortTermDebt": "92500000", "treasuryStock": "-14021000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "171347000", "reportedCurrency": "USD", "retainedEarnings": "654090000", "totalLiabilities": "3903113000", "otherCurrentAssets": "11599000", "totalCurrentAssets": "216078000", "currentLongTermDebt": "92500000", "longTermInvestments": "169100000", "shortTermInvestments": "7483000", "currentNetReceivables": "181637000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3882443000", "currentAccountsPayable": "125696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3364520000", "shortLongTermDebtTotal": "2028046000", "totalShareholderEquity": "1738971000", "capitalLeaseObligations": "31783000", "otherCurrentLiabilities": "-125696000", "totalCurrentLiabilities": "280121000", "otherNonCurrentLiabilities": "78574000", "totalNonCurrentLiabilities": "1985827000", "cashAndShortTermInvestments": "22842000", "commonStockSharesOutstanding": "176873000", "intangibleAssetsExcludingGoodwill": "171347000", "cashAndCashEquivalentsAtCarryingValue": "22842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137289000", "profitLoss": "None", "dividendPayout": "129924000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "227349000", "capitalExpenditures": "212599000", "changeInReceivables": "3524000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193074000", "cashflowFromInvestment": "-214506000", "stockBasedCompensation": "5716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "129924000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-180231000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28884000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174259000", "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": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "income_statement": { "revenue": 127004000, "cost_of_revenue": 150481000, "gross_profit": -23477000, "ebit": -6526000, "ebitda": 42705000, "pretax_income": -48802000, "tax_provision": 2000, "net_income": -48591000, "net_income_to_common": -48591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36203000, "total_current_assets": 289269000, "total_assets": 3587847000, "short_term_debt": 178551000, "long_term_debt": 2622238000, "total_debt": 2800789000, "total_liabilities": 2848655000, "total_equity": 734313000, "shares_outstanding": 173756736, "goodwill_and_intangibles": 99737000 }, "cash_flow": { "operating_cash_flow": 10208000, "capital_expenditure": 18058000, "free_cash_flow": 28266000, "dividends_paid": 14069000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224653, "ticker_id": 399, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6526000", "ebitda": "42705000", "netIncome": "-48591000", "grossProfit": "-23477000", "depreciation": "None", "totalRevenue": "127004000", "costOfRevenue": "150481000", "interestIncome": "666000", "incomeBeforeTax": "-48802000", "interestExpense": "42276000", "operatingIncome": "13419000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-41610000", "nonInterestIncome": "None", "operatingExpenses": "-36896000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49231000", "sellingGeneralAndAdministrative": "12335000", "netIncomeFromContinuingOperations": "-48804000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1733000", "currentDebt": "None", "investments": "None", "totalAssets": "3587847000", "longTermDebt": "2622238000", "shortTermDebt": "178551000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "99737000", "reportedCurrency": "USD", "retainedEarnings": "556661000", "totalLiabilities": "2848655000", "otherCurrentAssets": "45476000", "totalCurrentAssets": "289269000", "currentLongTermDebt": "None", "longTermInvestments": "321534000", "shortTermInvestments": "None", "currentNetReceivables": "207590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3298578000", "currentAccountsPayable": "141933000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2646002000", "totalShareholderEquity": "734313000", "capitalLeaseObligations": "23764000", "otherCurrentLiabilities": "14201000", "totalCurrentLiabilities": "176986000", "otherNonCurrentLiabilities": "25667000", "totalNonCurrentLiabilities": "2671669000", "cashAndShortTermInvestments": "36203000", "commonStockSharesOutstanding": "173756736", "intangibleAssetsExcludingGoodwill": "99737000", "cashAndCashEquivalentsAtCarryingValue": "36203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67020000", "profitLoss": "None", "dividendPayout": "14069000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10208000", "capitalExpenditures": "18058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47987000", "cashflowFromInvestment": "-54201000", "stockBasedCompensation": "5226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14069000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2163000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 127004000, "cost_of_revenue": 150481000, "gross_profit": -23477000, "research_and_development": null, "selling_general_admin": 12335000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6526000, "depreciation_amortisation": 49231000, "ebitda": 42705000, "interest_expense": 42276000, "interest_income": null, "other_non_operating": null, "pretax_income": -48802000, "tax_provision": 2000, "effective_tax_rate": null, "net_income": -48591000, "net_income_continuing_ops": -48804000, "net_income_to_common": -48591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36203000, "short_term_investments": null, "net_receivables": 207590000, "inventory": null, "other_current_assets": null, "total_current_assets": 289269000, "net_ppe": null, "goodwill": null, "intangible_assets": 99737000, "goodwill_and_intangibles": 99737000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3298578000, "total_assets": 3587847000, "short_term_debt": 178551000, "accounts_payable": 141933000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 176986000, "long_term_debt": 2622238000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2671669000, "total_liabilities": 2848655000, "total_debt": 2800789000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 556661000, "total_equity": 734313000, "shares_outstanding": 173756736, "operating_cash_flow": 10208000, "stock_based_compensation": 5226000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18058000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54201000, "dividends_paid": 14069000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47987000, "free_cash_flow": 28266000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6526000", "ebitda": "42705000", "netIncome": "-48591000", "grossProfit": "-23477000", "depreciation": "None", "totalRevenue": "127004000", "costOfRevenue": "150481000", "interestIncome": "666000", "incomeBeforeTax": "-48802000", "interestExpense": "42276000", "operatingIncome": "13419000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-41610000", "nonInterestIncome": "None", "operatingExpenses": "-36896000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49231000", "sellingGeneralAndAdministrative": "12335000", "netIncomeFromContinuingOperations": "-48804000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1733000", "currentDebt": "None", "investments": "None", "totalAssets": "3587847000", "longTermDebt": "2622238000", "shortTermDebt": "178551000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "99737000", "reportedCurrency": "USD", "retainedEarnings": "556661000", "totalLiabilities": "2848655000", "otherCurrentAssets": "45476000", "totalCurrentAssets": "289269000", "currentLongTermDebt": "None", "longTermInvestments": "321534000", "shortTermInvestments": "None", "currentNetReceivables": "207590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3298578000", "currentAccountsPayable": "141933000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2646002000", "totalShareholderEquity": "734313000", "capitalLeaseObligations": "23764000", "otherCurrentLiabilities": "14201000", "totalCurrentLiabilities": "176986000", "otherNonCurrentLiabilities": "25667000", "totalNonCurrentLiabilities": "2671669000", "cashAndShortTermInvestments": "36203000", "commonStockSharesOutstanding": "173756736", "intangibleAssetsExcludingGoodwill": "99737000", "cashAndCashEquivalentsAtCarryingValue": "36203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67020000", "profitLoss": "None", "dividendPayout": "14069000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10208000", "capitalExpenditures": "18058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47987000", "cashflowFromInvestment": "-54201000", "stockBasedCompensation": "5226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14069000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2163000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-160000", "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": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "income_statement": { "revenue": 120950000, "cost_of_revenue": 44060000, "gross_profit": 76890000, "ebit": 2383000, "ebitda": 39283000, "pretax_income": -36824000, "tax_provision": 27000, "net_income": -37044000, "net_income_to_common": -37044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32284000, "total_current_assets": 237089000, "total_assets": 3586240000, "short_term_debt": 179352000, "long_term_debt": 2556862000, "total_debt": 2736214000, "total_liabilities": 2788386000, "total_equity": 792732000, "shares_outstanding": 173699039, "goodwill_and_intangibles": 22426000 }, "cash_flow": { "operating_cash_flow": 38534000, "capital_expenditure": 19662000, "free_cash_flow": 58196000, "dividends_paid": 14068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224654, "ticker_id": 399, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2383000", "ebitda": "39283000", "netIncome": "-37044000", "grossProfit": "76890000", "depreciation": "None", "totalRevenue": "120950000", "costOfRevenue": "44060000", "interestIncome": "52234000", "incomeBeforeTax": "-36824000", "interestExpense": "39207000", "operatingIncome": "8876000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "27000", "reportedCurrency": "USD", "netInterestIncome": "-38079000", "nonInterestIncome": "None", "operatingExpenses": "68014000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36900000", "sellingGeneralAndAdministrative": "7600000", "netIncomeFromContinuingOperations": "-36877000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1733000", "currentDebt": "None", "investments": "None", "totalAssets": "3586240000", "longTermDebt": "2556862000", "shortTermDebt": "179352000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "22426000", "reportedCurrency": "USD", "retainedEarnings": "-2407402000", "totalLiabilities": "2788386000", "otherCurrentAssets": "-30018000", "totalCurrentAssets": "237089000", "currentLongTermDebt": "None", "longTermInvestments": "314326000", "shortTermInvestments": "None", "currentNetReceivables": "204805000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40232000", "currentAccountsPayable": "143826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2780605000", "shortLongTermDebtTotal": "2580582000", "totalShareholderEquity": "792732000", "capitalLeaseObligations": "23720000", "otherCurrentLiabilities": "14108000", "totalCurrentLiabilities": "180503000", "otherNonCurrentLiabilities": "27301000", "totalNonCurrentLiabilities": "2607883000", "cashAndShortTermInvestments": "32284000", "commonStockSharesOutstanding": "173699039", "intangibleAssetsExcludingGoodwill": "22426000", "cashAndCashEquivalentsAtCarryingValue": "32284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66080000", "profitLoss": "None", "dividendPayout": "14068000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38534000", "capitalExpenditures": "19662000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "82450000", "cashflowFromInvestment": "-135210000", "stockBasedCompensation": "1552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14068000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120950000, "cost_of_revenue": 44060000, "gross_profit": 76890000, "research_and_development": null, "selling_general_admin": 7600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2383000, "depreciation_amortisation": 36900000, "ebitda": 39283000, "interest_expense": 39207000, "interest_income": null, "other_non_operating": null, "pretax_income": -36824000, "tax_provision": 27000, "effective_tax_rate": null, "net_income": -37044000, "net_income_continuing_ops": -36877000, "net_income_to_common": -37044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32284000, "short_term_investments": null, "net_receivables": 204805000, "inventory": null, "other_current_assets": null, "total_current_assets": 237089000, "net_ppe": null, "goodwill": null, "intangible_assets": 22426000, "goodwill_and_intangibles": 22426000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40232000, "total_assets": 3586240000, "short_term_debt": 179352000, "accounts_payable": 143826000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 180503000, "long_term_debt": 2556862000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2607883000, "total_liabilities": 2788386000, "total_debt": 2736214000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2407402000, "total_equity": 792732000, "shares_outstanding": 173699039, "operating_cash_flow": 38534000, "stock_based_compensation": 1552000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19662000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135210000, "dividends_paid": 14068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 82450000, "free_cash_flow": 58196000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2383000", "ebitda": "39283000", "netIncome": "-37044000", "grossProfit": "76890000", "depreciation": "None", "totalRevenue": "120950000", "costOfRevenue": "44060000", "interestIncome": "52234000", "incomeBeforeTax": "-36824000", "interestExpense": "39207000", "operatingIncome": "8876000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "27000", "reportedCurrency": "USD", "netInterestIncome": "-38079000", "nonInterestIncome": "None", "operatingExpenses": "68014000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36900000", "sellingGeneralAndAdministrative": "7600000", "netIncomeFromContinuingOperations": "-36877000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1733000", "currentDebt": "None", "investments": "None", "totalAssets": "3586240000", "longTermDebt": "2556862000", "shortTermDebt": "179352000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "22426000", "reportedCurrency": "USD", "retainedEarnings": "-2407402000", "totalLiabilities": "2788386000", "otherCurrentAssets": "-30018000", "totalCurrentAssets": "237089000", "currentLongTermDebt": "None", "longTermInvestments": "314326000", "shortTermInvestments": "None", "currentNetReceivables": "204805000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40232000", "currentAccountsPayable": "143826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2780605000", "shortLongTermDebtTotal": "2580582000", "totalShareholderEquity": "792732000", "capitalLeaseObligations": "23720000", "otherCurrentLiabilities": "14108000", "totalCurrentLiabilities": "180503000", "otherNonCurrentLiabilities": "27301000", "totalNonCurrentLiabilities": "2607883000", "cashAndShortTermInvestments": "32284000", "commonStockSharesOutstanding": "173699039", "intangibleAssetsExcludingGoodwill": "22426000", "cashAndCashEquivalentsAtCarryingValue": "32284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66080000", "profitLoss": "None", "dividendPayout": "14068000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38534000", "capitalExpenditures": "19662000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "82450000", "cashflowFromInvestment": "-135210000", "stockBasedCompensation": "1552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14068000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-160000", "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": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "income_statement": { "revenue": 121417000, "cost_of_revenue": 45409000, "gross_profit": 76008000, "ebit": 8252000, "ebitda": 51257000, "pretax_income": -25998000, "tax_provision": null, "net_income": -25919000, "net_income_to_common": -25919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75478000, "total_current_assets": 275174000, "total_assets": 3319401000, "short_term_debt": 162000, "long_term_debt": 2269450000, "total_debt": 2269612000, "total_liabilities": 2472499000, "total_equity": 841550000, "shares_outstanding": 173699312, "goodwill_and_intangibles": 31607000 }, "cash_flow": { "operating_cash_flow": 47463000, "capital_expenditure": 18456000, "free_cash_flow": 65919000, "dividends_paid": 26380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224656, "ticker_id": 399, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8252000", "ebitda": "51257000", "netIncome": "-25919000", "grossProfit": "76008000", "depreciation": "None", "totalRevenue": "121417000", "costOfRevenue": "45409000", "interestIncome": "1238000", "incomeBeforeTax": "-25998000", "interestExpense": "34250000", "operatingIncome": "25197000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-33012000", "nonInterestIncome": "None", "operatingExpenses": "50811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43005000", "sellingGeneralAndAdministrative": "7841000", "netIncomeFromContinuingOperations": "-25998000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1734000", "currentDebt": "None", "investments": "None", "totalAssets": "3319401000", "longTermDebt": "2269450000", "shortTermDebt": "162000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "31607000", "reportedCurrency": "USD", "retainedEarnings": "641936000", "totalLiabilities": "2472499000", "otherCurrentAssets": "1050000", "totalCurrentAssets": "275174000", "currentLongTermDebt": "None", "longTermInvestments": "594203000", "shortTermInvestments": "None", "currentNetReceivables": "198646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3044227000", "currentAccountsPayable": "128485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2244481000", "shortLongTermDebtTotal": "2293126000", "totalShareholderEquity": "841550000", "capitalLeaseObligations": "23676000", "otherCurrentLiabilities": "13946000", "totalCurrentLiabilities": "158634000", "otherNonCurrentLiabilities": "20739000", "totalNonCurrentLiabilities": "2313865000", "cashAndShortTermInvestments": "75478000", "commonStockSharesOutstanding": "173699312", "intangibleAssetsExcludingGoodwill": "31607000", "cashAndCashEquivalentsAtCarryingValue": "75478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25998000", "profitLoss": "None", "dividendPayout": "26380000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "47463000", "capitalExpenditures": "18456000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70107000", "cashflowFromInvestment": "-24587000", "stockBasedCompensation": "2094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26380000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121417000, "cost_of_revenue": 45409000, "gross_profit": 76008000, "research_and_development": null, "selling_general_admin": 7841000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8252000, "depreciation_amortisation": 43005000, "ebitda": 51257000, "interest_expense": 34250000, "interest_income": null, "other_non_operating": null, "pretax_income": -25998000, "tax_provision": null, "effective_tax_rate": null, "net_income": -25919000, "net_income_continuing_ops": -25998000, "net_income_to_common": -25919000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75478000, "short_term_investments": null, "net_receivables": 198646000, "inventory": null, "other_current_assets": null, "total_current_assets": 275174000, "net_ppe": null, "goodwill": null, "intangible_assets": 31607000, "goodwill_and_intangibles": 31607000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3044227000, "total_assets": 3319401000, "short_term_debt": 162000, "accounts_payable": 128485000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158634000, "long_term_debt": 2269450000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2313865000, "total_liabilities": 2472499000, "total_debt": 2269612000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 641936000, "total_equity": 841550000, "shares_outstanding": 173699312, "operating_cash_flow": 47463000, "stock_based_compensation": 2094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18456000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24587000, "dividends_paid": 26380000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70107000, "free_cash_flow": 65919000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8252000", "ebitda": "51257000", "netIncome": "-25919000", "grossProfit": "76008000", "depreciation": "None", "totalRevenue": "121417000", "costOfRevenue": "45409000", "interestIncome": "1238000", "incomeBeforeTax": "-25998000", "interestExpense": "34250000", "operatingIncome": "25197000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-33012000", "nonInterestIncome": "None", "operatingExpenses": "50811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43005000", "sellingGeneralAndAdministrative": "7841000", "netIncomeFromContinuingOperations": "-25998000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1734000", "currentDebt": "None", "investments": "None", "totalAssets": "3319401000", "longTermDebt": "2269450000", "shortTermDebt": "162000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "31607000", "reportedCurrency": "USD", "retainedEarnings": "641936000", "totalLiabilities": "2472499000", "otherCurrentAssets": "1050000", "totalCurrentAssets": "275174000", "currentLongTermDebt": "None", "longTermInvestments": "594203000", "shortTermInvestments": "None", "currentNetReceivables": "198646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3044227000", "currentAccountsPayable": "128485000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2244481000", "shortLongTermDebtTotal": "2293126000", "totalShareholderEquity": "841550000", "capitalLeaseObligations": "23676000", "otherCurrentLiabilities": "13946000", "totalCurrentLiabilities": "158634000", "otherNonCurrentLiabilities": "20739000", "totalNonCurrentLiabilities": "2313865000", "cashAndShortTermInvestments": "75478000", "commonStockSharesOutstanding": "173699312", "intangibleAssetsExcludingGoodwill": "31607000", "cashAndCashEquivalentsAtCarryingValue": "75478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25998000", "profitLoss": "None", "dividendPayout": "26380000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "47463000", "capitalExpenditures": "18456000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70107000", "cashflowFromInvestment": "-24587000", "stockBasedCompensation": "2094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26380000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43005000", "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": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "income_statement": { "revenue": 120571000, "cost_of_revenue": 45356000, "gross_profit": 75215000, "ebit": -55309000, "ebitda": -11547000, "pretax_income": -88851000, "tax_provision": 85000, "net_income": -88936000, "net_income_to_common": -88936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122645000, "total_current_assets": 377024000, "total_assets": 3394339000, "short_term_debt": 0, "long_term_debt": 2312389000, "total_debt": 2312389000, "total_liabilities": 2509097000, "total_equity": 879775000, "shares_outstanding": 173533000, "goodwill_and_intangibles": 31984000 }, "cash_flow": { "operating_cash_flow": 34389000, "capital_expenditure": 29135000, "free_cash_flow": 63524000, "dividends_paid": 26398000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224657, "ticker_id": 399, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-55309000", "ebitda": "-11547000", "netIncome": "-88936000", "grossProfit": "75215000", "depreciation": "None", "totalRevenue": "120571000", "costOfRevenue": "45356000", "interestIncome": "47524000", "incomeBeforeTax": "-88851000", "interestExpense": "33542000", "operatingIncome": "-41327000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "85000", "reportedCurrency": "USD", "netInterestIncome": "-32692000", "nonInterestIncome": "None", "operatingExpenses": "116542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45356000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43762000", "sellingGeneralAndAdministrative": "9325000", "netIncomeFromContinuingOperations": "-88936000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1733000", "currentDebt": "None", "investments": "None", "totalAssets": "3394339000", "longTermDebt": "2312389000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "31984000", "reportedCurrency": "USD", "retainedEarnings": "667855000", "totalLiabilities": "2509097000", "otherCurrentAssets": "55000000", "totalCurrentAssets": "377024000", "currentLongTermDebt": "None", "longTermInvestments": "555541000", "shortTermInvestments": "None", "currentNetReceivables": "199379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3017315000", "currentAccountsPayable": "108653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2265492000", "shortLongTermDebtTotal": "2336023000", "totalShareholderEquity": "879775000", "capitalLeaseObligations": "23634000", "otherCurrentLiabilities": "26639000", "totalCurrentLiabilities": "152397000", "otherNonCurrentLiabilities": "20677000", "totalNonCurrentLiabilities": "2356700000", "cashAndShortTermInvestments": "122645000", "commonStockSharesOutstanding": "173533000", "intangibleAssetsExcludingGoodwill": "31984000", "cashAndCashEquivalentsAtCarryingValue": "122645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86000", "profitLoss": "None", "dividendPayout": "26398000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34389000", "capitalExpenditures": "29135000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69754000", "cashflowFromInvestment": "-11857000", "stockBasedCompensation": "2844000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26398000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-626000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43762000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120571000, "cost_of_revenue": 45356000, "gross_profit": 75215000, "research_and_development": null, "selling_general_admin": 9325000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -55309000, "depreciation_amortisation": 43762000, "ebitda": -11547000, "interest_expense": 33542000, "interest_income": null, "other_non_operating": null, "pretax_income": -88851000, "tax_provision": 85000, "effective_tax_rate": null, "net_income": -88936000, "net_income_continuing_ops": -88936000, "net_income_to_common": -88936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122645000, "short_term_investments": null, "net_receivables": 199379000, "inventory": null, "other_current_assets": null, "total_current_assets": 377024000, "net_ppe": null, "goodwill": null, "intangible_assets": 31984000, "goodwill_and_intangibles": 31984000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3017315000, "total_assets": 3394339000, "short_term_debt": 0, "accounts_payable": 108653000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152397000, "long_term_debt": 2312389000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2356700000, "total_liabilities": 2509097000, "total_debt": 2312389000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 667855000, "total_equity": 879775000, "shares_outstanding": 173533000, "operating_cash_flow": 34389000, "stock_based_compensation": 2844000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29135000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11857000, "dividends_paid": 26398000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 69754000, "free_cash_flow": 63524000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-55309000", "ebitda": "-11547000", "netIncome": "-88936000", "grossProfit": "75215000", "depreciation": "None", "totalRevenue": "120571000", "costOfRevenue": "45356000", "interestIncome": "47524000", "incomeBeforeTax": "-88851000", "interestExpense": "33542000", "operatingIncome": "-41327000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "85000", "reportedCurrency": "USD", "netInterestIncome": "-32692000", "nonInterestIncome": "None", "operatingExpenses": "116542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45356000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43762000", "sellingGeneralAndAdministrative": "9325000", "netIncomeFromContinuingOperations": "-88936000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1733000", "currentDebt": "None", "investments": "None", "totalAssets": "3394339000", "longTermDebt": "2312389000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "31984000", "reportedCurrency": "USD", "retainedEarnings": "667855000", "totalLiabilities": "2509097000", "otherCurrentAssets": "55000000", "totalCurrentAssets": "377024000", "currentLongTermDebt": "None", "longTermInvestments": "555541000", "shortTermInvestments": "None", "currentNetReceivables": "199379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3017315000", "currentAccountsPayable": "108653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2265492000", "shortLongTermDebtTotal": "2336023000", "totalShareholderEquity": "879775000", "capitalLeaseObligations": "23634000", "otherCurrentLiabilities": "26639000", "totalCurrentLiabilities": "152397000", "otherNonCurrentLiabilities": "20677000", "totalNonCurrentLiabilities": "2356700000", "cashAndShortTermInvestments": "122645000", "commonStockSharesOutstanding": "173533000", "intangibleAssetsExcludingGoodwill": "31984000", "cashAndCashEquivalentsAtCarryingValue": "122645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86000", "profitLoss": "None", "dividendPayout": "26398000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34389000", "capitalExpenditures": "29135000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "69754000", "cashflowFromInvestment": "-11857000", "stockBasedCompensation": "2844000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26398000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-626000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43762000", "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": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "income_statement": { "revenue": 121516000, "cost_of_revenue": 47591000, "gross_profit": 73925000, "ebit": 6019000, "ebitda": 50372000, "pretax_income": -27056000, "tax_provision": 348000, "net_income": -26975000, "net_income_to_common": -26975000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29428000, "total_current_assets": 231003000, "total_assets": 3423786000, "short_term_debt": 0, "long_term_debt": 2214510000, "total_debt": 2214510000, "total_liabilities": 2424390000, "total_equity": 993586000, "shares_outstanding": 172915000, "goodwill_and_intangibles": 32790000 }, "cash_flow": { "operating_cash_flow": 6315000, "capital_expenditure": 32811000, "free_cash_flow": 39126000, "dividends_paid": 26176000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224658, "ticker_id": 399, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6019000", "ebitda": "50372000", "netIncome": "-26975000", "grossProfit": "73925000", "depreciation": "None", "totalRevenue": "121516000", "costOfRevenue": "47591000", "interestIncome": "1186000", "incomeBeforeTax": "-27056000", "interestExpense": "33075000", "operatingIncome": "15161000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "348000", "reportedCurrency": "USD", "netInterestIncome": "-31889000", "nonInterestIncome": "None", "operatingExpenses": "58764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44353000", "sellingGeneralAndAdministrative": "17470000", "netIncomeFromContinuingOperations": "-27056000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1728000", "currentDebt": "None", "investments": "None", "totalAssets": "3423786000", "longTermDebt": "2214510000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "32790000", "reportedCurrency": "USD", "retainedEarnings": "756524000", "totalLiabilities": "2424390000", "otherCurrentAssets": "2045000", "totalCurrentAssets": "231003000", "currentLongTermDebt": "None", "longTermInvestments": "570370000", "shortTermInvestments": "None", "currentNetReceivables": "199530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3192783000", "currentAccountsPayable": "118454000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2411568000", "shortLongTermDebtTotal": "2238101000", "totalShareholderEquity": "993586000", "capitalLeaseObligations": "23591000", "otherCurrentLiabilities": "26487000", "totalCurrentLiabilities": "166234000", "otherNonCurrentLiabilities": "20055000", "totalNonCurrentLiabilities": "2258156000", "cashAndShortTermInvestments": "29428000", "commonStockSharesOutstanding": "172915000", "intangibleAssetsExcludingGoodwill": "32790000", "cashAndCashEquivalentsAtCarryingValue": "29428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27056000", "profitLoss": "None", "dividendPayout": "26176000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6315000", "capitalExpenditures": "32811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26391000", "cashflowFromInvestment": "-44628000", "stockBasedCompensation": "11068000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26176000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44353000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121516000, "cost_of_revenue": 47591000, "gross_profit": 73925000, "research_and_development": null, "selling_general_admin": 17470000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6019000, "depreciation_amortisation": 44353000, "ebitda": 50372000, "interest_expense": 33075000, "interest_income": null, "other_non_operating": null, "pretax_income": -27056000, "tax_provision": 348000, "effective_tax_rate": null, "net_income": -26975000, "net_income_continuing_ops": -27056000, "net_income_to_common": -26975000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29428000, "short_term_investments": null, "net_receivables": 199530000, "inventory": null, "other_current_assets": null, "total_current_assets": 231003000, "net_ppe": null, "goodwill": null, "intangible_assets": 32790000, "goodwill_and_intangibles": 32790000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3192783000, "total_assets": 3423786000, "short_term_debt": 0, "accounts_payable": 118454000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166234000, "long_term_debt": 2214510000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2258156000, "total_liabilities": 2424390000, "total_debt": 2214510000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 756524000, "total_equity": 993586000, "shares_outstanding": 172915000, "operating_cash_flow": 6315000, "stock_based_compensation": 11068000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32811000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44628000, "dividends_paid": 26176000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26391000, "free_cash_flow": 39126000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6019000", "ebitda": "50372000", "netIncome": "-26975000", "grossProfit": "73925000", "depreciation": "None", "totalRevenue": "121516000", "costOfRevenue": "47591000", "interestIncome": "1186000", "incomeBeforeTax": "-27056000", "interestExpense": "33075000", "operatingIncome": "15161000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "348000", "reportedCurrency": "USD", "netInterestIncome": "-31889000", "nonInterestIncome": "None", "operatingExpenses": "58764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44353000", "sellingGeneralAndAdministrative": "17470000", "netIncomeFromContinuingOperations": "-27056000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1728000", "currentDebt": "None", "investments": "None", "totalAssets": "3423786000", "longTermDebt": "2214510000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "32790000", "reportedCurrency": "USD", "retainedEarnings": "756524000", "totalLiabilities": "2424390000", "otherCurrentAssets": "2045000", "totalCurrentAssets": "231003000", "currentLongTermDebt": "None", "longTermInvestments": "570370000", "shortTermInvestments": "None", "currentNetReceivables": "199530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3192783000", "currentAccountsPayable": "118454000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2411568000", "shortLongTermDebtTotal": "2238101000", "totalShareholderEquity": "993586000", "capitalLeaseObligations": "23591000", "otherCurrentLiabilities": "26487000", "totalCurrentLiabilities": "166234000", "otherNonCurrentLiabilities": "20055000", "totalNonCurrentLiabilities": "2258156000", "cashAndShortTermInvestments": "29428000", "commonStockSharesOutstanding": "172915000", "intangibleAssetsExcludingGoodwill": "32790000", "cashAndCashEquivalentsAtCarryingValue": "29428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27056000", "profitLoss": "None", "dividendPayout": "26176000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6315000", "capitalExpenditures": "32811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26391000", "cashflowFromInvestment": "-44628000", "stockBasedCompensation": "11068000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26176000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44353000", "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": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "income_statement": { "revenue": 121905000, "cost_of_revenue": 47323000, "gross_profit": 74582000, "ebit": -12168000, "ebitda": 32470000, "pretax_income": -44617000, "tax_provision": 3000, "net_income": -44492000, "net_income_to_common": -44492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90229000, "total_current_assets": 293192000, "total_assets": 3492213000, "short_term_debt": 0, "long_term_debt": 2212814000, "total_debt": 2212814000, "total_liabilities": 2447626000, "total_equity": 1038635000, "shares_outstanding": 172666000, "goodwill_and_intangibles": 5505000 }, "cash_flow": { "operating_cash_flow": 56923000, "capital_expenditure": 36219000, "free_cash_flow": 93142000, "dividends_paid": 26176000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224659, "ticker_id": 399, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12168000", "ebitda": "32470000", "netIncome": "-44492000", "grossProfit": "74582000", "depreciation": "None", "totalRevenue": "121905000", "costOfRevenue": "47323000", "interestIncome": "1275000", "incomeBeforeTax": "-44617000", "interestExpense": "32449000", "operatingIncome": "21938000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "-31174000", "nonInterestIncome": "None", "operatingExpenses": "52644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44638000", "sellingGeneralAndAdministrative": "10055000", "netIncomeFromContinuingOperations": "-44620000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1724000", "currentDebt": "None", "investments": "None", "totalAssets": "3492213000", "longTermDebt": "2212814000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5505000", "reportedCurrency": "USD", "retainedEarnings": "783499000", "totalLiabilities": "2447626000", "otherCurrentAssets": "5948000", "totalCurrentAssets": "293192000", "currentLongTermDebt": "None", "longTermInvestments": "570455000", "shortTermInvestments": "None", "currentNetReceivables": "197015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3199021000", "currentAccountsPayable": "129717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2425097000", "shortLongTermDebtTotal": "2236360000", "totalShareholderEquity": "1038635000", "capitalLeaseObligations": "23546000", "otherCurrentLiabilities": "26256000", "totalCurrentLiabilities": "191387000", "otherNonCurrentLiabilities": "19879000", "totalNonCurrentLiabilities": "2256239000", "cashAndShortTermInvestments": "90229000", "commonStockSharesOutstanding": "172666000", "intangibleAssetsExcludingGoodwill": "5505000", "cashAndCashEquivalentsAtCarryingValue": "90229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44620000", "profitLoss": "None", "dividendPayout": "26176000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56923000", "capitalExpenditures": "36219000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76285000", "cashflowFromInvestment": "72846000", "stockBasedCompensation": "3821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26176000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121905000, "cost_of_revenue": 47323000, "gross_profit": 74582000, "research_and_development": null, "selling_general_admin": 10055000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12168000, "depreciation_amortisation": 44638000, "ebitda": 32470000, "interest_expense": 32449000, "interest_income": null, "other_non_operating": null, "pretax_income": -44617000, "tax_provision": 3000, "effective_tax_rate": null, "net_income": -44492000, "net_income_continuing_ops": -44620000, "net_income_to_common": -44492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90229000, "short_term_investments": null, "net_receivables": 197015000, "inventory": null, "other_current_assets": null, "total_current_assets": 293192000, "net_ppe": null, "goodwill": null, "intangible_assets": 5505000, "goodwill_and_intangibles": 5505000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3199021000, "total_assets": 3492213000, "short_term_debt": 0, "accounts_payable": 129717000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 191387000, "long_term_debt": 2212814000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2256239000, "total_liabilities": 2447626000, "total_debt": 2212814000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 783499000, "total_equity": 1038635000, "shares_outstanding": 172666000, "operating_cash_flow": 56923000, "stock_based_compensation": 3821000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36219000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 72846000, "dividends_paid": 26176000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76285000, "free_cash_flow": 93142000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12168000", "ebitda": "32470000", "netIncome": "-44492000", "grossProfit": "74582000", "depreciation": "None", "totalRevenue": "121905000", "costOfRevenue": "47323000", "interestIncome": "1275000", "incomeBeforeTax": "-44617000", "interestExpense": "32449000", "operatingIncome": "21938000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3000", "reportedCurrency": "USD", "netInterestIncome": "-31174000", "nonInterestIncome": "None", "operatingExpenses": "52644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44638000", "sellingGeneralAndAdministrative": "10055000", "netIncomeFromContinuingOperations": "-44620000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1724000", "currentDebt": "None", "investments": "None", "totalAssets": "3492213000", "longTermDebt": "2212814000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5505000", "reportedCurrency": "USD", "retainedEarnings": "783499000", "totalLiabilities": "2447626000", "otherCurrentAssets": "5948000", "totalCurrentAssets": "293192000", "currentLongTermDebt": "None", "longTermInvestments": "570455000", "shortTermInvestments": "None", "currentNetReceivables": "197015000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3199021000", "currentAccountsPayable": "129717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2425097000", "shortLongTermDebtTotal": "2236360000", "totalShareholderEquity": "1038635000", "capitalLeaseObligations": "23546000", "otherCurrentLiabilities": "26256000", "totalCurrentLiabilities": "191387000", "otherNonCurrentLiabilities": "19879000", "totalNonCurrentLiabilities": "2256239000", "cashAndShortTermInvestments": "90229000", "commonStockSharesOutstanding": "172666000", "intangibleAssetsExcludingGoodwill": "5505000", "cashAndCashEquivalentsAtCarryingValue": "90229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-44620000", "profitLoss": "None", "dividendPayout": "26176000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56923000", "capitalExpenditures": "36219000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76285000", "cashflowFromInvestment": "72846000", "stockBasedCompensation": "3821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26176000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44638000", "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": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "income_statement": { "revenue": 131782000, "cost_of_revenue": 46279000, "gross_profit": 85503000, "ebit": -133912000, "ebitda": -89611000, "pretax_income": -165720000, "tax_provision": -224000, "net_income": -165496000, "net_income_to_common": -165496000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36498000, "total_current_assets": 239235000, "total_assets": 3599560000, "short_term_debt": 40000000, "long_term_debt": 2221773000, "total_debt": 2261773000, "total_liabilities": 2494830000, "total_equity": 1098602000, "shares_outstanding": 172669000, "goodwill_and_intangibles": 6249000 }, "cash_flow": { "operating_cash_flow": 52232000, "capital_expenditure": 40001000, "free_cash_flow": 92233000, "dividends_paid": 26179000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224661, "ticker_id": 399, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-133912000", "ebitda": "-89611000", "netIncome": "-165496000", "grossProfit": "85503000", "depreciation": "None", "totalRevenue": "131782000", "costOfRevenue": "46279000", "interestIncome": "639000", "incomeBeforeTax": "-165720000", "interestExpense": "31808000", "operatingIncome": "-9459000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-224000", "reportedCurrency": "USD", "netInterestIncome": "-31169000", "nonInterestIncome": "None", "operatingExpenses": "94962000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44301000", "sellingGeneralAndAdministrative": "12681000", "netIncomeFromContinuingOperations": "-165720000" }, "balance": { "goodwill": "None", "inventory": "51362000", "commonStock": "1724000", "currentDebt": "None", "investments": "None", "totalAssets": "3599560000", "longTermDebt": "2221773000", "shortTermDebt": "40000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6249000", "reportedCurrency": "USD", "retainedEarnings": "827991000", "totalLiabilities": "2494830000", "otherCurrentAssets": "6195000", "totalCurrentAssets": "239235000", "currentLongTermDebt": "40000000", "longTermInvestments": "602700000", "shortTermInvestments": "None", "currentNetReceivables": "196542000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3360325000", "currentAccountsPayable": "137406000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2543477000", "shortLongTermDebtTotal": "2285275000", "totalShareholderEquity": "1098602000", "capitalLeaseObligations": "23502000", "otherCurrentLiabilities": "26230000", "totalCurrentLiabilities": "225089000", "otherNonCurrentLiabilities": "24466000", "totalNonCurrentLiabilities": "2269741000", "cashAndShortTermInvestments": "36498000", "commonStockSharesOutstanding": "172669000", "intangibleAssetsExcludingGoodwill": "6249000", "cashAndCashEquivalentsAtCarryingValue": "36498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-165720000", "profitLoss": "None", "dividendPayout": "26179000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52232000", "capitalExpenditures": "40001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7115000", "cashflowFromInvestment": "-38937000", "stockBasedCompensation": "6197000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26179000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "594000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44301000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 131782000, "cost_of_revenue": 46279000, "gross_profit": 85503000, "research_and_development": null, "selling_general_admin": 12681000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -133912000, "depreciation_amortisation": 44301000, "ebitda": -89611000, "interest_expense": 31808000, "interest_income": null, "other_non_operating": null, "pretax_income": -165720000, "tax_provision": -224000, "effective_tax_rate": null, "net_income": -165496000, "net_income_continuing_ops": -165720000, "net_income_to_common": -165496000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36498000, "short_term_investments": null, "net_receivables": 196542000, "inventory": 51362000, "other_current_assets": null, "total_current_assets": 239235000, "net_ppe": null, "goodwill": null, "intangible_assets": 6249000, "goodwill_and_intangibles": 6249000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3360325000, "total_assets": 3599560000, "short_term_debt": 40000000, "accounts_payable": 137406000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 225089000, "long_term_debt": 2221773000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2269741000, "total_liabilities": 2494830000, "total_debt": 2261773000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 827991000, "total_equity": 1098602000, "shares_outstanding": 172669000, "operating_cash_flow": 52232000, "stock_based_compensation": 6197000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40001000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38937000, "dividends_paid": 26179000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7115000, "free_cash_flow": 92233000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-133912000", "ebitda": "-89611000", "netIncome": "-165496000", "grossProfit": "85503000", "depreciation": "None", "totalRevenue": "131782000", "costOfRevenue": "46279000", "interestIncome": "639000", "incomeBeforeTax": "-165720000", "interestExpense": "31808000", "operatingIncome": "-9459000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-224000", "reportedCurrency": "USD", "netInterestIncome": "-31169000", "nonInterestIncome": "None", "operatingExpenses": "94962000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46279000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44301000", "sellingGeneralAndAdministrative": "12681000", "netIncomeFromContinuingOperations": "-165720000" }, "balance": { "goodwill": "None", "inventory": "51362000", "commonStock": "1724000", "currentDebt": "None", "investments": "None", "totalAssets": "3599560000", "longTermDebt": "2221773000", "shortTermDebt": "40000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "6249000", "reportedCurrency": "USD", "retainedEarnings": "827991000", "totalLiabilities": "2494830000", "otherCurrentAssets": "6195000", "totalCurrentAssets": "239235000", "currentLongTermDebt": "40000000", "longTermInvestments": "602700000", "shortTermInvestments": "None", "currentNetReceivables": "196542000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3360325000", "currentAccountsPayable": "137406000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2543477000", "shortLongTermDebtTotal": "2285275000", "totalShareholderEquity": "1098602000", "capitalLeaseObligations": "23502000", "otherCurrentLiabilities": "26230000", "totalCurrentLiabilities": "225089000", "otherNonCurrentLiabilities": "24466000", "totalNonCurrentLiabilities": "2269741000", "cashAndShortTermInvestments": "36498000", "commonStockSharesOutstanding": "172669000", "intangibleAssetsExcludingGoodwill": "6249000", "cashAndCashEquivalentsAtCarryingValue": "36498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-165720000", "profitLoss": "None", "dividendPayout": "26179000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52232000", "capitalExpenditures": "40001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7115000", "cashflowFromInvestment": "-38937000", "stockBasedCompensation": "6197000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26179000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "594000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44301000", "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": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "income_statement": { "revenue": 125346000, "cost_of_revenue": 46314000, "gross_profit": 79032000, "ebit": 61185000, "ebitda": 105372000, "pretax_income": 30276000, "tax_provision": 9000, "net_income": 30264000, "net_income_to_common": 30264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30369000, "total_current_assets": 239182000, "total_assets": 3754180000, "short_term_debt": 25000000, "long_term_debt": 2241560000, "total_debt": 2266560000, "total_liabilities": 2454783000, "total_equity": 1292685000, "shares_outstanding": 174696000, "goodwill_and_intangibles": 34434000 }, "cash_flow": { "operating_cash_flow": 48159000, "capital_expenditure": 26219000, "free_cash_flow": 74378000, "dividends_paid": 26178000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224662, "ticker_id": 399, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61185000", "ebitda": "105372000", "netIncome": "30264000", "grossProfit": "79032000", "depreciation": "None", "totalRevenue": "125346000", "costOfRevenue": "46314000", "interestIncome": "1512000", "incomeBeforeTax": "30276000", "interestExpense": "30909000", "operatingIncome": "19477000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9000", "reportedCurrency": "USD", "netInterestIncome": "-29397000", "nonInterestIncome": "None", "operatingExpenses": "59555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44187000", "sellingGeneralAndAdministrative": "8941000", "netIncomeFromContinuingOperations": "30267000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1724000", "currentDebt": "None", "investments": "None", "totalAssets": "3754180000", "longTermDebt": "2241560000", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "34434000", "reportedCurrency": "USD", "retainedEarnings": "993211000", "totalLiabilities": "2454783000", "otherCurrentAssets": "6144000", "totalCurrentAssets": "239182000", "currentLongTermDebt": "None", "longTermInvestments": "680136000", "shortTermInvestments": "None", "currentNetReceivables": "202669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3514998000", "currentAccountsPayable": "115531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2265019000", "totalShareholderEquity": "1292685000", "capitalLeaseObligations": "23459000", "otherCurrentLiabilities": "26234000", "totalCurrentLiabilities": "168001000", "otherNonCurrentLiabilities": "21763000", "totalNonCurrentLiabilities": "2286782000", "cashAndShortTermInvestments": "30369000", "commonStockSharesOutstanding": "174696000", "intangibleAssetsExcludingGoodwill": "34434000", "cashAndCashEquivalentsAtCarryingValue": "30369000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30267000", "profitLoss": "None", "dividendPayout": "26178000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48159000", "capitalExpenditures": "26219000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35844000", "cashflowFromInvestment": "-98789000", "stockBasedCompensation": "2493000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26178000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44187000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125346000, "cost_of_revenue": 46314000, "gross_profit": 79032000, "research_and_development": null, "selling_general_admin": 8941000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61185000, "depreciation_amortisation": 44187000, "ebitda": 105372000, "interest_expense": 30909000, "interest_income": null, "other_non_operating": null, "pretax_income": 30276000, "tax_provision": 9000, "effective_tax_rate": null, "net_income": 30264000, "net_income_continuing_ops": 30267000, "net_income_to_common": 30264000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30369000, "short_term_investments": null, "net_receivables": 202669000, "inventory": 1, "other_current_assets": null, "total_current_assets": 239182000, "net_ppe": null, "goodwill": null, "intangible_assets": 34434000, "goodwill_and_intangibles": 34434000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3514998000, "total_assets": 3754180000, "short_term_debt": 25000000, "accounts_payable": 115531000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168001000, "long_term_debt": 2241560000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2286782000, "total_liabilities": 2454783000, "total_debt": 2266560000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 993211000, "total_equity": 1292685000, "shares_outstanding": 174696000, "operating_cash_flow": 48159000, "stock_based_compensation": 2493000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26219000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98789000, "dividends_paid": 26178000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35844000, "free_cash_flow": 74378000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61185000", "ebitda": "105372000", "netIncome": "30264000", "grossProfit": "79032000", "depreciation": "None", "totalRevenue": "125346000", "costOfRevenue": "46314000", "interestIncome": "1512000", "incomeBeforeTax": "30276000", "interestExpense": "30909000", "operatingIncome": "19477000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9000", "reportedCurrency": "USD", "netInterestIncome": "-29397000", "nonInterestIncome": "None", "operatingExpenses": "59555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44187000", "sellingGeneralAndAdministrative": "8941000", "netIncomeFromContinuingOperations": "30267000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1724000", "currentDebt": "None", "investments": "None", "totalAssets": "3754180000", "longTermDebt": "2241560000", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "34434000", "reportedCurrency": "USD", "retainedEarnings": "993211000", "totalLiabilities": "2454783000", "otherCurrentAssets": "6144000", "totalCurrentAssets": "239182000", "currentLongTermDebt": "None", "longTermInvestments": "680136000", "shortTermInvestments": "None", "currentNetReceivables": "202669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3514998000", "currentAccountsPayable": "115531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2265019000", "totalShareholderEquity": "1292685000", "capitalLeaseObligations": "23459000", "otherCurrentLiabilities": "26234000", "totalCurrentLiabilities": "168001000", "otherNonCurrentLiabilities": "21763000", "totalNonCurrentLiabilities": "2286782000", "cashAndShortTermInvestments": "30369000", "commonStockSharesOutstanding": "174696000", "intangibleAssetsExcludingGoodwill": "34434000", "cashAndCashEquivalentsAtCarryingValue": "30369000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30267000", "profitLoss": "None", "dividendPayout": "26178000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48159000", "capitalExpenditures": "26219000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35844000", "cashflowFromInvestment": "-98789000", "stockBasedCompensation": "2493000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26178000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44187000", "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": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "income_statement": { "revenue": 126484000, "cost_of_revenue": 47414000, "gross_profit": 79070000, "ebit": 9728000, "ebitda": 54770000, "pretax_income": -16412000, "tax_provision": 2000, "net_income": -16368000, "net_income_to_common": -16368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43210000, "total_current_assets": 252645000, "total_assets": 3736760000, "short_term_debt": 340000000, "long_term_debt": 2181255000, "total_debt": 2521255000, "total_liabilities": 2444514000, "total_equity": 1285560000, "shares_outstanding": 172207000, "goodwill_and_intangibles": 34874000 }, "cash_flow": { "operating_cash_flow": 23811000, "capital_expenditure": 27321000, "free_cash_flow": 51132000, "dividends_paid": 25946000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224663, "ticker_id": 399, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9728000", "ebitda": "54770000", "netIncome": "-16368000", "grossProfit": "79070000", "depreciation": "None", "totalRevenue": "126484000", "costOfRevenue": "47414000", "interestIncome": "421000", "incomeBeforeTax": "-16412000", "interestExpense": "26140000", "operatingIncome": "22924000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-25719000", "nonInterestIncome": "None", "operatingExpenses": "56146000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45042000", "sellingGeneralAndAdministrative": "11104000", "netIncomeFromContinuingOperations": "-16414000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1721000", "currentDebt": "None", "investments": "None", "totalAssets": "3736760000", "longTermDebt": "2181255000", "shortTermDebt": "340000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "34874000", "reportedCurrency": "USD", "retainedEarnings": "963038000", "totalLiabilities": "2444514000", "otherCurrentAssets": "8089000", "totalCurrentAssets": "252645000", "currentLongTermDebt": "None", "longTermInvestments": "618042000", "shortTermInvestments": "4362000", "currentNetReceivables": "201346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3484115000", "currentAccountsPayable": "114162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2204670000", "totalShareholderEquity": "1285560000", "capitalLeaseObligations": "23415000", "otherCurrentLiabilities": "26248000", "totalCurrentLiabilities": "165773000", "otherNonCurrentLiabilities": "74071000", "totalNonCurrentLiabilities": "2278741000", "cashAndShortTermInvestments": "43210000", "commonStockSharesOutstanding": "172207000", "intangibleAssetsExcludingGoodwill": "34874000", "cashAndCashEquivalentsAtCarryingValue": "43210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16414000", "profitLoss": "None", "dividendPayout": "25946000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23811000", "capitalExpenditures": "27321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15259000", "cashflowFromInvestment": "-55305000", "stockBasedCompensation": "4378000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25946000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-594000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45042000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 126484000, "cost_of_revenue": 47414000, "gross_profit": 79070000, "research_and_development": null, "selling_general_admin": 11104000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9728000, "depreciation_amortisation": 45042000, "ebitda": 54770000, "interest_expense": 26140000, "interest_income": null, "other_non_operating": null, "pretax_income": -16412000, "tax_provision": 2000, "effective_tax_rate": null, "net_income": -16368000, "net_income_continuing_ops": -16414000, "net_income_to_common": -16368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43210000, "short_term_investments": 4362000, "net_receivables": 201346000, "inventory": 1, "other_current_assets": null, "total_current_assets": 252645000, "net_ppe": null, "goodwill": null, "intangible_assets": 34874000, "goodwill_and_intangibles": 34874000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3484115000, "total_assets": 3736760000, "short_term_debt": 340000000, "accounts_payable": 114162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165773000, "long_term_debt": 2181255000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2278741000, "total_liabilities": 2444514000, "total_debt": 2521255000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 963038000, "total_equity": 1285560000, "shares_outstanding": 172207000, "operating_cash_flow": 23811000, "stock_based_compensation": 4378000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27321000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55305000, "dividends_paid": 25946000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15259000, "free_cash_flow": 51132000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9728000", "ebitda": "54770000", "netIncome": "-16368000", "grossProfit": "79070000", "depreciation": "None", "totalRevenue": "126484000", "costOfRevenue": "47414000", "interestIncome": "421000", "incomeBeforeTax": "-16412000", "interestExpense": "26140000", "operatingIncome": "22924000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-25719000", "nonInterestIncome": "None", "operatingExpenses": "56146000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45042000", "sellingGeneralAndAdministrative": "11104000", "netIncomeFromContinuingOperations": "-16414000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1721000", "currentDebt": "None", "investments": "None", "totalAssets": "3736760000", "longTermDebt": "2181255000", "shortTermDebt": "340000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "34874000", "reportedCurrency": "USD", "retainedEarnings": "963038000", "totalLiabilities": "2444514000", "otherCurrentAssets": "8089000", "totalCurrentAssets": "252645000", "currentLongTermDebt": "None", "longTermInvestments": "618042000", "shortTermInvestments": "4362000", "currentNetReceivables": "201346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3484115000", "currentAccountsPayable": "114162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2204670000", "totalShareholderEquity": "1285560000", "capitalLeaseObligations": "23415000", "otherCurrentLiabilities": "26248000", "totalCurrentLiabilities": "165773000", "otherNonCurrentLiabilities": "74071000", "totalNonCurrentLiabilities": "2278741000", "cashAndShortTermInvestments": "43210000", "commonStockSharesOutstanding": "172207000", "intangibleAssetsExcludingGoodwill": "34874000", "cashAndCashEquivalentsAtCarryingValue": "43210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16414000", "profitLoss": "None", "dividendPayout": "25946000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23811000", "capitalExpenditures": "27321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15259000", "cashflowFromInvestment": "-55305000", "stockBasedCompensation": "4378000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25946000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-594000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45042000", "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": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "income_statement": { "revenue": 130170000, "cost_of_revenue": 46694000, "gross_profit": 83476000, "ebit": -131820000, "ebitda": -84668000, "pretax_income": -157717000, "tax_provision": 37000, "net_income": -157280000, "net_income_to_common": -157280000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58319000, "total_current_assets": 257004000, "total_assets": 3732447000, "short_term_debt": 410000000, "long_term_debt": 2138832000, "total_debt": 2548832000, "total_liabilities": 2408290000, "total_equity": 1317384000, "shares_outstanding": 172097661, "goodwill_and_intangibles": 35456000 }, "cash_flow": { "operating_cash_flow": 65868000, "capital_expenditure": 49500000, "free_cash_flow": 115368000, "dividends_paid": 25949000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224664, "ticker_id": 399, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-131820000", "ebitda": "-84668000", "netIncome": "-157280000", "grossProfit": "83476000", "depreciation": "None", "totalRevenue": "130170000", "costOfRevenue": "46694000", "interestIncome": "353000", "incomeBeforeTax": "-157717000", "interestExpense": "25897000", "operatingIncome": "-78900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "37000", "reportedCurrency": "USD", "netInterestIncome": "-25544000", "nonInterestIncome": "None", "operatingExpenses": "162376000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47152000", "sellingGeneralAndAdministrative": "7951000", "netIncomeFromContinuingOperations": "-157754000" }, "balance": { "goodwill": "27762000", "inventory": "1", "commonStock": "1719000", "currentDebt": "None", "investments": "None", "totalAssets": "3732447000", "longTermDebt": "2138832000", "shortTermDebt": "410000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7694000", "reportedCurrency": "USD", "retainedEarnings": "-1847616000", "totalLiabilities": "2408290000", "otherCurrentAssets": "-79511000", "totalCurrentAssets": "257004000", "currentLongTermDebt": "None", "longTermInvestments": "601227000", "shortTermInvestments": "None", "currentNetReceivables": "198685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26725000", "currentAccountsPayable": "123825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2170471000", "totalShareholderEquity": "1317384000", "capitalLeaseObligations": "23369000", "otherCurrentLiabilities": "-383983000", "totalCurrentLiabilities": "24248000", "otherNonCurrentLiabilities": "71999000", "totalNonCurrentLiabilities": "2384042000", "cashAndShortTermInvestments": "58319000", "commonStockSharesOutstanding": "172097661", "intangibleAssetsExcludingGoodwill": "7694000", "cashAndCashEquivalentsAtCarryingValue": "58319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-157754000", "profitLoss": "None", "dividendPayout": "25949000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "12687000", "operatingCashflow": "65868000", "capitalExpenditures": "49500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21490000", "cashflowFromInvestment": "-35461000", "stockBasedCompensation": "1542000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25949000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47152000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 130170000, "cost_of_revenue": 46694000, "gross_profit": 83476000, "research_and_development": null, "selling_general_admin": 7951000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -131820000, "depreciation_amortisation": 47152000, "ebitda": -84668000, "interest_expense": 25897000, "interest_income": null, "other_non_operating": null, "pretax_income": -157717000, "tax_provision": 37000, "effective_tax_rate": null, "net_income": -157280000, "net_income_continuing_ops": -157754000, "net_income_to_common": -157280000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58319000, "short_term_investments": null, "net_receivables": 198685000, "inventory": 1, "other_current_assets": null, "total_current_assets": 257004000, "net_ppe": null, "goodwill": 27762000, "intangible_assets": 7694000, "goodwill_and_intangibles": 35456000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26725000, "total_assets": 3732447000, "short_term_debt": 410000000, "accounts_payable": 123825000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24248000, "long_term_debt": 2138832000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2384042000, "total_liabilities": 2408290000, "total_debt": 2548832000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1847616000, "total_equity": 1317384000, "shares_outstanding": 172097661, "operating_cash_flow": 65868000, "stock_based_compensation": 1542000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35461000, "dividends_paid": 25949000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21490000, "free_cash_flow": 115368000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-131820000", "ebitda": "-84668000", "netIncome": "-157280000", "grossProfit": "83476000", "depreciation": "None", "totalRevenue": "130170000", "costOfRevenue": "46694000", "interestIncome": "353000", "incomeBeforeTax": "-157717000", "interestExpense": "25897000", "operatingIncome": "-78900000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "37000", "reportedCurrency": "USD", "netInterestIncome": "-25544000", "nonInterestIncome": "None", "operatingExpenses": "162376000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47152000", "sellingGeneralAndAdministrative": "7951000", "netIncomeFromContinuingOperations": "-157754000" }, "balance": { "goodwill": "27762000", "inventory": "1", "commonStock": "1719000", "currentDebt": "None", "investments": "None", "totalAssets": "3732447000", "longTermDebt": "2138832000", "shortTermDebt": "410000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7694000", "reportedCurrency": "USD", "retainedEarnings": "-1847616000", "totalLiabilities": "2408290000", "otherCurrentAssets": "-79511000", "totalCurrentAssets": "257004000", "currentLongTermDebt": "None", "longTermInvestments": "601227000", "shortTermInvestments": "None", "currentNetReceivables": "198685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26725000", "currentAccountsPayable": "123825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2170471000", "totalShareholderEquity": "1317384000", "capitalLeaseObligations": "23369000", "otherCurrentLiabilities": "-383983000", "totalCurrentLiabilities": "24248000", "otherNonCurrentLiabilities": "71999000", "totalNonCurrentLiabilities": "2384042000", "cashAndShortTermInvestments": "58319000", "commonStockSharesOutstanding": "172097661", "intangibleAssetsExcludingGoodwill": "7694000", "cashAndCashEquivalentsAtCarryingValue": "58319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-157754000", "profitLoss": "None", "dividendPayout": "25949000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "12687000", "operatingCashflow": "65868000", "capitalExpenditures": "49500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21490000", "cashflowFromInvestment": "-35461000", "stockBasedCompensation": "1542000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25949000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47152000", "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": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "income_statement": { "revenue": 129372000, "cost_of_revenue": 46399000, "gross_profit": 82973000, "ebit": 3826000, "ebitda": 52792000, "pretax_income": -21639000, "tax_provision": -3000, "net_income": -21554000, "net_income_to_common": -21554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47872000, "total_current_assets": 266882000, "total_assets": 3922663000, "short_term_debt": 6065000, "long_term_debt": 2134460000, "total_debt": 2140525000, "total_liabilities": 2408295000, "total_equity": 1507024000, "shares_outstanding": 172098000, "goodwill_and_intangibles": 36301000 }, "cash_flow": { "operating_cash_flow": 50101000, "capital_expenditure": 29361000, "free_cash_flow": 79462000, "dividends_paid": 32868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224666, "ticker_id": 399, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3826000", "ebitda": "52792000", "netIncome": "-21554000", "grossProfit": "82973000", "depreciation": "None", "totalRevenue": "129372000", "costOfRevenue": "46399000", "interestIncome": "293000", "incomeBeforeTax": "-21639000", "interestExpense": "25465000", "operatingIncome": "14272000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3000", "reportedCurrency": "USD", "netInterestIncome": "-25172000", "nonInterestIncome": "None", "operatingExpenses": "68701000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48966000", "sellingGeneralAndAdministrative": "8069000", "netIncomeFromContinuingOperations": "-21636000" }, "balance": { "goodwill": "None", "inventory": "92492000", "commonStock": "1719000", "currentDebt": "None", "investments": "None", "totalAssets": "3922663000", "longTermDebt": "2134460000", "shortTermDebt": "6065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "36301000", "reportedCurrency": "USD", "retainedEarnings": "1136686000", "totalLiabilities": "2408295000", "otherCurrentAssets": "10745000", "totalCurrentAssets": "266882000", "currentLongTermDebt": "None", "longTermInvestments": "638096000", "shortTermInvestments": "2170444000", "currentNetReceivables": "208265000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3655781000", "currentAccountsPayable": "132731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2808540000", "shortLongTermDebtTotal": "2157778000", "totalShareholderEquity": "1507024000", "capitalLeaseObligations": "23318000", "otherCurrentLiabilities": "26018000", "totalCurrentLiabilities": "181971000", "otherNonCurrentLiabilities": "68546000", "totalNonCurrentLiabilities": "2226324000", "cashAndShortTermInvestments": "47872000", "commonStockSharesOutstanding": "172098000", "intangibleAssetsExcludingGoodwill": "36301000", "cashAndCashEquivalentsAtCarryingValue": "47872000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21636000", "profitLoss": "None", "dividendPayout": "32868000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-12279000", "operatingCashflow": "50101000", "capitalExpenditures": "29361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32882000", "cashflowFromInvestment": "-139451000", "stockBasedCompensation": "2232000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48966000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129372000, "cost_of_revenue": 46399000, "gross_profit": 82973000, "research_and_development": null, "selling_general_admin": 8069000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3826000, "depreciation_amortisation": 48966000, "ebitda": 52792000, "interest_expense": 25465000, "interest_income": null, "other_non_operating": null, "pretax_income": -21639000, "tax_provision": -3000, "effective_tax_rate": null, "net_income": -21554000, "net_income_continuing_ops": -21636000, "net_income_to_common": -21554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47872000, "short_term_investments": 2170444000, "net_receivables": 208265000, "inventory": 92492000, "other_current_assets": null, "total_current_assets": 266882000, "net_ppe": null, "goodwill": null, "intangible_assets": 36301000, "goodwill_and_intangibles": 36301000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3655781000, "total_assets": 3922663000, "short_term_debt": 6065000, "accounts_payable": 132731000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 181971000, "long_term_debt": 2134460000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2226324000, "total_liabilities": 2408295000, "total_debt": 2140525000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1136686000, "total_equity": 1507024000, "shares_outstanding": 172098000, "operating_cash_flow": 50101000, "stock_based_compensation": 2232000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29361000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139451000, "dividends_paid": 32868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32882000, "free_cash_flow": 79462000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3826000", "ebitda": "52792000", "netIncome": "-21554000", "grossProfit": "82973000", "depreciation": "None", "totalRevenue": "129372000", "costOfRevenue": "46399000", "interestIncome": "293000", "incomeBeforeTax": "-21639000", "interestExpense": "25465000", "operatingIncome": "14272000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3000", "reportedCurrency": "USD", "netInterestIncome": "-25172000", "nonInterestIncome": "None", "operatingExpenses": "68701000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46399000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48966000", "sellingGeneralAndAdministrative": "8069000", "netIncomeFromContinuingOperations": "-21636000" }, "balance": { "goodwill": "None", "inventory": "92492000", "commonStock": "1719000", "currentDebt": "None", "investments": "None", "totalAssets": "3922663000", "longTermDebt": "2134460000", "shortTermDebt": "6065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "36301000", "reportedCurrency": "USD", "retainedEarnings": "1136686000", "totalLiabilities": "2408295000", "otherCurrentAssets": "10745000", "totalCurrentAssets": "266882000", "currentLongTermDebt": "None", "longTermInvestments": "638096000", "shortTermInvestments": "2170444000", "currentNetReceivables": "208265000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3655781000", "currentAccountsPayable": "132731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2808540000", "shortLongTermDebtTotal": "2157778000", "totalShareholderEquity": "1507024000", "capitalLeaseObligations": "23318000", "otherCurrentLiabilities": "26018000", "totalCurrentLiabilities": "181971000", "otherNonCurrentLiabilities": "68546000", "totalNonCurrentLiabilities": "2226324000", "cashAndShortTermInvestments": "47872000", "commonStockSharesOutstanding": "172098000", "intangibleAssetsExcludingGoodwill": "36301000", "cashAndCashEquivalentsAtCarryingValue": "47872000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21636000", "profitLoss": "None", "dividendPayout": "32868000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-12279000", "operatingCashflow": "50101000", "capitalExpenditures": "29361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32882000", "cashflowFromInvestment": "-139451000", "stockBasedCompensation": "2232000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48966000", "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": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "income_statement": { "revenue": 125882000, "cost_of_revenue": 46019000, "gross_profit": 79863000, "ebit": 12059000, "ebitda": 59138000, "pretax_income": -12724000, "tax_provision": 13000, "net_income": -12900000, "net_income_to_common": -12900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32111000, "total_current_assets": 290496000, "total_assets": 3954485000, "short_term_debt": 32957000, "long_term_debt": 2133821000, "total_debt": 2166778000, "total_liabilities": 2397825000, "total_equity": 1549327000, "shares_outstanding": 171962162, "goodwill_and_intangibles": 39438000 }, "cash_flow": { "operating_cash_flow": 55929000, "capital_expenditure": 45260000, "free_cash_flow": 101189000, "dividends_paid": 32735000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 224667, "ticker_id": 399, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:03:52.604009+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12059000", "ebitda": "59138000", "netIncome": "-12900000", "grossProfit": "79863000", "depreciation": "None", "totalRevenue": "125882000", "costOfRevenue": "46019000", "interestIncome": "31861000", "incomeBeforeTax": "-12724000", "interestExpense": "24783000", "operatingIncome": "18956000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "13000", "reportedCurrency": "USD", "netInterestIncome": "-24263000", "nonInterestIncome": "None", "operatingExpenses": "60907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8192000", "costofGoodsAndServicesSold": "46019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47079000", "sellingGeneralAndAdministrative": "9360000", "netIncomeFromContinuingOperations": "-12737000" }, "balance": { "goodwill": "None", "inventory": "2", "commonStock": "1719000", "currentDebt": "None", "investments": "None", "totalAssets": "3954485000", "longTermDebt": "2133821000", "shortTermDebt": "32957000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "39438000", "reportedCurrency": "USD", "retainedEarnings": "-1616884000", "totalLiabilities": "2397825000", "otherCurrentAssets": "-54641000", "totalCurrentAssets": "290496000", "currentLongTermDebt": "None", "longTermInvestments": "630505000", "shortTermInvestments": "None", "currentNetReceivables": "194845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3663989000", "currentAccountsPayable": "116913000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2836344000", "shortLongTermDebtTotal": "2166778000", "totalShareholderEquity": "1549327000", "capitalLeaseObligations": "23268000", "otherCurrentLiabilities": "1041000", "totalCurrentLiabilities": "175697000", "otherNonCurrentLiabilities": "65039000", "totalNonCurrentLiabilities": "2222128000", "cashAndShortTermInvestments": "32111000", "commonStockSharesOutstanding": "171962162", "intangibleAssetsExcludingGoodwill": "39438000", "cashAndCashEquivalentsAtCarryingValue": "32111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12737000", "profitLoss": "None", "dividendPayout": "32735000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1360000", "operatingCashflow": "55929000", "capitalExpenditures": "45260000", "changeInReceivables": "-1947000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33174000", "cashflowFromInvestment": "-92839000", "stockBasedCompensation": "2675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32735000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-70084000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125882000, "cost_of_revenue": 46019000, "gross_profit": 79863000, "research_and_development": null, "selling_general_admin": 9360000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12059000, "depreciation_amortisation": 47079000, "ebitda": 59138000, "interest_expense": 24783000, "interest_income": null, "other_non_operating": null, "pretax_income": -12724000, "tax_provision": 13000, "effective_tax_rate": null, "net_income": -12900000, "net_income_continuing_ops": -12737000, "net_income_to_common": -12900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32111000, "short_term_investments": null, "net_receivables": 194845000, "inventory": 2, "other_current_assets": null, "total_current_assets": 290496000, "net_ppe": null, "goodwill": null, "intangible_assets": 39438000, "goodwill_and_intangibles": 39438000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3663989000, "total_assets": 3954485000, "short_term_debt": 32957000, "accounts_payable": 116913000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175697000, "long_term_debt": 2133821000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2222128000, "total_liabilities": 2397825000, "total_debt": 2166778000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1616884000, "total_equity": 1549327000, "shares_outstanding": 171962162, "operating_cash_flow": 55929000, "stock_based_compensation": 2675000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45260000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92839000, "dividends_paid": 32735000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33174000, "free_cash_flow": 101189000, "net_change_in_cash": -70084000 }, "raw_data": { "income": { "ebit": "12059000", "ebitda": "59138000", "netIncome": "-12900000", "grossProfit": "79863000", "depreciation": "None", "totalRevenue": "125882000", "costOfRevenue": "46019000", "interestIncome": "31861000", "incomeBeforeTax": "-12724000", "interestExpense": "24783000", "operatingIncome": "18956000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "13000", "reportedCurrency": "USD", "netInterestIncome": "-24263000", "nonInterestIncome": "None", "operatingExpenses": "60907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8192000", "costofGoodsAndServicesSold": "46019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47079000", "sellingGeneralAndAdministrative": "9360000", "netIncomeFromContinuingOperations": "-12737000" }, "balance": { "goodwill": "None", "inventory": "2", "commonStock": "1719000", "currentDebt": "None", "investments": "None", "totalAssets": "3954485000", "longTermDebt": "2133821000", "shortTermDebt": "32957000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "39438000", "reportedCurrency": "USD", "retainedEarnings": "-1616884000", "totalLiabilities": "2397825000", "otherCurrentAssets": "-54641000", "totalCurrentAssets": "290496000", "currentLongTermDebt": "None", "longTermInvestments": "630505000", "shortTermInvestments": "None", "currentNetReceivables": "194845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3663989000", "currentAccountsPayable": "116913000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2836344000", "shortLongTermDebtTotal": "2166778000", "totalShareholderEquity": "1549327000", "capitalLeaseObligations": "23268000", "otherCurrentLiabilities": "1041000", "totalCurrentLiabilities": "175697000", "otherNonCurrentLiabilities": "65039000", "totalNonCurrentLiabilities": "2222128000", "cashAndShortTermInvestments": "32111000", "commonStockSharesOutstanding": "171962162", "intangibleAssetsExcludingGoodwill": "39438000", "cashAndCashEquivalentsAtCarryingValue": "32111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12737000", "profitLoss": "None", "dividendPayout": "32735000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1360000", "operatingCashflow": "55929000", "capitalExpenditures": "45260000", "changeInReceivables": "-1947000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33174000", "cashflowFromInvestment": "-92839000", "stockBasedCompensation": "2675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32735000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-70084000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }