{ "ticker": { "uuid": "5e7fc8bf-01aa-4c7f-a038-8c4d5ec5ac40", "symbol": "CWT", "name": "California Water Service Group", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Water", "page_url": "https://sharemaestro.com/factors/ticker/5e7fc8bf-01aa-4c7f-a038-8c4d5ec5ac40/", "api_url": "https://sharemaestro.com/factors/api/tickers/5e7fc8bf-01aa-4c7f-a038-8c4d5ec5ac40/" }, "ticker_metadata": { "id": 917, "uuid": "5e7fc8bf-01aa-4c7f-a038-8c4d5ec5ac40", "symbol": "CWT", "name": "California Water Service Group", "asset_type": "equity", "market_cap": 2637135000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Water", "sector": "Utilities", "description": "California Water Service Group provides public water and related services in California, Washington, New Mexico and Hawaii. The company is headquartered in San Jose, California.", "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": "5e7fc8bf-01aa-4c7f-a038-8c4d5ec5ac40", "symbol": "CWT", "name": "California Water Service Group", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Water", "page_url": "https://sharemaestro.com/factors/ticker/5e7fc8bf-01aa-4c7f-a038-8c4d5ec5ac40/", "api_url": "https://sharemaestro.com/factors/api/tickers/5e7fc8bf-01aa-4c7f-a038-8c4d5ec5ac40/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.48, "value": 0.67, "quality": 0.29, "momentum": 0.25, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 45.82, "market_cap": 2738707220, "pe_ratio": 23.0304, "earnings_yield": 0.0434, "ebitda_to_ev": 0.0747, "shareholder_yield": 0.0269, "roe": 0.0665, "piotroski_f_score": 4, "momentum_12_1": -0.0274, "volatility_252d": 0.216 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:26.587359+00:00", "batch_id": "" }, "size": { "price_close": 45.82, "market_cap": 2738707220, "market_cap_usd": 2738707220, "enterprise_value": 4337818220, "shares_outstanding": 59771000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 23.0304, "pb_ratio": 1.5324, "ptbv_ratio": 1.5648, "ps_ratio": 2.7096, "pcf_ratio": 8.7352, "pfcf_ratio": 3.2225, "ev_ebitda": 13.3877, "ev_ebit": 24.7735, "ev_sales": 4.2917, "ev_fcf": 5.1041, "earnings_yield": 0.0434, "fcf_yield": 0.1959, "price_to_sales": 2.7096, "price_to_book": 1.5324, "price_to_cashflow": 8.7352, "ebitda_to_ev": 0.0747, "sales_yield": 0.233 }, "yield": { "dividend_yield": 0.0269, "buyback_yield": 0, "shareholder_yield": 0.0269, "debt_paydown_yield": null, "total_yield": 0.0269 }, "quality": { "gross_margin": 0.4257, "operating_margin": 0.1732, "net_margin": 0.1177, "ebitda_margin": 0.3206, "fcf_margin": 0.8408, "roe": 0.0665, "roa": 0.0206, "roic": 0.0388, "roc_greenblatt": null, "asset_turnover": 0.1749, "cash_conversion": 7.1468, "accruals_ratio": -0.0337, "sbc_to_revenue": 0.0049, "piotroski_f_score": 4, "altman_z_score": 0.8242, "earnings_stability_5y": 0.7123, "revenue_stability_5y": 0.1397, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0745, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.2324, "net_debt_to_ebitda": 4.9353, "debt_to_assets": 0.2946, "interest_coverage": 2.5159, "current_ratio": 0.6884, "quick_ratio": 0.6524, "net_debt": 1599111000, "local_beta": 0.0002, "volatility_252d": 0.216, "volatility_60d": 0.5323, "max_drawdown_12m": -0.1335, "risk_adjusted_momentum": -0.1267 }, "growth": { "revenue_growth_1y": 0.042, "revenue_growth_3y_cagr": 0.0572, "revenue_growth_5y_cagr": 0.0472, "eps_growth_1y": -0.114, "eps_growth_3y_cagr": 0.1012, "eps_growth_5y_cagr": 0.0577, "fcf_growth_1y": 0.0982, "book_value_growth_1y": 0.0157, "revenue_growth": 0.042, "earnings_growth": -0.114 }, "momentum": { "price_return_1m": 0.0623, "price_return_3m": 0.0129, "price_return_6m": 0.0368, "price_return_9m": -0.0054, "price_return_12m": 0.0332, "price_return_12m_ex1m": -0.0274, "momentum_6m": 0.0368, "momentum_12m": 0.0332, "momentum_12_1": -0.0274, "distance_from_52w_high": -0.0554, "distance_from_52w_low": 0.0901, "relative_strength": -0.0667 }, "raw_ttm": { "revenue_ttm": 1010740000, "gross_profit_ttm": 430313999, "ebit_ttm": 175099000, "ebitda_ttm": 324015000, "net_income_ttm": 118917000, "eps_diluted_ttm": 1.9895, "operating_cash_flow_ttm": 313527000, "capital_expenditure_ttm": 536345000, "fcf_ttm": 849872000, "dividends_paid_ttm": 73607000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69596000, "cash_and_equivalents": 103744000, "total_current_assets": 375161000, "total_current_liabilities": 544957000, "net_ppe": null, "total_assets": 5779749000, "total_debt": 1702855000, "total_equity": 1787244000, "net_working_capital": -42719000, "book_value_per_share": 29.9015, "retained_earnings": 713333000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1750181000, "tangible_book_per_share": 29.2814 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 60, "rank_pb": 39, "rank_ptbv": 33, "rank_ps": 60, "rank_pcf": 37, "rank_ev_ebitda": 57, "rank_ev_ebit": 77, "rank_earnings_yield": 59, "rank_fcf_yield": 17, "rank_dividend_yield": 28, "rank_shareholder_yield": 29, "rank_total_yield": 29, "rank_roe": 55, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 54, "rank_fcf_margin": 6, "rank_piotroski": 78, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 75, "rank_eps_growth_5y": 63, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 68, "rank_relative_strength": 59 }, "composites": { "value_composite": 33, "quality_composite": 71, "momentum_composite": 75, "growth_composite": 90, "yield_composite": 19, "svqf_composite": 80, "vc1_composite": 67, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 52, "quality_value_composite": 0.4408, "os_score": 0.48, "value_percentile": 0.67, "quality_percentile": 0.29, "momentum_percentile": 0.25, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 38, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3761, "ticker_id": 917, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:26.587359+00:00", "batch_id": "", "os_score_delta": null, "price_close": 45.82, "market_cap": 2738707220, "market_cap_usd": 2738707220, "enterprise_value": 4337818220, "shares_outstanding": 59771000, "fx_rate_to_usd": null, "pe_ratio": 23.03040961, "pb_ratio": 1.53236336, "ptbv_ratio": 1.56481371, "ps_ratio": 2.70960605, "pcf_ratio": 8.73515589, "pfcf_ratio": 3.22249376, "ev_ebitda": 13.38770804, "ev_ebit": 24.77351795, "ev_sales": 4.29172509, "ev_fcf": 5.10408417, "earnings_yield": 0.04342085, "fcf_yield": 0.19592153, "dividend_yield": 0.02687655, "buyback_yield": 0, "shareholder_yield": 0.02687655, "debt_paydown_yield": null, "total_yield": 0.02687655, "gross_margin": 0.42574153, "operating_margin": 0.17323842, "net_margin": 0.1176534, "ebitda_margin": 0.32057206, "fcf_margin": 0.84084136, "roe": 0.06653652, "roa": 0.02057477, "roic": 0.03878041, "roc_greenblatt": null, "asset_turnover": 0.17487611, "cash_conversion": 7.14676623, "accruals_ratio": -0.03367101, "sbc_to_revenue": 0.00492807, "debt_to_equity": 2.23243217, "net_debt_to_ebitda": 4.93529929, "debt_to_assets": 0.29462439, "interest_coverage": 2.51593482, "current_ratio": 0.68842312, "quick_ratio": 0.65238909, "net_debt": 1599111000, "revenue_growth_1y": 0.04196777, "revenue_growth_3y_cagr": 0.05719819, "revenue_growth_5y_cagr": 0.04716346, "eps_growth_1y": -0.11402091, "eps_growth_3y_cagr": 0.10120481, "eps_growth_5y_cagr": 0.05774791, "fcf_growth_1y": 0.09821029, "book_value_growth_1y": 0.01569512, "piotroski_f_score": 4, "altman_z_score": 0.82423018, "earnings_stability_5y": 0.712319, "revenue_stability_5y": 0.13966, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06229569, "price_return_3m": 0.01289664, "price_return_6m": 0.03675714, "price_return_9m": -0.00542005, "price_return_12m": 0.03322231, "price_return_12m_ex1m": -0.02736844, "distance_from_52w_high": -0.0553707, "distance_from_52w_low": 0.09013219, "relative_strength": -0.06674127, "local_beta": 0.0002, "volatility_252d": 0.216001, "volatility_60d": 0.532316, "max_drawdown_12m": -0.1334727, "revenue_ttm": 1010740000, "gross_profit_ttm": 430313999, "ebit_ttm": 175099000, "ebitda_ttm": 324015000, "net_income_ttm": 118917000, "eps_diluted_ttm": 1.98954342, "operating_cash_flow_ttm": 313527000, "capital_expenditure_ttm": 536345000, "fcf_ttm": 849872000, "dividends_paid_ttm": 73607000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69596000, "cash_and_equivalents": 103744000, "total_current_assets": 375161000, "total_current_liabilities": 544957000, "net_ppe": null, "total_assets": 5779749000, "total_debt": 1702855000, "total_equity": 1787244000, "net_working_capital": -42719000, "book_value_per_share": 29.90152415, "retained_earnings": 713333000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1750181000, "tangible_book_per_share": 29.28144083, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 60, "rank_pb": 39, "rank_ptbv": 33, "rank_ps": 60, "rank_pcf": 37, "rank_ev_ebitda": 57, "rank_ev_ebit": 77, "rank_earnings_yield": 59, "rank_fcf_yield": 17, "rank_dividend_yield": 28, "rank_shareholder_yield": 29, "rank_total_yield": 29, "rank_roe": 55, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 54, "rank_fcf_margin": 6, "rank_piotroski": 78, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 75, "rank_eps_growth_5y": 63, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 68, "rank_relative_strength": 59, "value_composite": 33, "quality_composite": 71, "momentum_composite": 75, "growth_composite": 90, "yield_composite": 19, "svqf_composite": 80, "vc1_composite": 67, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 52, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 38, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 45.82, "os": 0.48, "value": 0.67, "quality": 0.29, "momentum": 0.25, "confidence": 1, "coverage": 1, "pe_ratio": 23.0304, "earnings_yield": 0.0434, "shareholder_yield": 0.0269, "roe": 0.0665, "momentum_12_1": -0.0274, "complete_fields": { "id": 3761, "ticker_id": 917, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:26.587359+00:00", "batch_id": "", "os_score_delta": null, "price_close": 45.82, "market_cap": 2738707220, "market_cap_usd": 2738707220, "enterprise_value": 4337818220, "shares_outstanding": 59771000, "fx_rate_to_usd": null, "pe_ratio": 23.03040961, "pb_ratio": 1.53236336, "ptbv_ratio": 1.56481371, "ps_ratio": 2.70960605, "pcf_ratio": 8.73515589, "pfcf_ratio": 3.22249376, "ev_ebitda": 13.38770804, "ev_ebit": 24.77351795, "ev_sales": 4.29172509, "ev_fcf": 5.10408417, "earnings_yield": 0.04342085, "fcf_yield": 0.19592153, "dividend_yield": 0.02687655, "buyback_yield": 0, "shareholder_yield": 0.02687655, "debt_paydown_yield": null, "total_yield": 0.02687655, "gross_margin": 0.42574153, "operating_margin": 0.17323842, "net_margin": 0.1176534, "ebitda_margin": 0.32057206, "fcf_margin": 0.84084136, "roe": 0.06653652, "roa": 0.02057477, "roic": 0.03878041, "roc_greenblatt": null, "asset_turnover": 0.17487611, "cash_conversion": 7.14676623, "accruals_ratio": -0.03367101, "sbc_to_revenue": 0.00492807, "debt_to_equity": 2.23243217, "net_debt_to_ebitda": 4.93529929, "debt_to_assets": 0.29462439, "interest_coverage": 2.51593482, "current_ratio": 0.68842312, "quick_ratio": 0.65238909, "net_debt": 1599111000, "revenue_growth_1y": 0.04196777, "revenue_growth_3y_cagr": 0.05719819, "revenue_growth_5y_cagr": 0.04716346, "eps_growth_1y": -0.11402091, "eps_growth_3y_cagr": 0.10120481, "eps_growth_5y_cagr": 0.05774791, "fcf_growth_1y": 0.09821029, "book_value_growth_1y": 0.01569512, "piotroski_f_score": 4, "altman_z_score": 0.82423018, "earnings_stability_5y": 0.712319, "revenue_stability_5y": 0.13966, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06229569, "price_return_3m": 0.01289664, "price_return_6m": 0.03675714, "price_return_9m": -0.00542005, "price_return_12m": 0.03322231, "price_return_12m_ex1m": -0.02736844, "distance_from_52w_high": -0.0553707, "distance_from_52w_low": 0.09013219, "relative_strength": -0.06674127, "local_beta": 0.0002, "volatility_252d": 0.216001, "volatility_60d": 0.532316, "max_drawdown_12m": -0.1334727, "revenue_ttm": 1010740000, "gross_profit_ttm": 430313999, "ebit_ttm": 175099000, "ebitda_ttm": 324015000, "net_income_ttm": 118917000, "eps_diluted_ttm": 1.98954342, "operating_cash_flow_ttm": 313527000, "capital_expenditure_ttm": 536345000, "fcf_ttm": 849872000, "dividends_paid_ttm": 73607000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69596000, "cash_and_equivalents": 103744000, "total_current_assets": 375161000, "total_current_liabilities": 544957000, "net_ppe": null, "total_assets": 5779749000, "total_debt": 1702855000, "total_equity": 1787244000, "net_working_capital": -42719000, "book_value_per_share": 29.90152415, "retained_earnings": 713333000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1750181000, "tangible_book_per_share": 29.28144083, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 60, "rank_pb": 39, "rank_ptbv": 33, "rank_ps": 60, "rank_pcf": 37, "rank_ev_ebitda": 57, "rank_ev_ebit": 77, "rank_earnings_yield": 59, "rank_fcf_yield": 17, "rank_dividend_yield": 28, "rank_shareholder_yield": 29, "rank_total_yield": 29, "rank_roe": 55, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 54, "rank_fcf_margin": 6, "rank_piotroski": 78, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 75, "rank_eps_growth_5y": 63, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 68, "rank_relative_strength": 59, "value_composite": 33, "quality_composite": 71, "momentum_composite": 75, "growth_composite": 90, "yield_composite": 19, "svqf_composite": 80, "vc1_composite": 67, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 52, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 38, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "income_statement": { "revenue": 1000140000, "cost_of_revenue": 632709000, "gross_profit": 367431000, "ebit": 213651000, "ebitda": 358016000, "pretax_income": 146954000, "tax_provision": 19106000, "net_income": 128211000, "net_income_to_common": 128211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51820000, "total_current_assets": 354428000, "total_assets": 5671165000, "short_term_debt": 133483000, "long_term_debt": 1471968000, "total_debt": 1605451000, "total_liabilities": 3979190000, "total_equity": 1691975000, "shares_outstanding": 59633000, "goodwill_and_intangibles": 61638000 }, "cash_flow": { "operating_cash_flow": 302561000, "capital_expenditure": 516991000, "free_cash_flow": 819552000, "dividends_paid": 73853000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246535, "ticker_id": 917, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "213651000", "ebitda": "358016000", "netIncome": "128211000", "grossProfit": "367431000", "depreciation": "None", "totalRevenue": "1000140000", "costOfRevenue": "632709000", "interestIncome": "2232000", "incomeBeforeTax": "146954000", "interestExpense": "66697000", "operatingIncome": "181585000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "19106000", "reportedCurrency": "USD", "netInterestIncome": "-64465000", "nonInterestIncome": "None", "operatingExpenses": "185846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "632709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144365000", "sellingGeneralAndAdministrative": "141571000", "netIncomeFromContinuingOperations": "127848000" }, "balance": { "goodwill": "37063000", "inventory": "19784000", "commonStock": "596000", "currentDebt": "None", "investments": "None", "totalAssets": "5671165000", "longTermDebt": "1471968000", "shortTermDebt": "133483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "24575000", "reportedCurrency": "USD", "retainedEarnings": "729276000", "totalLiabilities": "3979190000", "otherCurrentAssets": "85097000", "totalCurrentAssets": "354428000", "currentLongTermDebt": "132270000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5316737000", "currentAccountsPayable": "175729000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "346047000", "shortLongTermDebtTotal": "1616705000", "totalShareholderEquity": "1691975000", "capitalLeaseObligations": "1213000", "otherCurrentLiabilities": "108952000", "totalCurrentLiabilities": "418164000", "otherNonCurrentLiabilities": "403434000", "totalNonCurrentLiabilities": "3561026000", "cashAndShortTermInvestments": "51820000", "commonStockSharesOutstanding": "59633000", "intangibleAssetsExcludingGoodwill": "24575000", "cashAndCashEquivalentsAtCarryingValue": "51820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127848000", "profitLoss": "None", "dividendPayout": "73853000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "302561000", "capitalExpenditures": "516991000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "219265000", "cashflowFromInvestment": "-520140000", "stockBasedCompensation": "4981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73853000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1433000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146523000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1000140000, "cost_of_revenue": 632709000, "gross_profit": 367431000, "research_and_development": null, "selling_general_admin": 141571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213651000, "depreciation_amortisation": 144365000, "ebitda": 358016000, "interest_expense": 66697000, "interest_income": null, "other_non_operating": null, "pretax_income": 146954000, "tax_provision": 19106000, "effective_tax_rate": null, "net_income": 128211000, "net_income_continuing_ops": 127848000, "net_income_to_common": 128211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51820000, "short_term_investments": null, "net_receivables": 217511000, "inventory": 19784000, "other_current_assets": null, "total_current_assets": 354428000, "net_ppe": null, "goodwill": 37063000, "intangible_assets": 24575000, "goodwill_and_intangibles": 61638000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5316737000, "total_assets": 5671165000, "short_term_debt": 133483000, "accounts_payable": 175729000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 418164000, "long_term_debt": 1471968000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3561026000, "total_liabilities": 3979190000, "total_debt": 1605451000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 729276000, "total_equity": 1691975000, "shares_outstanding": 59633000, "operating_cash_flow": 302561000, "stock_based_compensation": 4981000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 516991000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -520140000, "dividends_paid": 73853000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 219265000, "free_cash_flow": 819552000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "213651000", "ebitda": "358016000", "netIncome": "128211000", "grossProfit": "367431000", "depreciation": "None", "totalRevenue": "1000140000", "costOfRevenue": "632709000", "interestIncome": "2232000", "incomeBeforeTax": "146954000", "interestExpense": "66697000", "operatingIncome": "181585000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "19106000", "reportedCurrency": "USD", "netInterestIncome": "-64465000", "nonInterestIncome": "None", "operatingExpenses": "185846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "632709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144365000", "sellingGeneralAndAdministrative": "141571000", "netIncomeFromContinuingOperations": "127848000" }, "balance": { "goodwill": "37063000", "inventory": "19784000", "commonStock": "596000", "currentDebt": "None", "investments": "None", "totalAssets": "5671165000", "longTermDebt": "1471968000", "shortTermDebt": "133483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "24575000", "reportedCurrency": "USD", "retainedEarnings": "729276000", "totalLiabilities": "3979190000", "otherCurrentAssets": "85097000", "totalCurrentAssets": "354428000", "currentLongTermDebt": "132270000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5316737000", "currentAccountsPayable": "175729000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "346047000", "shortLongTermDebtTotal": "1616705000", "totalShareholderEquity": "1691975000", "capitalLeaseObligations": "1213000", "otherCurrentLiabilities": "108952000", "totalCurrentLiabilities": "418164000", "otherNonCurrentLiabilities": "403434000", "totalNonCurrentLiabilities": "3561026000", "cashAndShortTermInvestments": "51820000", "commonStockSharesOutstanding": "59633000", "intangibleAssetsExcludingGoodwill": "24575000", "cashAndCashEquivalentsAtCarryingValue": "51820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127848000", "profitLoss": "None", "dividendPayout": "73853000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "302561000", "capitalExpenditures": "516991000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "219265000", "cashflowFromInvestment": "-520140000", "stockBasedCompensation": "4981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73853000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1433000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146523000", "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": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "income_statement": { "revenue": 1036806000, "cost_of_revenue": 47690000, "gross_profit": 989116000, "ebit": 290124000, "ebitda": 424263000, "pretax_income": 232574000, "tax_provision": 42489000, "net_income": 190807000, "net_income_to_common": 190807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50121000, "total_current_assets": 324136000, "total_assets": 5180283000, "short_term_debt": 278640000, "long_term_debt": 1104571000, "total_debt": 1383211000, "total_liabilities": 3541997000, "total_equity": 1638286000, "shares_outstanding": 58647000, "goodwill_and_intangibles": 61166000 }, "cash_flow": { "operating_cash_flow": 290867000, "capital_expenditure": 470800000, "free_cash_flow": 761667000, "dividends_paid": 65462000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246540, "ticker_id": 917, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "290124000", "ebitda": "424263000", "netIncome": "190807000", "grossProfit": "989116000", "depreciation": "None", "totalRevenue": "1036806000", "costOfRevenue": "47690000", "interestIncome": "1260000", "incomeBeforeTax": "232574000", "interestExpense": "57550000", "operatingIncome": "225054000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "42489000", "reportedCurrency": "USD", "netInterestIncome": "-56290000", "nonInterestIncome": "None", "operatingExpenses": "764062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134139000", "sellingGeneralAndAdministrative": "139515000", "netIncomeFromContinuingOperations": "190085000" }, "balance": { "goodwill": "37063000", "inventory": "20511000", "commonStock": "595000", "currentDebt": "None", "investments": "None", "totalAssets": "5180283000", "longTermDebt": "1104571000", "shortTermDebt": "278640000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "24103000", "reportedCurrency": "USD", "retainedEarnings": "674918000", "totalLiabilities": "3541997000", "otherCurrentAssets": "65308000", "totalCurrentAssets": "324136000", "currentLongTermDebt": "277422000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4856147000", "currentAccountsPayable": "167533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "342740000", "shortLongTermDebtTotal": "1395496000", "totalShareholderEquity": "1638286000", "capitalLeaseObligations": "1218000", "otherCurrentLiabilities": "64059000", "totalCurrentLiabilities": "538364000", "otherNonCurrentLiabilities": "389149000", "totalNonCurrentLiabilities": "3003633000", "cashAndShortTermInvestments": "50121000", "commonStockSharesOutstanding": "58647000", "intangibleAssetsExcludingGoodwill": "24103000", "cashAndCashEquivalentsAtCarryingValue": "50121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190085000", "profitLoss": "None", "dividendPayout": "65462000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "290867000", "capitalExpenditures": "470800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "194724000", "cashflowFromInvestment": "-474870000", "stockBasedCompensation": "3746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65462000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1435000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134139000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1036806000, "cost_of_revenue": 47690000, "gross_profit": 989116000, "research_and_development": null, "selling_general_admin": 139515000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 290124000, "depreciation_amortisation": 134139000, "ebitda": 424263000, "interest_expense": 57550000, "interest_income": null, "other_non_operating": null, "pretax_income": 232574000, "tax_provision": 42489000, "effective_tax_rate": null, "net_income": 190807000, "net_income_continuing_ops": 190085000, "net_income_to_common": 190807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50121000, "short_term_investments": null, "net_receivables": 188196000, "inventory": 20511000, "other_current_assets": null, "total_current_assets": 324136000, "net_ppe": null, "goodwill": 37063000, "intangible_assets": 24103000, "goodwill_and_intangibles": 61166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4856147000, "total_assets": 5180283000, "short_term_debt": 278640000, "accounts_payable": 167533000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 538364000, "long_term_debt": 1104571000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3003633000, "total_liabilities": 3541997000, "total_debt": 1383211000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 674918000, "total_equity": 1638286000, "shares_outstanding": 58647000, "operating_cash_flow": 290867000, "stock_based_compensation": 3746000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 470800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -474870000, "dividends_paid": 65462000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 194724000, "free_cash_flow": 761667000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "290124000", "ebitda": "424263000", "netIncome": "190807000", "grossProfit": "989116000", "depreciation": "None", "totalRevenue": "1036806000", "costOfRevenue": "47690000", "interestIncome": "1260000", "incomeBeforeTax": "232574000", "interestExpense": "57550000", "operatingIncome": "225054000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "42489000", "reportedCurrency": "USD", "netInterestIncome": "-56290000", "nonInterestIncome": "None", "operatingExpenses": "764062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134139000", "sellingGeneralAndAdministrative": "139515000", "netIncomeFromContinuingOperations": "190085000" }, "balance": { "goodwill": "37063000", "inventory": "20511000", "commonStock": "595000", "currentDebt": "None", "investments": "None", "totalAssets": "5180283000", "longTermDebt": "1104571000", "shortTermDebt": "278640000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "24103000", "reportedCurrency": "USD", "retainedEarnings": "674918000", "totalLiabilities": "3541997000", "otherCurrentAssets": "65308000", "totalCurrentAssets": "324136000", "currentLongTermDebt": "277422000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4856147000", "currentAccountsPayable": "167533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "342740000", "shortLongTermDebtTotal": "1395496000", "totalShareholderEquity": "1638286000", "capitalLeaseObligations": "1218000", "otherCurrentLiabilities": "64059000", "totalCurrentLiabilities": "538364000", "otherNonCurrentLiabilities": "389149000", "totalNonCurrentLiabilities": "3003633000", "cashAndShortTermInvestments": "50121000", "commonStockSharesOutstanding": "58647000", "intangibleAssetsExcludingGoodwill": "24103000", "cashAndCashEquivalentsAtCarryingValue": "50121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190085000", "profitLoss": "None", "dividendPayout": "65462000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "290867000", "capitalExpenditures": "470800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "194724000", "cashflowFromInvestment": "-474870000", "stockBasedCompensation": "3746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65462000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1435000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134139000", "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": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "income_statement": { "revenue": 794632000, "cost_of_revenue": 431255000, "gross_profit": 363377000, "ebit": 94414000, "ebitda": 217538000, "pretax_income": 44595000, "tax_provision": -6781000, "net_income": 51911000, "net_income_to_common": 51911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84966000, "total_current_assets": 296285000, "total_assets": 4700853000, "short_term_debt": 181634000, "long_term_debt": 1052768000, "total_debt": 1234402000, "total_liabilities": 3270541000, "total_equity": 1426733000, "shares_outstanding": 56983000, "goodwill_and_intangibles": 57772000 }, "cash_flow": { "operating_cash_flow": 217817000, "capital_expenditure": 383747000, "free_cash_flow": 601564000, "dividends_paid": 59036000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246545, "ticker_id": 917, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94414000", "ebitda": "217538000", "netIncome": "51911000", "grossProfit": "363377000", "depreciation": "None", "totalRevenue": "794632000", "costOfRevenue": "431255000", "interestIncome": "303000", "incomeBeforeTax": "44595000", "interestExpense": "49819000", "operatingIncome": "77135000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6781000", "reportedCurrency": "USD", "netInterestIncome": "-48394000", "nonInterestIncome": "None", "operatingExpenses": "286242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "431255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123124000", "sellingGeneralAndAdministrative": "142261000", "netIncomeFromContinuingOperations": "40909000" }, "balance": { "goodwill": "37039000", "inventory": "16170000", "commonStock": "577000", "currentDebt": "None", "investments": "None", "totalAssets": "4700853000", "longTermDebt": "1052768000", "shortTermDebt": "181634000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20733000", "reportedCurrency": "USD", "retainedEarnings": "549573000", "totalLiabilities": "3270541000", "otherCurrentAssets": "18130000", "totalCurrentAssets": "296285000", "currentLongTermDebt": "180672000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177019000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4404568000", "currentAccountsPayable": "160297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "300983000", "shortLongTermDebtTotal": "1247007000", "totalShareholderEquity": "1426733000", "capitalLeaseObligations": "962000", "otherCurrentLiabilities": "70329000", "totalCurrentLiabilities": "430339000", "otherNonCurrentLiabilities": "363267000", "totalNonCurrentLiabilities": "2840202000", "cashAndShortTermInvestments": "84966000", "commonStockSharesOutstanding": "56983000", "intangibleAssetsExcludingGoodwill": "20733000", "cashAndCashEquivalentsAtCarryingValue": "84966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51911000", "profitLoss": "None", "dividendPayout": "59036000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "217817000", "capitalExpenditures": "383747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "171543000", "cashflowFromInvestment": "-389419000", "stockBasedCompensation": "2993000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59036000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 794632000, "cost_of_revenue": 431255000, "gross_profit": 363377000, "research_and_development": null, "selling_general_admin": 142261000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94414000, "depreciation_amortisation": 123124000, "ebitda": 217538000, "interest_expense": 49819000, "interest_income": null, "other_non_operating": null, "pretax_income": 44595000, "tax_provision": -6781000, "effective_tax_rate": null, "net_income": 51911000, "net_income_continuing_ops": 40909000, "net_income_to_common": 51911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84966000, "short_term_investments": null, "net_receivables": 177019000, "inventory": 16170000, "other_current_assets": null, "total_current_assets": 296285000, "net_ppe": null, "goodwill": 37039000, "intangible_assets": 20733000, "goodwill_and_intangibles": 57772000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4404568000, "total_assets": 4700853000, "short_term_debt": 181634000, "accounts_payable": 160297000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 430339000, "long_term_debt": 1052768000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2840202000, "total_liabilities": 3270541000, "total_debt": 1234402000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 549573000, "total_equity": 1426733000, "shares_outstanding": 56983000, "operating_cash_flow": 217817000, "stock_based_compensation": 2993000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 383747000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -389419000, "dividends_paid": 59036000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 171543000, "free_cash_flow": 601564000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94414000", "ebitda": "217538000", "netIncome": "51911000", "grossProfit": "363377000", "depreciation": "None", "totalRevenue": "794632000", "costOfRevenue": "431255000", "interestIncome": "303000", "incomeBeforeTax": "44595000", "interestExpense": "49819000", "operatingIncome": "77135000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6781000", "reportedCurrency": "USD", "netInterestIncome": "-48394000", "nonInterestIncome": "None", "operatingExpenses": "286242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "431255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123124000", "sellingGeneralAndAdministrative": "142261000", "netIncomeFromContinuingOperations": "40909000" }, "balance": { "goodwill": "37039000", "inventory": "16170000", "commonStock": "577000", "currentDebt": "None", "investments": "None", "totalAssets": "4700853000", "longTermDebt": "1052768000", "shortTermDebt": "181634000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20733000", "reportedCurrency": "USD", "retainedEarnings": "549573000", "totalLiabilities": "3270541000", "otherCurrentAssets": "18130000", "totalCurrentAssets": "296285000", "currentLongTermDebt": "180672000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177019000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4404568000", "currentAccountsPayable": "160297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "300983000", "shortLongTermDebtTotal": "1247007000", "totalShareholderEquity": "1426733000", "capitalLeaseObligations": "962000", "otherCurrentLiabilities": "70329000", "totalCurrentLiabilities": "430339000", "otherNonCurrentLiabilities": "363267000", "totalNonCurrentLiabilities": "2840202000", "cashAndShortTermInvestments": "84966000", "commonStockSharesOutstanding": "56983000", "intangibleAssetsExcludingGoodwill": "20733000", "cashAndCashEquivalentsAtCarryingValue": "84966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51911000", "profitLoss": "None", "dividendPayout": "59036000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "217817000", "capitalExpenditures": "383747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "171543000", "cashflowFromInvestment": "-389419000", "stockBasedCompensation": "2993000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59036000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123124000", "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": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "income_statement": { "revenue": 846431000, "cost_of_revenue": 316078000, "gross_profit": 530353000, "ebit": 145980000, "ebitda": 263344000, "pretax_income": 101638000, "tax_provision": 6375000, "net_income": 96011000, "net_income_to_common": 96011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85025000, "total_current_assets": 295535000, "total_assets": 3945802000, "short_term_debt": 74375000, "long_term_debt": 1052487000, "total_debt": 1126862000, "total_liabilities": 2623408000, "total_equity": 1317590000, "shares_outstanding": 54363000, "goodwill_and_intangibles": 53625000 }, "cash_flow": { "operating_cash_flow": 243772000, "capital_expenditure": 327757000, "free_cash_flow": 571529000, "dividends_paid": 54186000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246550, "ticker_id": 917, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "145980000", "ebitda": "263344000", "netIncome": "96011000", "grossProfit": "530353000", "depreciation": "None", "totalRevenue": "846431000", "costOfRevenue": "316078000", "interestIncome": "177000", "incomeBeforeTax": "101638000", "interestExpense": "44342000", "operatingIncome": "127660000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6375000", "reportedCurrency": "USD", "netInterestIncome": "-44165000", "nonInterestIncome": "None", "operatingExpenses": "402693000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11945000", "costofGoodsAndServicesSold": "316078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117364000", "sellingGeneralAndAdministrative": "132764000", "netIncomeFromContinuingOperations": "95263000" }, "balance": { "goodwill": "36814000", "inventory": "12564000", "commonStock": "556000", "currentDebt": "None", "investments": "None", "totalAssets": "3945802000", "longTermDebt": "1052487000", "shortTermDebt": "74375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "16811000", "reportedCurrency": "USD", "retainedEarnings": "556698000", "totalLiabilities": "2623408000", "otherCurrentAssets": "21969000", "totalCurrentAssets": "295535000", "currentLongTermDebt": "73310000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175977000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3650267000", "currentAccountsPayable": "144087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "261775000", "shortLongTermDebtTotal": "1140700000", "totalShareholderEquity": "1317590000", "capitalLeaseObligations": "1065000", "otherCurrentLiabilities": "59443000", "totalCurrentLiabilities": "294650000", "otherNonCurrentLiabilities": "651138000", "totalNonCurrentLiabilities": "2328758000", "cashAndShortTermInvestments": "85025000", "commonStockSharesOutstanding": "54363000", "intangibleAssetsExcludingGoodwill": "16811000", "cashAndCashEquivalentsAtCarryingValue": "85025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95263000", "profitLoss": "None", "dividendPayout": "54186000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "243772000", "capitalExpenditures": "327757000", "changeInReceivables": "-40687000", "changeInExchangeRate": "None", "cashflowFromFinancing": "96123000", "cashflowFromInvestment": "-335523000", "stockBasedCompensation": "5161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54186000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4372000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117364000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 846431000, "cost_of_revenue": 316078000, "gross_profit": 530353000, "research_and_development": null, "selling_general_admin": 132764000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145980000, "depreciation_amortisation": 117364000, "ebitda": 263344000, "interest_expense": 44342000, "interest_income": null, "other_non_operating": null, "pretax_income": 101638000, "tax_provision": 6375000, "effective_tax_rate": null, "net_income": 96011000, "net_income_continuing_ops": 95263000, "net_income_to_common": 96011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85025000, "short_term_investments": null, "net_receivables": 175977000, "inventory": 12564000, "other_current_assets": null, "total_current_assets": 295535000, "net_ppe": null, "goodwill": 36814000, "intangible_assets": 16811000, "goodwill_and_intangibles": 53625000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3650267000, "total_assets": 3945802000, "short_term_debt": 74375000, "accounts_payable": 144087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 294650000, "long_term_debt": 1052487000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2328758000, "total_liabilities": 2623408000, "total_debt": 1126862000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 556698000, "total_equity": 1317590000, "shares_outstanding": 54363000, "operating_cash_flow": 243772000, "stock_based_compensation": 5161000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 327757000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -335523000, "dividends_paid": 54186000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 96123000, "free_cash_flow": 571529000, "net_change_in_cash": 4372000 }, "raw_data": { "income": { "ebit": "145980000", "ebitda": "263344000", "netIncome": "96011000", "grossProfit": "530353000", "depreciation": "None", "totalRevenue": "846431000", "costOfRevenue": "316078000", "interestIncome": "177000", "incomeBeforeTax": "101638000", "interestExpense": "44342000", "operatingIncome": "127660000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6375000", "reportedCurrency": "USD", "netInterestIncome": "-44165000", "nonInterestIncome": "None", "operatingExpenses": "402693000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11945000", "costofGoodsAndServicesSold": "316078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117364000", "sellingGeneralAndAdministrative": "132764000", "netIncomeFromContinuingOperations": "95263000" }, "balance": { "goodwill": "36814000", "inventory": "12564000", "commonStock": "556000", "currentDebt": "None", "investments": "None", "totalAssets": "3945802000", "longTermDebt": "1052487000", "shortTermDebt": "74375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "16811000", "reportedCurrency": "USD", "retainedEarnings": "556698000", "totalLiabilities": "2623408000", "otherCurrentAssets": "21969000", "totalCurrentAssets": "295535000", "currentLongTermDebt": "73310000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175977000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3650267000", "currentAccountsPayable": "144087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "261775000", "shortLongTermDebtTotal": "1140700000", "totalShareholderEquity": "1317590000", "capitalLeaseObligations": "1065000", "otherCurrentLiabilities": "59443000", "totalCurrentLiabilities": "294650000", "otherNonCurrentLiabilities": "651138000", "totalNonCurrentLiabilities": "2328758000", "cashAndShortTermInvestments": "85025000", "commonStockSharesOutstanding": "54363000", "intangibleAssetsExcludingGoodwill": "16811000", "cashAndCashEquivalentsAtCarryingValue": "85025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95263000", "profitLoss": "None", "dividendPayout": "54186000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "243772000", "capitalExpenditures": "327757000", "changeInReceivables": "-40687000", "changeInExchangeRate": "None", "cashflowFromFinancing": "96123000", "cashflowFromInvestment": "-335523000", "stockBasedCompensation": "5161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54186000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4372000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117364000", "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": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "income_statement": { "revenue": 790909000, "cost_of_revenue": 307134000, "gross_profit": 483775000, "ebit": 148285000, "ebitda": 259866000, "pretax_income": 105071000, "tax_provision": 4092000, "net_income": 101125000, "net_income_to_common": 101125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78380000, "total_current_assets": 300458000, "total_assets": 3623271000, "short_term_debt": 41994000, "long_term_debt": 1055794000, "total_debt": 1097788000, "total_liabilities": 2451354000, "total_equity": 1166531000, "shares_outstanding": 51633000, "goodwill_and_intangibles": 66769000 }, "cash_flow": { "operating_cash_flow": 231718000, "capital_expenditure": 293194000, "free_cash_flow": 524912000, "dividends_paid": 47398000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246555, "ticker_id": 917, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148285000", "ebitda": "259866000", "netIncome": "101125000", "grossProfit": "483775000", "depreciation": "None", "totalRevenue": "790909000", "costOfRevenue": "307134000", "interestIncome": "43214000", "incomeBeforeTax": "105071000", "interestExpense": "43214000", "operatingIncome": "126770000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4092000", "reportedCurrency": "USD", "netInterestIncome": "-43043000", "nonInterestIncome": "None", "operatingExpenses": "357005000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "17423000", "costofGoodsAndServicesSold": "307134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111581000", "sellingGeneralAndAdministrative": "126916000", "netIncomeFromContinuingOperations": "100979000" }, "balance": { "goodwill": "36814000", "inventory": "9511000", "commonStock": "537000", "currentDebt": "None", "investments": "None", "totalAssets": "3623271000", "longTermDebt": "1055794000", "shortTermDebt": "41994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "29955000", "reportedCurrency": "USD", "retainedEarnings": "514873000", "totalLiabilities": "2451354000", "otherCurrentAssets": "80870000", "totalCurrentAssets": "300458000", "currentLongTermDebt": "40192000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "131697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3322813000", "currentAccountsPayable": "144369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2846862000", "shortLongTermDebtTotal": "1097788000", "totalShareholderEquity": "1166531000", "capitalLeaseObligations": "1802000", "otherCurrentLiabilities": "76258000", "totalCurrentLiabilities": "271937000", "otherNonCurrentLiabilities": "630890000", "totalNonCurrentLiabilities": "2179417000", "cashAndShortTermInvestments": "78380000", "commonStockSharesOutstanding": "51633000", "intangibleAssetsExcludingGoodwill": "29955000", "cashAndCashEquivalentsAtCarryingValue": "78380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100979000", "profitLoss": "None", "dividendPayout": "47398000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-295000", "operatingCashflow": "231718000", "capitalExpenditures": "293194000", "changeInReceivables": "-12833000", "changeInExchangeRate": "None", "cashflowFromFinancing": "104678000", "cashflowFromInvestment": "-300872000", "stockBasedCompensation": "6805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47398000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "35524000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1767000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111581000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 790909000, "cost_of_revenue": 307134000, "gross_profit": 483775000, "research_and_development": null, "selling_general_admin": 126916000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148285000, "depreciation_amortisation": 111581000, "ebitda": 259866000, "interest_expense": 43214000, "interest_income": null, "other_non_operating": null, "pretax_income": 105071000, "tax_provision": 4092000, "effective_tax_rate": null, "net_income": 101125000, "net_income_continuing_ops": 100979000, "net_income_to_common": 101125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78380000, "short_term_investments": null, "net_receivables": 131697000, "inventory": 9511000, "other_current_assets": null, "total_current_assets": 300458000, "net_ppe": null, "goodwill": 36814000, "intangible_assets": 29955000, "goodwill_and_intangibles": 66769000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3322813000, "total_assets": 3623271000, "short_term_debt": 41994000, "accounts_payable": 144369000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 271937000, "long_term_debt": 1055794000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2179417000, "total_liabilities": 2451354000, "total_debt": 1097788000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 514873000, "total_equity": 1166531000, "shares_outstanding": 51633000, "operating_cash_flow": 231718000, "stock_based_compensation": 6805000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 293194000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -300872000, "dividends_paid": 47398000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 104678000, "free_cash_flow": 524912000, "net_change_in_cash": 35524000 }, "raw_data": { "income": { "ebit": "148285000", "ebitda": "259866000", "netIncome": "101125000", "grossProfit": "483775000", "depreciation": "None", "totalRevenue": "790909000", "costOfRevenue": "307134000", "interestIncome": "43214000", "incomeBeforeTax": "105071000", "interestExpense": "43214000", "operatingIncome": "126770000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4092000", "reportedCurrency": "USD", "netInterestIncome": "-43043000", "nonInterestIncome": "None", "operatingExpenses": "357005000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "17423000", "costofGoodsAndServicesSold": "307134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111581000", "sellingGeneralAndAdministrative": "126916000", "netIncomeFromContinuingOperations": "100979000" }, "balance": { "goodwill": "36814000", "inventory": "9511000", "commonStock": "537000", "currentDebt": "None", "investments": "None", "totalAssets": "3623271000", "longTermDebt": "1055794000", "shortTermDebt": "41994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "29955000", "reportedCurrency": "USD", "retainedEarnings": "514873000", "totalLiabilities": "2451354000", "otherCurrentAssets": "80870000", "totalCurrentAssets": "300458000", "currentLongTermDebt": "40192000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "131697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3322813000", "currentAccountsPayable": "144369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2846862000", "shortLongTermDebtTotal": "1097788000", "totalShareholderEquity": "1166531000", "capitalLeaseObligations": "1802000", "otherCurrentLiabilities": "76258000", "totalCurrentLiabilities": "271937000", "otherNonCurrentLiabilities": "630890000", "totalNonCurrentLiabilities": "2179417000", "cashAndShortTermInvestments": "78380000", "commonStockSharesOutstanding": "51633000", "intangibleAssetsExcludingGoodwill": "29955000", "cashAndCashEquivalentsAtCarryingValue": "78380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100979000", "profitLoss": "None", "dividendPayout": "47398000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-295000", "operatingCashflow": "231718000", "capitalExpenditures": "293194000", "changeInReceivables": "-12833000", "changeInExchangeRate": "None", "cashflowFromFinancing": "104678000", "cashflowFromInvestment": "-300872000", "stockBasedCompensation": "6805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47398000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "35524000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1767000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111581000", "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": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "income_statement": { "revenue": 794307000, "cost_of_revenue": 402684000, "gross_profit": 391623000, "ebit": 150711000, "ebitda": 251646000, "pretax_income": 108849000, "tax_provision": 12018000, "net_income": 96831000, "net_income_to_common": 96831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44555000, "total_current_assets": 266016000, "total_assets": 3394248000, "short_term_debt": 376884000, "long_term_debt": 781100000, "total_debt": 1157984000, "total_liabilities": 2472904000, "total_equity": 921344000, "shares_outstanding": 49274000, "goodwill_and_intangibles": 43962000 }, "cash_flow": { "operating_cash_flow": 117924000, "capital_expenditure": 298651000, "free_cash_flow": 416575000, "dividends_paid": 41768000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246560, "ticker_id": 917, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150711000", "ebitda": "251646000", "netIncome": "96831000", "grossProfit": "391623000", "depreciation": "None", "totalRevenue": "794307000", "costOfRevenue": "402684000", "interestIncome": "41862000", "incomeBeforeTax": "108849000", "interestExpense": "41862000", "operatingIncome": "136666000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "12018000", "reportedCurrency": "USD", "netInterestIncome": "-41862000", "nonInterestIncome": "None", "operatingExpenses": "254957000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2027000", "costofGoodsAndServicesSold": "402684000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100935000", "sellingGeneralAndAdministrative": "117106000", "netIncomeFromContinuingOperations": "96831000" }, "balance": { "goodwill": "31842000", "inventory": "8831000", "commonStock": "503000", "currentDebt": "None", "investments": "None", "totalAssets": "3394248000", "longTermDebt": "781100000", "shortTermDebt": "376884000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "12120000", "reportedCurrency": "USD", "retainedEarnings": "472209000", "totalLiabilities": "2472904000", "otherCurrentAssets": "134536000", "totalCurrentAssets": "266016000", "currentLongTermDebt": "375127000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "78094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3128232000", "currentAccountsPayable": "131725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2650558000", "shortLongTermDebtTotal": "1171852000", "totalShareholderEquity": "921344000", "capitalLeaseObligations": "1757000", "otherCurrentLiabilities": "73448000", "totalCurrentLiabilities": "588706000", "otherNonCurrentLiabilities": "631441000", "totalNonCurrentLiabilities": "1884198000", "cashAndShortTermInvestments": "44555000", "commonStockSharesOutstanding": "49274000", "intangibleAssetsExcludingGoodwill": "12120000", "cashAndCashEquivalentsAtCarryingValue": "44555000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96831000", "profitLoss": "None", "dividendPayout": "41768000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-8596000", "operatingCashflow": "117924000", "capitalExpenditures": "298651000", "changeInReceivables": "-18343000", "changeInExchangeRate": "None", "cashflowFromFinancing": "229976000", "cashflowFromInvestment": "-346069000", "stockBasedCompensation": "4590000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41768000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1831000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1679000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 794307000, "cost_of_revenue": 402684000, "gross_profit": 391623000, "research_and_development": null, "selling_general_admin": 117106000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150711000, "depreciation_amortisation": 100935000, "ebitda": 251646000, "interest_expense": 41862000, "interest_income": null, "other_non_operating": null, "pretax_income": 108849000, "tax_provision": 12018000, "effective_tax_rate": null, "net_income": 96831000, "net_income_continuing_ops": 96831000, "net_income_to_common": 96831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44555000, "short_term_investments": null, "net_receivables": 78094000, "inventory": 8831000, "other_current_assets": null, "total_current_assets": 266016000, "net_ppe": null, "goodwill": 31842000, "intangible_assets": 12120000, "goodwill_and_intangibles": 43962000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3128232000, "total_assets": 3394248000, "short_term_debt": 376884000, "accounts_payable": 131725000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 588706000, "long_term_debt": 781100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1884198000, "total_liabilities": 2472904000, "total_debt": 1157984000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 472209000, "total_equity": 921344000, "shares_outstanding": 49274000, "operating_cash_flow": 117924000, "stock_based_compensation": 4590000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 298651000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -346069000, "dividends_paid": 41768000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 229976000, "free_cash_flow": 416575000, "net_change_in_cash": 1831000 }, "raw_data": { "income": { "ebit": "150711000", "ebitda": "251646000", "netIncome": "96831000", "grossProfit": "391623000", "depreciation": "None", "totalRevenue": "794307000", "costOfRevenue": "402684000", "interestIncome": "41862000", "incomeBeforeTax": "108849000", "interestExpense": "41862000", "operatingIncome": "136666000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "12018000", "reportedCurrency": "USD", "netInterestIncome": "-41862000", "nonInterestIncome": "None", "operatingExpenses": "254957000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2027000", "costofGoodsAndServicesSold": "402684000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100935000", "sellingGeneralAndAdministrative": "117106000", "netIncomeFromContinuingOperations": "96831000" }, "balance": { "goodwill": "31842000", "inventory": "8831000", "commonStock": "503000", "currentDebt": "None", "investments": "None", "totalAssets": "3394248000", "longTermDebt": "781100000", "shortTermDebt": "376884000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "12120000", "reportedCurrency": "USD", "retainedEarnings": "472209000", "totalLiabilities": "2472904000", "otherCurrentAssets": "134536000", "totalCurrentAssets": "266016000", "currentLongTermDebt": "375127000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "78094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3128232000", "currentAccountsPayable": "131725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2650558000", "shortLongTermDebtTotal": "1171852000", "totalShareholderEquity": "921344000", "capitalLeaseObligations": "1757000", "otherCurrentLiabilities": "73448000", "totalCurrentLiabilities": "588706000", "otherNonCurrentLiabilities": "631441000", "totalNonCurrentLiabilities": "1884198000", "cashAndShortTermInvestments": "44555000", "commonStockSharesOutstanding": "49274000", "intangibleAssetsExcludingGoodwill": "12120000", "cashAndCashEquivalentsAtCarryingValue": "44555000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96831000", "profitLoss": "None", "dividendPayout": "41768000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-8596000", "operatingCashflow": "117924000", "capitalExpenditures": "298651000", "changeInReceivables": "-18343000", "changeInExchangeRate": "None", "cashflowFromFinancing": "229976000", "cashflowFromInvestment": "-346069000", "stockBasedCompensation": "4590000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41768000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1831000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1679000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100935000", "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": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "income_statement": { "revenue": 714557000, "cost_of_revenue": 373372000, "gross_profit": 341185000, "ebit": 122008000, "ebitda": 213296000, "pretax_income": 80787000, "tax_provision": 17671000, "net_income": 63116000, "net_income_to_common": 63116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43298000, "total_current_assets": 184712000, "total_assets": 3211741000, "short_term_debt": 198420000, "long_term_debt": 786754000, "total_debt": 985174000, "total_liabilities": 2431835000, "total_equity": 779906000, "shares_outstanding": 48168000, "goodwill_and_intangibles": 13514000 }, "cash_flow": { "operating_cash_flow": 168794000, "capital_expenditure": 273770000, "free_cash_flow": 442564000, "dividends_paid": 38023000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246565, "ticker_id": 917, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122008000", "ebitda": "213296000", "netIncome": "63116000", "grossProfit": "341185000", "depreciation": "None", "totalRevenue": "714557000", "costOfRevenue": "373372000", "interestIncome": "41221000", "incomeBeforeTax": "80787000", "interestExpense": "41221000", "operatingIncome": "99412000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "17671000", "reportedCurrency": "USD", "netInterestIncome": "-41221000", "nonInterestIncome": "None", "operatingExpenses": "241773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4925000", "costofGoodsAndServicesSold": "373372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91288000", "sellingGeneralAndAdministrative": "108652000", "netIncomeFromContinuingOperations": "145558000" }, "balance": { "goodwill": "2615000", "inventory": "7745000", "commonStock": "485000", "currentDebt": "None", "investments": "None", "totalAssets": "3211741000", "longTermDebt": "786754000", "shortTermDebt": "198420000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "10899000", "reportedCurrency": "USD", "retainedEarnings": "417146000", "totalLiabilities": "2431835000", "otherCurrentAssets": "14320000", "totalCurrentAssets": "184712000", "currentLongTermDebt": "196968000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119349000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3027029000", "currentAccountsPayable": "111788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2409873000", "shortLongTermDebtTotal": "998102000", "totalShareholderEquity": "779906000", "capitalLeaseObligations": "1452000", "otherCurrentLiabilities": "42044000", "totalCurrentLiabilities": "358721000", "otherNonCurrentLiabilities": "770700000", "totalNonCurrentLiabilities": "2073114000", "cashAndShortTermInvestments": "43298000", "commonStockSharesOutstanding": "48168000", "intangibleAssetsExcludingGoodwill": "10899000", "cashAndCashEquivalentsAtCarryingValue": "43298000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63116000", "profitLoss": "None", "dividendPayout": "38023000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3715000", "operatingCashflow": "168794000", "capitalExpenditures": "273770000", "changeInReceivables": "-4580000", "changeInExchangeRate": "None", "cashflowFromFinancing": "102747000", "cashflowFromInvestment": "-275958000", "stockBasedCompensation": "6731000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38023000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4417000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2497000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91288000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 714557000, "cost_of_revenue": 373372000, "gross_profit": 341185000, "research_and_development": null, "selling_general_admin": 108652000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122008000, "depreciation_amortisation": 91288000, "ebitda": 213296000, "interest_expense": 41221000, "interest_income": null, "other_non_operating": null, "pretax_income": 80787000, "tax_provision": 17671000, "effective_tax_rate": null, "net_income": 63116000, "net_income_continuing_ops": 145558000, "net_income_to_common": 63116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43298000, "short_term_investments": null, "net_receivables": 119349000, "inventory": 7745000, "other_current_assets": null, "total_current_assets": 184712000, "net_ppe": null, "goodwill": 2615000, "intangible_assets": 10899000, "goodwill_and_intangibles": 13514000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3027029000, "total_assets": 3211741000, "short_term_debt": 198420000, "accounts_payable": 111788000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 358721000, "long_term_debt": 786754000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2073114000, "total_liabilities": 2431835000, "total_debt": 985174000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 417146000, "total_equity": 779906000, "shares_outstanding": 48168000, "operating_cash_flow": 168794000, "stock_based_compensation": 6731000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 273770000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -275958000, "dividends_paid": 38023000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 102747000, "free_cash_flow": 442564000, "net_change_in_cash": -4417000 }, "raw_data": { "income": { "ebit": "122008000", "ebitda": "213296000", "netIncome": "63116000", "grossProfit": "341185000", "depreciation": "None", "totalRevenue": "714557000", "costOfRevenue": "373372000", "interestIncome": "41221000", "incomeBeforeTax": "80787000", "interestExpense": "41221000", "operatingIncome": "99412000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "17671000", "reportedCurrency": "USD", "netInterestIncome": "-41221000", "nonInterestIncome": "None", "operatingExpenses": "241773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4925000", "costofGoodsAndServicesSold": "373372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91288000", "sellingGeneralAndAdministrative": "108652000", "netIncomeFromContinuingOperations": "145558000" }, "balance": { "goodwill": "2615000", "inventory": "7745000", "commonStock": "485000", "currentDebt": "None", "investments": "None", "totalAssets": "3211741000", "longTermDebt": "786754000", "shortTermDebt": "198420000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "10899000", "reportedCurrency": "USD", "retainedEarnings": "417146000", "totalLiabilities": "2431835000", "otherCurrentAssets": "14320000", "totalCurrentAssets": "184712000", "currentLongTermDebt": "196968000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119349000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3027029000", "currentAccountsPayable": "111788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2409873000", "shortLongTermDebtTotal": "998102000", "totalShareholderEquity": "779906000", "capitalLeaseObligations": "1452000", "otherCurrentLiabilities": "42044000", "totalCurrentLiabilities": "358721000", "otherNonCurrentLiabilities": "770700000", "totalNonCurrentLiabilities": "2073114000", "cashAndShortTermInvestments": "43298000", "commonStockSharesOutstanding": "48168000", "intangibleAssetsExcludingGoodwill": "10899000", "cashAndCashEquivalentsAtCarryingValue": "43298000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63116000", "profitLoss": "None", "dividendPayout": "38023000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3715000", "operatingCashflow": "168794000", "capitalExpenditures": "273770000", "changeInReceivables": "-4580000", "changeInExchangeRate": "None", "cashflowFromFinancing": "102747000", "cashflowFromInvestment": "-275958000", "stockBasedCompensation": "6731000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38023000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4417000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2497000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91288000", "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": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "income_statement": { "revenue": 698196000, "cost_of_revenue": 277341000, "gross_profit": 420855000, "ebit": 119686000, "ebitda": 205393000, "pretax_income": 81456000, "tax_provision": 15872000, "net_income": 65584000, "net_income_to_common": 65584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47176000, "total_current_assets": 188702000, "total_assets": 2837704000, "short_term_debt": 170011000, "long_term_debt": 710027000, "total_debt": 880038000, "total_liabilities": 2107547000, "total_equity": 730157000, "shares_outstanding": 48060000, "goodwill_and_intangibles": 27358000 }, "cash_flow": { "operating_cash_flow": 179019000, "capital_expenditure": 271707000, "free_cash_flow": 450726000, "dividends_paid": 36043000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246570, "ticker_id": 917, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119686000", "ebitda": "205393000", "netIncome": "65584000", "grossProfit": "420855000", "depreciation": "None", "totalRevenue": "698196000", "costOfRevenue": "277341000", "interestIncome": "37854000", "incomeBeforeTax": "81456000", "interestExpense": "37854000", "operatingIncome": "110540000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "15872000", "reportedCurrency": "USD", "netInterestIncome": "-37854000", "nonInterestIncome": "None", "operatingExpenses": "291726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-7102000", "costofGoodsAndServicesSold": "277341000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85707000", "sellingGeneralAndAdministrative": "100781000", "netIncomeFromContinuingOperations": "141292000" }, "balance": { "goodwill": "2615000", "inventory": "6586000", "commonStock": "481000", "currentDebt": "None", "investments": "None", "totalAssets": "2837704000", "longTermDebt": "710027000", "shortTermDebt": "170011000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "24743000", "reportedCurrency": "USD", "retainedEarnings": "392053000", "totalLiabilities": "2107547000", "otherCurrentAssets": "71476000", "totalCurrentAssets": "188702000", "currentLongTermDebt": "170011000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2649002000", "currentAccountsPayable": "95580000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2220873000", "shortLongTermDebtTotal": "880038000", "totalShareholderEquity": "730157000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47211000", "totalCurrentLiabilities": "321166000", "otherNonCurrentLiabilities": "675330000", "totalNonCurrentLiabilities": "1786381000", "cashAndShortTermInvestments": "47176000", "commonStockSharesOutstanding": "48060000", "intangibleAssetsExcludingGoodwill": "24743000", "cashAndCashEquivalentsAtCarryingValue": "47176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65584000", "profitLoss": "None", "dividendPayout": "36043000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8640000", "operatingCashflow": "179019000", "capitalExpenditures": "271707000", "changeInReceivables": "20422000", "changeInExchangeRate": "None", "cashflowFromFinancing": "46478000", "cashflowFromInvestment": "-273082000", "stockBasedCompensation": "3141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36043000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-47585000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85707000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 698196000, "cost_of_revenue": 277341000, "gross_profit": 420855000, "research_and_development": 0, "selling_general_admin": 100781000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119686000, "depreciation_amortisation": 85707000, "ebitda": 205393000, "interest_expense": 37854000, "interest_income": null, "other_non_operating": null, "pretax_income": 81456000, "tax_provision": 15872000, "effective_tax_rate": null, "net_income": 65584000, "net_income_continuing_ops": 141292000, "net_income_to_common": 65584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47176000, "short_term_investments": null, "net_receivables": 47138000, "inventory": 6586000, "other_current_assets": null, "total_current_assets": 188702000, "net_ppe": null, "goodwill": 2615000, "intangible_assets": 24743000, "goodwill_and_intangibles": 27358000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2649002000, "total_assets": 2837704000, "short_term_debt": 170011000, "accounts_payable": 95580000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 321166000, "long_term_debt": 710027000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1786381000, "total_liabilities": 2107547000, "total_debt": 880038000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 392053000, "total_equity": 730157000, "shares_outstanding": 48060000, "operating_cash_flow": 179019000, "stock_based_compensation": 3141000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 271707000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -273082000, "dividends_paid": 36043000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46478000, "free_cash_flow": 450726000, "net_change_in_cash": -47585000 }, "raw_data": { "income": { "ebit": "119686000", "ebitda": "205393000", "netIncome": "65584000", "grossProfit": "420855000", "depreciation": "None", "totalRevenue": "698196000", "costOfRevenue": "277341000", "interestIncome": "37854000", "incomeBeforeTax": "81456000", "interestExpense": "37854000", "operatingIncome": "110540000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "15872000", "reportedCurrency": "USD", "netInterestIncome": "-37854000", "nonInterestIncome": "None", "operatingExpenses": "291726000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-7102000", "costofGoodsAndServicesSold": "277341000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85707000", "sellingGeneralAndAdministrative": "100781000", "netIncomeFromContinuingOperations": "141292000" }, "balance": { "goodwill": "2615000", "inventory": "6586000", "commonStock": "481000", "currentDebt": "None", "investments": "None", "totalAssets": "2837704000", "longTermDebt": "710027000", "shortTermDebt": "170011000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "24743000", "reportedCurrency": "USD", "retainedEarnings": "392053000", "totalLiabilities": "2107547000", "otherCurrentAssets": "71476000", "totalCurrentAssets": "188702000", "currentLongTermDebt": "170011000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2649002000", "currentAccountsPayable": "95580000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2220873000", "shortLongTermDebtTotal": "880038000", "totalShareholderEquity": "730157000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47211000", "totalCurrentLiabilities": "321166000", "otherNonCurrentLiabilities": "675330000", "totalNonCurrentLiabilities": "1786381000", "cashAndShortTermInvestments": "47176000", "commonStockSharesOutstanding": "48060000", "intangibleAssetsExcludingGoodwill": "24743000", "cashAndCashEquivalentsAtCarryingValue": "47176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65584000", "profitLoss": "None", "dividendPayout": "36043000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8640000", "operatingCashflow": "179019000", "capitalExpenditures": "271707000", "changeInReceivables": "20422000", "changeInExchangeRate": "None", "cashflowFromFinancing": "46478000", "cashflowFromInvestment": "-273082000", "stockBasedCompensation": "3141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36043000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-47585000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85707000", "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": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "income_statement": { "revenue": 214573000, "cost_of_revenue": 150892000, "gross_profit": 63681000, "ebit": 18238000, "ebitda": 58202000, "pretax_income": 5502000, "tax_provision": 1465000, "net_income": 4037000, "net_income_to_common": 4037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103744000, "total_current_assets": 375161000, "total_assets": 5779749000, "short_term_debt": 230821000, "long_term_debt": 1472034000, "total_debt": 1702855000, "total_liabilities": 3989901000, "total_equity": 1787244000, "shares_outstanding": 59771000, "goodwill_and_intangibles": 37063000 }, "cash_flow": { "operating_cash_flow": 49387000, "capital_expenditure": 129457000, "free_cash_flow": 178844000, "dividends_paid": 19980000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246533, "ticker_id": 917, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18238000", "ebitda": "58202000", "netIncome": "4037000", "grossProfit": "63681000", "depreciation": "None", "totalRevenue": "214573000", "costOfRevenue": "150892000", "interestIncome": "None", "incomeBeforeTax": "5502000", "interestExpense": "18551000", "operatingIncome": "18238000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1465000", "reportedCurrency": "USD", "netInterestIncome": "-18551000", "nonInterestIncome": "None", "operatingExpenses": "45443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39964000", "sellingGeneralAndAdministrative": "33686000", "netIncomeFromContinuingOperations": "4037000" }, "balance": { "goodwill": "37063000", "inventory": "19637000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "5779749000", "longTermDebt": "1472034000", "shortTermDebt": "230821000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "713333000", "totalLiabilities": "3989901000", "otherCurrentAssets": "33521000", "totalCurrentAssets": "375161000", "currentLongTermDebt": "230821000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5404588000", "currentAccountsPayable": "164802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1702855000", "totalShareholderEquity": "1787244000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "149334000", "totalCurrentLiabilities": "544957000", "otherNonCurrentLiabilities": "404455000", "totalNonCurrentLiabilities": "3444944000", "cashAndShortTermInvestments": "103744000", "commonStockSharesOutstanding": "59771000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "103744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4037000", "profitLoss": "None", "dividendPayout": "19980000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49387000", "capitalExpenditures": "129457000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "86440000", "cashflowFromInvestment": "-129456000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19980000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-823000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40290000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214573000, "cost_of_revenue": 150892000, "gross_profit": 63681000, "research_and_development": null, "selling_general_admin": 33686000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18238000, "depreciation_amortisation": 39964000, "ebitda": 58202000, "interest_expense": 18551000, "interest_income": null, "other_non_operating": null, "pretax_income": 5502000, "tax_provision": 1465000, "effective_tax_rate": null, "net_income": 4037000, "net_income_continuing_ops": 4037000, "net_income_to_common": 4037000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103744000, "short_term_investments": null, "net_receivables": 218259000, "inventory": 19637000, "other_current_assets": null, "total_current_assets": 375161000, "net_ppe": null, "goodwill": 37063000, "intangible_assets": null, "goodwill_and_intangibles": 37063000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5404588000, "total_assets": 5779749000, "short_term_debt": 230821000, "accounts_payable": 164802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 544957000, "long_term_debt": 1472034000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3444944000, "total_liabilities": 3989901000, "total_debt": 1702855000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 713333000, "total_equity": 1787244000, "shares_outstanding": 59771000, "operating_cash_flow": 49387000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129457000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129456000, "dividends_paid": 19980000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 86440000, "free_cash_flow": 178844000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18238000", "ebitda": "58202000", "netIncome": "4037000", "grossProfit": "63681000", "depreciation": "None", "totalRevenue": "214573000", "costOfRevenue": "150892000", "interestIncome": "None", "incomeBeforeTax": "5502000", "interestExpense": "18551000", "operatingIncome": "18238000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1465000", "reportedCurrency": "USD", "netInterestIncome": "-18551000", "nonInterestIncome": "None", "operatingExpenses": "45443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39964000", "sellingGeneralAndAdministrative": "33686000", "netIncomeFromContinuingOperations": "4037000" }, "balance": { "goodwill": "37063000", "inventory": "19637000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "5779749000", "longTermDebt": "1472034000", "shortTermDebt": "230821000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "713333000", "totalLiabilities": "3989901000", "otherCurrentAssets": "33521000", "totalCurrentAssets": "375161000", "currentLongTermDebt": "230821000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5404588000", "currentAccountsPayable": "164802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1702855000", "totalShareholderEquity": "1787244000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "149334000", "totalCurrentLiabilities": "544957000", "otherNonCurrentLiabilities": "404455000", "totalNonCurrentLiabilities": "3444944000", "cashAndShortTermInvestments": "103744000", "commonStockSharesOutstanding": "59771000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "103744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4037000", "profitLoss": "None", "dividendPayout": "19980000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49387000", "capitalExpenditures": "129457000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "86440000", "cashflowFromInvestment": "-129456000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19980000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-823000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40290000", "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": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "income_statement": { "revenue": 219978000, "cost_of_revenue": 152900000, "gross_profit": 67078000, "ebit": 23965000, "ebitda": 60227000, "pretax_income": 6582000, "tax_provision": -4898000, "net_income": 11482000, "net_income_to_common": 11482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51820000, "total_current_assets": 354428000, "total_assets": 5671165000, "short_term_debt": 133483000, "long_term_debt": 1471968000, "total_debt": 1605451000, "total_liabilities": 3979190000, "total_equity": 1691975000, "shares_outstanding": 59691000, "goodwill_and_intangibles": 61638000 }, "cash_flow": { "operating_cash_flow": 47905000, "capital_expenditure": 152289000, "free_cash_flow": 200194000, "dividends_paid": 17879000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246534, "ticker_id": 917, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23965000", "ebitda": "60227000", "netIncome": "11482000", "grossProfit": "67078000", "depreciation": "None", "totalRevenue": "219978000", "costOfRevenue": "152900000", "interestIncome": "17383000", "incomeBeforeTax": "6582000", "interestExpense": "17383000", "operatingIncome": "18227000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4898000", "reportedCurrency": "USD", "netInterestIncome": "-15151000", "nonInterestIncome": "None", "operatingExpenses": "48851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36262000", "sellingGeneralAndAdministrative": "37843000", "netIncomeFromContinuingOperations": "11480000" }, "balance": { "goodwill": "37063000", "inventory": "19784000", "commonStock": "596000", "currentDebt": "None", "investments": "None", "totalAssets": "5671165000", "longTermDebt": "1471968000", "shortTermDebt": "133483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "24575000", "reportedCurrency": "USD", "retainedEarnings": "729276000", "totalLiabilities": "3979190000", "otherCurrentAssets": "85097000", "totalCurrentAssets": "354428000", "currentLongTermDebt": "132270000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5316737000", "currentAccountsPayable": "175729000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1616705000", "totalShareholderEquity": "1691975000", "capitalLeaseObligations": "1213000", "otherCurrentLiabilities": "108952000", "totalCurrentLiabilities": "418164000", "otherNonCurrentLiabilities": "403434000", "totalNonCurrentLiabilities": "3561026000", "cashAndShortTermInvestments": "51820000", "commonStockSharesOutstanding": "59691000", "intangibleAssetsExcludingGoodwill": "24575000", "cashAndCashEquivalentsAtCarryingValue": "51820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11480000", "profitLoss": "None", "dividendPayout": "17879000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "47905000", "capitalExpenditures": "152289000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "80139000", "cashflowFromInvestment": "-152281000", "stockBasedCompensation": "4981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17879000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36798000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 219978000, "cost_of_revenue": 152900000, "gross_profit": 67078000, "research_and_development": null, "selling_general_admin": 37843000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23965000, "depreciation_amortisation": 36262000, "ebitda": 60227000, "interest_expense": 17383000, "interest_income": null, "other_non_operating": null, "pretax_income": 6582000, "tax_provision": -4898000, "effective_tax_rate": null, "net_income": 11482000, "net_income_continuing_ops": 11480000, "net_income_to_common": 11482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51820000, "short_term_investments": null, "net_receivables": 217511000, "inventory": 19784000, "other_current_assets": null, "total_current_assets": 354428000, "net_ppe": null, "goodwill": 37063000, "intangible_assets": 24575000, "goodwill_and_intangibles": 61638000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5316737000, "total_assets": 5671165000, "short_term_debt": 133483000, "accounts_payable": 175729000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 418164000, "long_term_debt": 1471968000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3561026000, "total_liabilities": 3979190000, "total_debt": 1605451000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 729276000, "total_equity": 1691975000, "shares_outstanding": 59691000, "operating_cash_flow": 47905000, "stock_based_compensation": 4981000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152289000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152281000, "dividends_paid": 17879000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 80139000, "free_cash_flow": 200194000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23965000", "ebitda": "60227000", "netIncome": "11482000", "grossProfit": "67078000", "depreciation": "None", "totalRevenue": "219978000", "costOfRevenue": "152900000", "interestIncome": "17383000", "incomeBeforeTax": "6582000", "interestExpense": "17383000", "operatingIncome": "18227000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4898000", "reportedCurrency": "USD", "netInterestIncome": "-15151000", "nonInterestIncome": "None", "operatingExpenses": "48851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36262000", "sellingGeneralAndAdministrative": "37843000", "netIncomeFromContinuingOperations": "11480000" }, "balance": { "goodwill": "37063000", "inventory": "19784000", "commonStock": "596000", "currentDebt": "None", "investments": "None", "totalAssets": "5671165000", "longTermDebt": "1471968000", "shortTermDebt": "133483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "24575000", "reportedCurrency": "USD", "retainedEarnings": "729276000", "totalLiabilities": "3979190000", "otherCurrentAssets": "85097000", "totalCurrentAssets": "354428000", "currentLongTermDebt": "132270000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5316737000", "currentAccountsPayable": "175729000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1616705000", "totalShareholderEquity": "1691975000", "capitalLeaseObligations": "1213000", "otherCurrentLiabilities": "108952000", "totalCurrentLiabilities": "418164000", "otherNonCurrentLiabilities": "403434000", "totalNonCurrentLiabilities": "3561026000", "cashAndShortTermInvestments": "51820000", "commonStockSharesOutstanding": "59691000", "intangibleAssetsExcludingGoodwill": "24575000", "cashAndCashEquivalentsAtCarryingValue": "51820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11480000", "profitLoss": "None", "dividendPayout": "17879000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "47905000", "capitalExpenditures": "152289000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "80139000", "cashflowFromInvestment": "-152281000", "stockBasedCompensation": "4981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17879000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36798000", "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": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "income_statement": { "revenue": 311235000, "cost_of_revenue": 182088000, "gross_profit": 129146999, "ebit": 65642000, "ebitda": 101760000, "pretax_income": 48517000, "tax_provision": -12599000, "net_income": 61230000, "net_income_to_common": 61230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75990000, "total_current_assets": 399312000, "total_assets": 5519417000, "short_term_debt": 417490000, "long_term_debt": 1103819000, "total_debt": 1521309000, "total_liabilities": 3816522000, "total_equity": 1700474000, "shares_outstanding": 59653000, "goodwill_and_intangibles": 37063000 }, "cash_flow": { "operating_cash_flow": 167289000, "capital_expenditure": 135182000, "free_cash_flow": 302471000, "dividends_paid": 17876000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246536, "ticker_id": 917, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65642000", "ebitda": "101760000", "netIncome": "61230000", "grossProfit": "129146999", "depreciation": "None", "totalRevenue": "311235000", "costOfRevenue": "182088000", "interestIncome": "17125000", "incomeBeforeTax": "48517000", "interestExpense": "17125000", "operatingIncome": "70615000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-12599000", "reportedCurrency": "USD", "netInterestIncome": "-17125000", "nonInterestIncome": "None", "operatingExpenses": "58532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182088000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36118000", "sellingGeneralAndAdministrative": "36237000", "netIncomeFromContinuingOperations": "61116000" }, "balance": { "goodwill": "37063000", "inventory": "20069000", "commonStock": "596000", "currentDebt": "None", "investments": "None", "totalAssets": "5519417000", "longTermDebt": "1103819000", "shortTermDebt": "417490000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "735673000", "totalLiabilities": "3816522000", "otherCurrentAssets": "119648000", "totalCurrentAssets": "399312000", "currentLongTermDebt": "417490000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5120105000", "currentAccountsPayable": "188176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1521309000", "totalShareholderEquity": "1700474000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "106367000", "totalCurrentLiabilities": "729919000", "otherNonCurrentLiabilities": "411763000", "totalNonCurrentLiabilities": "3086603000", "cashAndShortTermInvestments": "75990000", "commonStockSharesOutstanding": "59653000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "75990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61116000", "profitLoss": "None", "dividendPayout": "17876000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "167289000", "capitalExpenditures": "135182000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3289000", "cashflowFromInvestment": "-138546000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17876000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36659000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 311235000, "cost_of_revenue": 182088000, "gross_profit": 129146999, "research_and_development": null, "selling_general_admin": 36237000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65642000, "depreciation_amortisation": 36118000, "ebitda": 101760000, "interest_expense": 17125000, "interest_income": null, "other_non_operating": null, "pretax_income": 48517000, "tax_provision": -12599000, "effective_tax_rate": null, "net_income": 61230000, "net_income_continuing_ops": 61116000, "net_income_to_common": 61230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75990000, "short_term_investments": null, "net_receivables": 183605000, "inventory": 20069000, "other_current_assets": null, "total_current_assets": 399312000, "net_ppe": null, "goodwill": 37063000, "intangible_assets": null, "goodwill_and_intangibles": 37063000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5120105000, "total_assets": 5519417000, "short_term_debt": 417490000, "accounts_payable": 188176000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 729919000, "long_term_debt": 1103819000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3086603000, "total_liabilities": 3816522000, "total_debt": 1521309000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 735673000, "total_equity": 1700474000, "shares_outstanding": 59653000, "operating_cash_flow": 167289000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135182000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138546000, "dividends_paid": 17876000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3289000, "free_cash_flow": 302471000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65642000", "ebitda": "101760000", "netIncome": "61230000", "grossProfit": "129146999", "depreciation": "None", "totalRevenue": "311235000", "costOfRevenue": "182088000", "interestIncome": "17125000", "incomeBeforeTax": "48517000", "interestExpense": "17125000", "operatingIncome": "70615000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-12599000", "reportedCurrency": "USD", "netInterestIncome": "-17125000", "nonInterestIncome": "None", "operatingExpenses": "58532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182088000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36118000", "sellingGeneralAndAdministrative": "36237000", "netIncomeFromContinuingOperations": "61116000" }, "balance": { "goodwill": "37063000", "inventory": "20069000", "commonStock": "596000", "currentDebt": "None", "investments": "None", "totalAssets": "5519417000", "longTermDebt": "1103819000", "shortTermDebt": "417490000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "735673000", "totalLiabilities": "3816522000", "otherCurrentAssets": "119648000", "totalCurrentAssets": "399312000", "currentLongTermDebt": "417490000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5120105000", "currentAccountsPayable": "188176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1521309000", "totalShareholderEquity": "1700474000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "106367000", "totalCurrentLiabilities": "729919000", "otherNonCurrentLiabilities": "411763000", "totalNonCurrentLiabilities": "3086603000", "cashAndShortTermInvestments": "75990000", "commonStockSharesOutstanding": "59653000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "75990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61116000", "profitLoss": "None", "dividendPayout": "17876000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "167289000", "capitalExpenditures": "135182000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3289000", "cashflowFromInvestment": "-138546000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17876000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36659000", "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": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "income_statement": { "revenue": 264954000, "cost_of_revenue": 94546000, "gross_profit": 170408000, "ebit": 67254000, "ebitda": 103826000, "pretax_income": 50717000, "tax_provision": 8667000, "net_income": 42168000, "net_income_to_common": 42168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50539000, "total_current_assets": 361581000, "total_assets": 5399929000, "short_term_debt": 432467000, "long_term_debt": 1104046000, "total_debt": 1536513000, "total_liabilities": 3742660000, "total_equity": 1657269000, "shares_outstanding": 59590000, "goodwill_and_intangibles": 37063000 }, "cash_flow": { "operating_cash_flow": 48946000, "capital_expenditure": 119417000, "free_cash_flow": 168363000, "dividends_paid": 17872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246537, "ticker_id": 917, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67254000", "ebitda": "103826000", "netIncome": "42168000", "grossProfit": "170408000", "depreciation": "None", "totalRevenue": "264954000", "costOfRevenue": "94546000", "interestIncome": "16537000", "incomeBeforeTax": "50717000", "interestExpense": "16537000", "operatingIncome": "51809000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "8667000", "reportedCurrency": "USD", "netInterestIncome": "-16537000", "nonInterestIncome": "None", "operatingExpenses": "118599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36572000", "sellingGeneralAndAdministrative": "33317000", "netIncomeFromContinuingOperations": "42050000" }, "balance": { "goodwill": "37063000", "inventory": "19879000", "commonStock": "596000", "currentDebt": "None", "investments": "None", "totalAssets": "5399929000", "longTermDebt": "1104046000", "shortTermDebt": "432467000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "692319000", "totalLiabilities": "3742660000", "otherCurrentAssets": "91525000", "totalCurrentAssets": "361581000", "currentLongTermDebt": "432467000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "219517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5038348000", "currentAccountsPayable": "166958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1536513000", "totalShareholderEquity": "1657269000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "86655000", "totalCurrentLiabilities": "686080000", "otherNonCurrentLiabilities": "394202000", "totalNonCurrentLiabilities": "3056580000", "cashAndShortTermInvestments": "50539000", "commonStockSharesOutstanding": "59590000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50539000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42050000", "profitLoss": "None", "dividendPayout": "17872000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48946000", "capitalExpenditures": "119417000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76492000", "cashflowFromInvestment": "-119417000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17872000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 264954000, "cost_of_revenue": 94546000, "gross_profit": 170408000, "research_and_development": null, "selling_general_admin": 33317000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67254000, "depreciation_amortisation": 36572000, "ebitda": 103826000, "interest_expense": 16537000, "interest_income": null, "other_non_operating": null, "pretax_income": 50717000, "tax_provision": 8667000, "effective_tax_rate": null, "net_income": 42168000, "net_income_continuing_ops": 42050000, "net_income_to_common": 42168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50539000, "short_term_investments": null, "net_receivables": 219517000, "inventory": 19879000, "other_current_assets": null, "total_current_assets": 361581000, "net_ppe": null, "goodwill": 37063000, "intangible_assets": null, "goodwill_and_intangibles": 37063000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5038348000, "total_assets": 5399929000, "short_term_debt": 432467000, "accounts_payable": 166958000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 686080000, "long_term_debt": 1104046000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3056580000, "total_liabilities": 3742660000, "total_debt": 1536513000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 692319000, "total_equity": 1657269000, "shares_outstanding": 59590000, "operating_cash_flow": 48946000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119417000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119417000, "dividends_paid": 17872000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 76492000, "free_cash_flow": 168363000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67254000", "ebitda": "103826000", "netIncome": "42168000", "grossProfit": "170408000", "depreciation": "None", "totalRevenue": "264954000", "costOfRevenue": "94546000", "interestIncome": "16537000", "incomeBeforeTax": "50717000", "interestExpense": "16537000", "operatingIncome": "51809000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "8667000", "reportedCurrency": "USD", "netInterestIncome": "-16537000", "nonInterestIncome": "None", "operatingExpenses": "118599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36572000", "sellingGeneralAndAdministrative": "33317000", "netIncomeFromContinuingOperations": "42050000" }, "balance": { "goodwill": "37063000", "inventory": "19879000", "commonStock": "596000", "currentDebt": "None", "investments": "None", "totalAssets": "5399929000", "longTermDebt": "1104046000", "shortTermDebt": "432467000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "692319000", "totalLiabilities": "3742660000", "otherCurrentAssets": "91525000", "totalCurrentAssets": "361581000", "currentLongTermDebt": "432467000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "219517000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5038348000", "currentAccountsPayable": "166958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1536513000", "totalShareholderEquity": "1657269000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "86655000", "totalCurrentLiabilities": "686080000", "otherNonCurrentLiabilities": "394202000", "totalNonCurrentLiabilities": "3056580000", "cashAndShortTermInvestments": "50539000", "commonStockSharesOutstanding": "59590000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50539000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42050000", "profitLoss": "None", "dividendPayout": "17872000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48946000", "capitalExpenditures": "119417000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "76492000", "cashflowFromInvestment": "-119417000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17872000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36572000", "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": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "income_statement": { "revenue": 203973000, "cost_of_revenue": 67392000, "gross_profit": 136581000, "ebit": 28854000, "ebitda": 65348000, "pretax_income": 15940000, "tax_provision": 2738000, "net_income": 13331000, "net_income_to_common": 13331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44460000, "total_current_assets": 319223000, "total_assets": 5257751000, "short_term_debt": 357445000, "long_term_debt": 1104373000, "total_debt": 1461818000, "total_liabilities": 3625762000, "total_equity": 1631989000, "shares_outstanding": 59566000, "goodwill_and_intangibles": 37063000 }, "cash_flow": { "operating_cash_flow": 38421000, "capital_expenditure": 110103000, "free_cash_flow": 148524000, "dividends_paid": 20226000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246538, "ticker_id": 917, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28854000", "ebitda": "65348000", "netIncome": "13331000", "grossProfit": "136581000", "depreciation": "None", "totalRevenue": "203973000", "costOfRevenue": "67392000", "interestIncome": "15652000", "incomeBeforeTax": "15940000", "interestExpense": "15652000", "operatingIncome": "22345000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2738000", "reportedCurrency": "USD", "netInterestIncome": "-15652000", "nonInterestIncome": "None", "operatingExpenses": "114236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36494000", "sellingGeneralAndAdministrative": "34174000", "netIncomeFromContinuingOperations": "13202000" }, "balance": { "goodwill": "37063000", "inventory": "20283000", "commonStock": "596000", "currentDebt": "None", "investments": "None", "totalAssets": "5257751000", "longTermDebt": "1104373000", "shortTermDebt": "357445000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "668023000", "totalLiabilities": "3625762000", "otherCurrentAssets": "70514000", "totalCurrentAssets": "319223000", "currentLongTermDebt": "357445000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4938528000", "currentAccountsPayable": "141295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1461818000", "totalShareholderEquity": "1631989000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105344000", "totalCurrentLiabilities": "604084000", "otherNonCurrentLiabilities": "390050000", "totalNonCurrentLiabilities": "3021678000", "cashAndShortTermInvestments": "44460000", "commonStockSharesOutstanding": "59566000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13202000", "profitLoss": "None", "dividendPayout": "20226000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38421000", "capitalExpenditures": "110103000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65923000", "cashflowFromInvestment": "-109896000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20226000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1109000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36494000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203973000, "cost_of_revenue": 67392000, "gross_profit": 136581000, "research_and_development": null, "selling_general_admin": 34174000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28854000, "depreciation_amortisation": 36494000, "ebitda": 65348000, "interest_expense": 15652000, "interest_income": null, "other_non_operating": null, "pretax_income": 15940000, "tax_provision": 2738000, "effective_tax_rate": null, "net_income": 13331000, "net_income_continuing_ops": 13202000, "net_income_to_common": 13331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44460000, "short_term_investments": null, "net_receivables": 183966000, "inventory": 20283000, "other_current_assets": null, "total_current_assets": 319223000, "net_ppe": null, "goodwill": 37063000, "intangible_assets": null, "goodwill_and_intangibles": 37063000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4938528000, "total_assets": 5257751000, "short_term_debt": 357445000, "accounts_payable": 141295000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 604084000, "long_term_debt": 1104373000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3021678000, "total_liabilities": 3625762000, "total_debt": 1461818000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 668023000, "total_equity": 1631989000, "shares_outstanding": 59566000, "operating_cash_flow": 38421000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110103000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109896000, "dividends_paid": 20226000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 65923000, "free_cash_flow": 148524000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28854000", "ebitda": "65348000", "netIncome": "13331000", "grossProfit": "136581000", "depreciation": "None", "totalRevenue": "203973000", "costOfRevenue": "67392000", "interestIncome": "15652000", "incomeBeforeTax": "15940000", "interestExpense": "15652000", "operatingIncome": "22345000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2738000", "reportedCurrency": "USD", "netInterestIncome": "-15652000", "nonInterestIncome": "None", "operatingExpenses": "114236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36494000", "sellingGeneralAndAdministrative": "34174000", "netIncomeFromContinuingOperations": "13202000" }, "balance": { "goodwill": "37063000", "inventory": "20283000", "commonStock": "596000", "currentDebt": "None", "investments": "None", "totalAssets": "5257751000", "longTermDebt": "1104373000", "shortTermDebt": "357445000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "668023000", "totalLiabilities": "3625762000", "otherCurrentAssets": "70514000", "totalCurrentAssets": "319223000", "currentLongTermDebt": "357445000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4938528000", "currentAccountsPayable": "141295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1461818000", "totalShareholderEquity": "1631989000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "105344000", "totalCurrentLiabilities": "604084000", "otherNonCurrentLiabilities": "390050000", "totalNonCurrentLiabilities": "3021678000", "cashAndShortTermInvestments": "44460000", "commonStockSharesOutstanding": "59566000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13202000", "profitLoss": "None", "dividendPayout": "20226000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38421000", "capitalExpenditures": "110103000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65923000", "cashflowFromInvestment": "-109896000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20226000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1109000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36494000", "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": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "income_statement": { "revenue": 222195000, "cost_of_revenue": 90708000, "gross_profit": 131487000, "ebit": 32561000, "ebitda": 66159000, "pretax_income": 17677000, "tax_provision": -1787000, "net_income": 19659000, "net_income_to_common": 19659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50121000, "total_current_assets": 324136000, "total_assets": 5180283000, "short_term_debt": 277422000, "long_term_debt": 1104571000, "total_debt": 1381993000, "total_liabilities": 3541997000, "total_equity": 1638286000, "shares_outstanding": 58647000, "goodwill_and_intangibles": 61166000 }, "cash_flow": { "operating_cash_flow": 68085000, "capital_expenditure": 138636000, "free_cash_flow": 206721000, "dividends_paid": 16654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246539, "ticker_id": 917, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32561000", "ebitda": "66159000", "netIncome": "19659000", "grossProfit": "131487000", "depreciation": "None", "totalRevenue": "222195000", "costOfRevenue": "90708000", "interestIncome": "14884000", "incomeBeforeTax": "17677000", "interestExpense": "14884000", "operatingIncome": "32246000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1787000", "reportedCurrency": "USD", "netInterestIncome": "-13624000", "nonInterestIncome": "None", "operatingExpenses": "99241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90708000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33598000", "sellingGeneralAndAdministrative": "36424000", "netIncomeFromContinuingOperations": "19464000" }, "balance": { "goodwill": "37063000", "inventory": "20511000", "commonStock": "595000", "currentDebt": "None", "investments": "None", "totalAssets": "5180283000", "longTermDebt": "1104571000", "shortTermDebt": "277422000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "24103000", "reportedCurrency": "USD", "retainedEarnings": "674918000", "totalLiabilities": "3541997000", "otherCurrentAssets": "65308000", "totalCurrentAssets": "324136000", "currentLongTermDebt": "277422000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4856147000", "currentAccountsPayable": "167533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1395496000", "totalShareholderEquity": "1638286000", "capitalLeaseObligations": "1218000", "otherCurrentLiabilities": "65277000", "totalCurrentLiabilities": "538364000", "otherNonCurrentLiabilities": "389149000", "totalNonCurrentLiabilities": "3003633000", "cashAndShortTermInvestments": "50121000", "commonStockSharesOutstanding": "58647000", "intangibleAssetsExcludingGoodwill": "24103000", "cashAndCashEquivalentsAtCarryingValue": "50121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19063000", "profitLoss": "None", "dividendPayout": "16654000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "68085000", "capitalExpenditures": "138636000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62398000", "cashflowFromInvestment": "-139993000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33598000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 222195000, "cost_of_revenue": 90708000, "gross_profit": 131487000, "research_and_development": null, "selling_general_admin": 36424000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32561000, "depreciation_amortisation": 33598000, "ebitda": 66159000, "interest_expense": 14884000, "interest_income": null, "other_non_operating": null, "pretax_income": 17677000, "tax_provision": -1787000, "effective_tax_rate": null, "net_income": 19659000, "net_income_continuing_ops": 19464000, "net_income_to_common": 19659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50121000, "short_term_investments": null, "net_receivables": 188196000, "inventory": 20511000, "other_current_assets": null, "total_current_assets": 324136000, "net_ppe": null, "goodwill": 37063000, "intangible_assets": 24103000, "goodwill_and_intangibles": 61166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4856147000, "total_assets": 5180283000, "short_term_debt": 277422000, "accounts_payable": 167533000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 538364000, "long_term_debt": 1104571000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3003633000, "total_liabilities": 3541997000, "total_debt": 1381993000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 674918000, "total_equity": 1638286000, "shares_outstanding": 58647000, "operating_cash_flow": 68085000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 138636000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139993000, "dividends_paid": 16654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 62398000, "free_cash_flow": 206721000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32561000", "ebitda": "66159000", "netIncome": "19659000", "grossProfit": "131487000", "depreciation": "None", "totalRevenue": "222195000", "costOfRevenue": "90708000", "interestIncome": "14884000", "incomeBeforeTax": "17677000", "interestExpense": "14884000", "operatingIncome": "32246000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1787000", "reportedCurrency": "USD", "netInterestIncome": "-13624000", "nonInterestIncome": "None", "operatingExpenses": "99241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90708000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33598000", "sellingGeneralAndAdministrative": "36424000", "netIncomeFromContinuingOperations": "19464000" }, "balance": { "goodwill": "37063000", "inventory": "20511000", "commonStock": "595000", "currentDebt": "None", "investments": "None", "totalAssets": "5180283000", "longTermDebt": "1104571000", "shortTermDebt": "277422000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "24103000", "reportedCurrency": "USD", "retainedEarnings": "674918000", "totalLiabilities": "3541997000", "otherCurrentAssets": "65308000", "totalCurrentAssets": "324136000", "currentLongTermDebt": "277422000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4856147000", "currentAccountsPayable": "167533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1395496000", "totalShareholderEquity": "1638286000", "capitalLeaseObligations": "1218000", "otherCurrentLiabilities": "65277000", "totalCurrentLiabilities": "538364000", "otherNonCurrentLiabilities": "389149000", "totalNonCurrentLiabilities": "3003633000", "cashAndShortTermInvestments": "50121000", "commonStockSharesOutstanding": "58647000", "intangibleAssetsExcludingGoodwill": "24103000", "cashAndCashEquivalentsAtCarryingValue": "50121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19063000", "profitLoss": "None", "dividendPayout": "16654000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "68085000", "capitalExpenditures": "138636000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62398000", "cashflowFromInvestment": "-139993000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-96000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33598000", "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": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "income_statement": { "revenue": 299563000, "cost_of_revenue": 100971000, "gross_profit": 198592000, "ebit": 91572000, "ebitda": 125184000, "pretax_income": 77976000, "tax_provision": 17422000, "net_income": 60680000, "net_income_to_common": 60680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59556000, "total_current_assets": 362951000, "total_assets": 5014908000, "short_term_debt": 260890000, "long_term_debt": 1051585000, "total_debt": 1312475000, "total_liabilities": 3383276000, "total_equity": 1628589000, "shares_outstanding": 58982000, "goodwill_and_intangibles": 37039000 }, "cash_flow": { "operating_cash_flow": 101843000, "capital_expenditure": 117750000, "free_cash_flow": 219593000, "dividends_paid": 16472000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246541, "ticker_id": 917, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91572000", "ebitda": "125184000", "netIncome": "60680000", "grossProfit": "198592000", "depreciation": "None", "totalRevenue": "299563000", "costOfRevenue": "100971000", "interestIncome": "13596000", "incomeBeforeTax": "77976000", "interestExpense": "13596000", "operatingIncome": "66748000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "17422000", "reportedCurrency": "USD", "netInterestIncome": "-13596000", "nonInterestIncome": "None", "operatingExpenses": "131844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33612000", "sellingGeneralAndAdministrative": "35453000", "netIncomeFromContinuingOperations": "60554000" }, "balance": { "goodwill": "37039000", "inventory": "19872000", "commonStock": "595000", "currentDebt": "None", "investments": "None", "totalAssets": "5014908000", "longTermDebt": "1051585000", "shortTermDebt": "260890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "671913000", "totalLiabilities": "3383276000", "otherCurrentAssets": "67128000", "totalCurrentAssets": "362951000", "currentLongTermDebt": "260890000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4651957000", "currentAccountsPayable": "171501000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1312475000", "totalShareholderEquity": "1628589000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "138338000", "totalCurrentLiabilities": "570729000", "otherNonCurrentLiabilities": "375610000", "totalNonCurrentLiabilities": "2812547000", "cashAndShortTermInvestments": "59556000", "commonStockSharesOutstanding": "58982000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59556000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60554000", "profitLoss": "None", "dividendPayout": "16472000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101843000", "capitalExpenditures": "117750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41190000", "cashflowFromInvestment": "-120511000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16472000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 299563000, "cost_of_revenue": 100971000, "gross_profit": 198592000, "research_and_development": null, "selling_general_admin": 35453000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91572000, "depreciation_amortisation": 33612000, "ebitda": 125184000, "interest_expense": 13596000, "interest_income": null, "other_non_operating": null, "pretax_income": 77976000, "tax_provision": 17422000, "effective_tax_rate": null, "net_income": 60680000, "net_income_continuing_ops": 60554000, "net_income_to_common": 60680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59556000, "short_term_investments": null, "net_receivables": 216395000, "inventory": 19872000, "other_current_assets": null, "total_current_assets": 362951000, "net_ppe": null, "goodwill": 37039000, "intangible_assets": null, "goodwill_and_intangibles": 37039000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4651957000, "total_assets": 5014908000, "short_term_debt": 260890000, "accounts_payable": 171501000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 570729000, "long_term_debt": 1051585000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2812547000, "total_liabilities": 3383276000, "total_debt": 1312475000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 671913000, "total_equity": 1628589000, "shares_outstanding": 58982000, "operating_cash_flow": 101843000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117750000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120511000, "dividends_paid": 16472000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 41190000, "free_cash_flow": 219593000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91572000", "ebitda": "125184000", "netIncome": "60680000", "grossProfit": "198592000", "depreciation": "None", "totalRevenue": "299563000", "costOfRevenue": "100971000", "interestIncome": "13596000", "incomeBeforeTax": "77976000", "interestExpense": "13596000", "operatingIncome": "66748000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "17422000", "reportedCurrency": "USD", "netInterestIncome": "-13596000", "nonInterestIncome": "None", "operatingExpenses": "131844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33612000", "sellingGeneralAndAdministrative": "35453000", "netIncomeFromContinuingOperations": "60554000" }, "balance": { "goodwill": "37039000", "inventory": "19872000", "commonStock": "595000", "currentDebt": "None", "investments": "None", "totalAssets": "5014908000", "longTermDebt": "1051585000", "shortTermDebt": "260890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "671913000", "totalLiabilities": "3383276000", "otherCurrentAssets": "67128000", "totalCurrentAssets": "362951000", "currentLongTermDebt": "260890000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4651957000", "currentAccountsPayable": "171501000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1312475000", "totalShareholderEquity": "1628589000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "138338000", "totalCurrentLiabilities": "570729000", "otherNonCurrentLiabilities": "375610000", "totalNonCurrentLiabilities": "2812547000", "cashAndShortTermInvestments": "59556000", "commonStockSharesOutstanding": "58982000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "59556000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60554000", "profitLoss": "None", "dividendPayout": "16472000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101843000", "capitalExpenditures": "117750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41190000", "cashflowFromInvestment": "-120511000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16472000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33612000", "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": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "income_statement": { "revenue": 244299000, "cost_of_revenue": 86434000, "gross_profit": 157865000, "ebit": 64400000, "ebitda": 97928000, "pretax_income": 50372000, "tax_provision": 9995000, "net_income": 40551000, "net_income_to_common": 40551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37272000, "total_current_assets": 266810000, "total_assets": 4871242000, "short_term_debt": 246183000, "long_term_debt": 1051792000, "total_debt": 1297975000, "total_liabilities": 3323551000, "total_equity": 1544601000, "shares_outstanding": 58325000, "goodwill_and_intangibles": 37039000 }, "cash_flow": { "operating_cash_flow": 94424000, "capital_expenditure": 104608000, "free_cash_flow": 199032000, "dividends_paid": 16172000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246542, "ticker_id": 917, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64400000", "ebitda": "97928000", "netIncome": "40551000", "grossProfit": "157865000", "depreciation": "None", "totalRevenue": "244299000", "costOfRevenue": "86434000", "interestIncome": "None", "incomeBeforeTax": "50372000", "interestExpense": "14028000", "operatingIncome": "48166000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9995000", "reportedCurrency": "USD", "netInterestIncome": "-14028000", "nonInterestIncome": "None", "operatingExpenses": "109699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33528000", "sellingGeneralAndAdministrative": "32042000", "netIncomeFromContinuingOperations": "40377000" }, "balance": { "goodwill": "37039000", "inventory": "17645000", "commonStock": "588000", "currentDebt": "None", "investments": "None", "totalAssets": "4871242000", "longTermDebt": "1051792000", "shortTermDebt": "246183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "627705000", "totalLiabilities": "3323551000", "otherCurrentAssets": "69351000", "totalCurrentAssets": "266810000", "currentLongTermDebt": "246183000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142542000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4604432000", "currentAccountsPayable": "143533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1297975000", "totalShareholderEquity": "1544601000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "122784000", "totalCurrentLiabilities": "512500000", "otherNonCurrentLiabilities": "369914000", "totalNonCurrentLiabilities": "2811051000", "cashAndShortTermInvestments": "37272000", "commonStockSharesOutstanding": "58325000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37272000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40551000", "profitLoss": "None", "dividendPayout": "16172000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "94424000", "capitalExpenditures": "104608000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4548000", "cashflowFromInvestment": "-104560000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16172000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33528000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 244299000, "cost_of_revenue": 86434000, "gross_profit": 157865000, "research_and_development": null, "selling_general_admin": 32042000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64400000, "depreciation_amortisation": 33528000, "ebitda": 97928000, "interest_expense": 14028000, "interest_income": null, "other_non_operating": null, "pretax_income": 50372000, "tax_provision": 9995000, "effective_tax_rate": null, "net_income": 40551000, "net_income_continuing_ops": 40377000, "net_income_to_common": 40551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37272000, "short_term_investments": null, "net_receivables": 142542000, "inventory": 17645000, "other_current_assets": null, "total_current_assets": 266810000, "net_ppe": null, "goodwill": 37039000, "intangible_assets": null, "goodwill_and_intangibles": 37039000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4604432000, "total_assets": 4871242000, "short_term_debt": 246183000, "accounts_payable": 143533000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 512500000, "long_term_debt": 1051792000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2811051000, "total_liabilities": 3323551000, "total_debt": 1297975000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 627705000, "total_equity": 1544601000, "shares_outstanding": 58325000, "operating_cash_flow": 94424000, "stock_based_compensation": 400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104608000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104560000, "dividends_paid": 16172000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4548000, "free_cash_flow": 199032000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64400000", "ebitda": "97928000", "netIncome": "40551000", "grossProfit": "157865000", "depreciation": "None", "totalRevenue": "244299000", "costOfRevenue": "86434000", "interestIncome": "None", "incomeBeforeTax": "50372000", "interestExpense": "14028000", "operatingIncome": "48166000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9995000", "reportedCurrency": "USD", "netInterestIncome": "-14028000", "nonInterestIncome": "None", "operatingExpenses": "109699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33528000", "sellingGeneralAndAdministrative": "32042000", "netIncomeFromContinuingOperations": "40377000" }, "balance": { "goodwill": "37039000", "inventory": "17645000", "commonStock": "588000", "currentDebt": "None", "investments": "None", "totalAssets": "4871242000", "longTermDebt": "1051792000", "shortTermDebt": "246183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "627705000", "totalLiabilities": "3323551000", "otherCurrentAssets": "69351000", "totalCurrentAssets": "266810000", "currentLongTermDebt": "246183000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142542000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4604432000", "currentAccountsPayable": "143533000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1297975000", "totalShareholderEquity": "1544601000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "122784000", "totalCurrentLiabilities": "512500000", "otherNonCurrentLiabilities": "369914000", "totalNonCurrentLiabilities": "2811051000", "cashAndShortTermInvestments": "37272000", "commonStockSharesOutstanding": "58325000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "37272000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40551000", "profitLoss": "None", "dividendPayout": "16172000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "94424000", "capitalExpenditures": "104608000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4548000", "cashflowFromInvestment": "-104560000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16172000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33528000", "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": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "income_statement": { "revenue": 270749000, "cost_of_revenue": 94280000, "gross_profit": 176469000, "ebit": 96705000, "ebitda": 130106000, "pretax_income": 86549000, "tax_provision": 16859000, "net_income": 69917000, "net_income_to_common": 69917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42814000, "total_current_assets": 283126000, "total_assets": 4780834000, "short_term_debt": 281176000, "long_term_debt": 1052099000, "total_debt": 1333275000, "total_liabilities": 3309997000, "total_equity": 1467432000, "shares_outstanding": 57774000, "goodwill_and_intangibles": 37039000 }, "cash_flow": { "operating_cash_flow": 26515000, "capital_expenditure": 109806000, "free_cash_flow": 136321000, "dividends_paid": 16164000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246543, "ticker_id": 917, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96705000", "ebitda": "130106000", "netIncome": "69917000", "grossProfit": "176469000", "depreciation": "None", "totalRevenue": "270749000", "costOfRevenue": "94280000", "interestIncome": "None", "incomeBeforeTax": "86549000", "interestExpense": "15042000", "operatingIncome": "77894000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16859000", "reportedCurrency": "USD", "netInterestIncome": "-15042000", "nonInterestIncome": "None", "operatingExpenses": "98575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94280000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33401000", "sellingGeneralAndAdministrative": "35596000", "netIncomeFromContinuingOperations": "69690000" }, "balance": { "goodwill": "37039000", "inventory": "16934000", "commonStock": "578000", "currentDebt": "None", "investments": "None", "totalAssets": "4780834000", "longTermDebt": "1052099000", "shortTermDebt": "281176000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "603326000", "totalLiabilities": "3309997000", "otherCurrentAssets": "69064000", "totalCurrentAssets": "283126000", "currentLongTermDebt": "281176000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "154314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4497708000", "currentAccountsPayable": "119839000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1333275000", "totalShareholderEquity": "1467432000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "106868000", "totalCurrentLiabilities": "507883000", "otherNonCurrentLiabilities": "290043000", "totalNonCurrentLiabilities": "2802114000", "cashAndShortTermInvestments": "42814000", "commonStockSharesOutstanding": "57774000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69917000", "profitLoss": "None", "dividendPayout": "16164000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26515000", "capitalExpenditures": "109806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "86588000", "cashflowFromInvestment": "-109806000", "stockBasedCompensation": "700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16164000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1142000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33401000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 270749000, "cost_of_revenue": 94280000, "gross_profit": 176469000, "research_and_development": null, "selling_general_admin": 35596000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96705000, "depreciation_amortisation": 33401000, "ebitda": 130106000, "interest_expense": 15042000, "interest_income": null, "other_non_operating": null, "pretax_income": 86549000, "tax_provision": 16859000, "effective_tax_rate": null, "net_income": 69917000, "net_income_continuing_ops": 69690000, "net_income_to_common": 69917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42814000, "short_term_investments": null, "net_receivables": 154314000, "inventory": 16934000, "other_current_assets": null, "total_current_assets": 283126000, "net_ppe": null, "goodwill": 37039000, "intangible_assets": null, "goodwill_and_intangibles": 37039000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4497708000, "total_assets": 4780834000, "short_term_debt": 281176000, "accounts_payable": 119839000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 507883000, "long_term_debt": 1052099000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2802114000, "total_liabilities": 3309997000, "total_debt": 1333275000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 603326000, "total_equity": 1467432000, "shares_outstanding": 57774000, "operating_cash_flow": 26515000, "stock_based_compensation": 700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109806000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109806000, "dividends_paid": 16164000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 86588000, "free_cash_flow": 136321000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96705000", "ebitda": "130106000", "netIncome": "69917000", "grossProfit": "176469000", "depreciation": "None", "totalRevenue": "270749000", "costOfRevenue": "94280000", "interestIncome": "None", "incomeBeforeTax": "86549000", "interestExpense": "15042000", "operatingIncome": "77894000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16859000", "reportedCurrency": "USD", "netInterestIncome": "-15042000", "nonInterestIncome": "None", "operatingExpenses": "98575000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94280000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33401000", "sellingGeneralAndAdministrative": "35596000", "netIncomeFromContinuingOperations": "69690000" }, "balance": { "goodwill": "37039000", "inventory": "16934000", "commonStock": "578000", "currentDebt": "None", "investments": "None", "totalAssets": "4780834000", "longTermDebt": "1052099000", "shortTermDebt": "281176000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "603326000", "totalLiabilities": "3309997000", "otherCurrentAssets": "69064000", "totalCurrentAssets": "283126000", "currentLongTermDebt": "281176000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "154314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4497708000", "currentAccountsPayable": "119839000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1333275000", "totalShareholderEquity": "1467432000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "106868000", "totalCurrentLiabilities": "507883000", "otherNonCurrentLiabilities": "290043000", "totalNonCurrentLiabilities": "2802114000", "cashAndShortTermInvestments": "42814000", "commonStockSharesOutstanding": "57774000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69917000", "profitLoss": "None", "dividendPayout": "16164000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26515000", "capitalExpenditures": "109806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "86588000", "cashflowFromInvestment": "-109806000", "stockBasedCompensation": "700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16164000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1142000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33401000", "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": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "income_statement": { "revenue": 214512000, "cost_of_revenue": 109954000, "gross_profit": 104558000, "ebit": 26849000, "ebitda": 58842000, "pretax_income": 20221000, "tax_provision": -9717000, "net_income": 30128000, "net_income_to_common": 30128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84966000, "total_current_assets": 296285000, "total_assets": 4700853000, "short_term_debt": 181634000, "long_term_debt": 1052768000, "total_debt": 1234402000, "total_liabilities": 3270541000, "total_equity": 1426733000, "shares_outstanding": 57756000, "goodwill_and_intangibles": 57772000 }, "cash_flow": { "operating_cash_flow": 74309000, "capital_expenditure": 109618000, "free_cash_flow": 183927000, "dividends_paid": 15006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246544, "ticker_id": 917, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26849000", "ebitda": "58842000", "netIncome": "30128000", "grossProfit": "104558000", "depreciation": "None", "totalRevenue": "214512000", "costOfRevenue": "109954000", "interestIncome": "None", "incomeBeforeTax": "20221000", "interestExpense": "12342000", "operatingIncome": "35236000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9717000", "reportedCurrency": "USD", "netInterestIncome": "-12039000", "nonInterestIncome": "None", "operatingExpenses": "69322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109954000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31993000", "sellingGeneralAndAdministrative": "37058000", "netIncomeFromContinuingOperations": "29938000" }, "balance": { "goodwill": "37039000", "inventory": "16170000", "commonStock": "577000", "currentDebt": "None", "investments": "None", "totalAssets": "4700853000", "longTermDebt": "1052768000", "shortTermDebt": "181634000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20733000", "reportedCurrency": "USD", "retainedEarnings": "549573000", "totalLiabilities": "3270541000", "otherCurrentAssets": "18130000", "totalCurrentAssets": "296285000", "currentLongTermDebt": "180672000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177019000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4404568000", "currentAccountsPayable": "160297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1247007000", "totalShareholderEquity": "1426733000", "capitalLeaseObligations": "962000", "otherCurrentLiabilities": "70329000", "totalCurrentLiabilities": "430339000", "otherNonCurrentLiabilities": "363267000", "totalNonCurrentLiabilities": "2840202000", "cashAndShortTermInvestments": "84966000", "commonStockSharesOutstanding": "57756000", "intangibleAssetsExcludingGoodwill": "20733000", "cashAndCashEquivalentsAtCarryingValue": "84966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30128000", "profitLoss": "None", "dividendPayout": "15006000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6063000", "operatingCashflow": "74309000", "capitalExpenditures": "109618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51400000", "cashflowFromInvestment": "-109793000", "stockBasedCompensation": "293000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15006000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31993000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214512000, "cost_of_revenue": 109954000, "gross_profit": 104558000, "research_and_development": null, "selling_general_admin": 37058000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26849000, "depreciation_amortisation": 31993000, "ebitda": 58842000, "interest_expense": 12342000, "interest_income": null, "other_non_operating": null, "pretax_income": 20221000, "tax_provision": -9717000, "effective_tax_rate": null, "net_income": 30128000, "net_income_continuing_ops": 29938000, "net_income_to_common": 30128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84966000, "short_term_investments": null, "net_receivables": 177019000, "inventory": 16170000, "other_current_assets": null, "total_current_assets": 296285000, "net_ppe": null, "goodwill": 37039000, "intangible_assets": 20733000, "goodwill_and_intangibles": 57772000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4404568000, "total_assets": 4700853000, "short_term_debt": 181634000, "accounts_payable": 160297000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 430339000, "long_term_debt": 1052768000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2840202000, "total_liabilities": 3270541000, "total_debt": 1234402000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 549573000, "total_equity": 1426733000, "shares_outstanding": 57756000, "operating_cash_flow": 74309000, "stock_based_compensation": 293000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109793000, "dividends_paid": 15006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51400000, "free_cash_flow": 183927000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26849000", "ebitda": "58842000", "netIncome": "30128000", "grossProfit": "104558000", "depreciation": "None", "totalRevenue": "214512000", "costOfRevenue": "109954000", "interestIncome": "None", "incomeBeforeTax": "20221000", "interestExpense": "12342000", "operatingIncome": "35236000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9717000", "reportedCurrency": "USD", "netInterestIncome": "-12039000", "nonInterestIncome": "None", "operatingExpenses": "69322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109954000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31993000", "sellingGeneralAndAdministrative": "37058000", "netIncomeFromContinuingOperations": "29938000" }, "balance": { "goodwill": "37039000", "inventory": "16170000", "commonStock": "577000", "currentDebt": "None", "investments": "None", "totalAssets": "4700853000", "longTermDebt": "1052768000", "shortTermDebt": "181634000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20733000", "reportedCurrency": "USD", "retainedEarnings": "549573000", "totalLiabilities": "3270541000", "otherCurrentAssets": "18130000", "totalCurrentAssets": "296285000", "currentLongTermDebt": "180672000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177019000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4404568000", "currentAccountsPayable": "160297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1247007000", "totalShareholderEquity": "1426733000", "capitalLeaseObligations": "962000", "otherCurrentLiabilities": "70329000", "totalCurrentLiabilities": "430339000", "otherNonCurrentLiabilities": "363267000", "totalNonCurrentLiabilities": "2840202000", "cashAndShortTermInvestments": "84966000", "commonStockSharesOutstanding": "57756000", "intangibleAssetsExcludingGoodwill": "20733000", "cashAndCashEquivalentsAtCarryingValue": "84966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30128000", "profitLoss": "None", "dividendPayout": "15006000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6063000", "operatingCashflow": "74309000", "capitalExpenditures": "109618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51400000", "cashflowFromInvestment": "-109793000", "stockBasedCompensation": "293000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15006000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31993000", "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": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "income_statement": { "revenue": 254976000, "cost_of_revenue": 130690000, "gross_profit": 124286000, "ebit": 52129000, "ebitda": 82516000, "pretax_income": 39337000, "tax_provision": 5012000, "net_income": 34438000, "net_income_to_common": 34438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34735000, "total_current_assets": 302282000, "total_assets": 4041361000, "short_term_debt": 116823000, "long_term_debt": 1051846000, "total_debt": 1168669000, "total_liabilities": 2626366000, "total_equity": 1410668000, "shares_outstanding": 57740000, "goodwill_and_intangibles": 36814000 }, "cash_flow": { "operating_cash_flow": 105987000, "capital_expenditure": 96940000, "free_cash_flow": 202927000, "dividends_paid": 15003000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246546, "ticker_id": 917, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52129000", "ebitda": "82516000", "netIncome": "34438000", "grossProfit": "124286000", "depreciation": "None", "totalRevenue": "254976000", "costOfRevenue": "130690000", "interestIncome": "12792000", "incomeBeforeTax": "39337000", "interestExpense": "12792000", "operatingIncome": "43474000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5012000", "reportedCurrency": "USD", "netInterestIncome": "-12792000", "nonInterestIncome": "None", "operatingExpenses": "80812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30387000", "sellingGeneralAndAdministrative": "34216000", "netIncomeFromContinuingOperations": "34325000" }, "balance": { "goodwill": "36814000", "inventory": "15454000", "commonStock": "577000", "currentDebt": "None", "investments": "None", "totalAssets": "4041361000", "longTermDebt": "1051846000", "shortTermDebt": "116823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "534451000", "totalLiabilities": "2626366000", "otherCurrentAssets": "53670000", "totalCurrentAssets": "302282000", "currentLongTermDebt": "116823000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "198423000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3739079000", "currentAccountsPayable": "152869000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3248324000", "shortLongTermDebtTotal": "1168669000", "totalShareholderEquity": "1410668000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26458000", "totalCurrentLiabilities": "381140000", "otherNonCurrentLiabilities": "289990000", "totalNonCurrentLiabilities": "2245226000", "cashAndShortTermInvestments": "34735000", "commonStockSharesOutstanding": "57740000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34325000", "profitLoss": "None", "dividendPayout": "15003000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "3876000", "operatingCashflow": "105987000", "capitalExpenditures": "96940000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24266000", "cashflowFromInvestment": "-279626000", "stockBasedCompensation": "1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15003000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30387000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 254976000, "cost_of_revenue": 130690000, "gross_profit": 124286000, "research_and_development": null, "selling_general_admin": 34216000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52129000, "depreciation_amortisation": 30387000, "ebitda": 82516000, "interest_expense": 12792000, "interest_income": null, "other_non_operating": null, "pretax_income": 39337000, "tax_provision": 5012000, "effective_tax_rate": null, "net_income": 34438000, "net_income_continuing_ops": 34325000, "net_income_to_common": 34438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34735000, "short_term_investments": null, "net_receivables": 198423000, "inventory": 15454000, "other_current_assets": null, "total_current_assets": 302282000, "net_ppe": null, "goodwill": 36814000, "intangible_assets": null, "goodwill_and_intangibles": 36814000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3739079000, "total_assets": 4041361000, "short_term_debt": 116823000, "accounts_payable": 152869000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 381140000, "long_term_debt": 1051846000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2245226000, "total_liabilities": 2626366000, "total_debt": 1168669000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 534451000, "total_equity": 1410668000, "shares_outstanding": 57740000, "operating_cash_flow": 105987000, "stock_based_compensation": 1200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96940000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -279626000, "dividends_paid": 15003000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24266000, "free_cash_flow": 202927000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52129000", "ebitda": "82516000", "netIncome": "34438000", "grossProfit": "124286000", "depreciation": "None", "totalRevenue": "254976000", "costOfRevenue": "130690000", "interestIncome": "12792000", "incomeBeforeTax": "39337000", "interestExpense": "12792000", "operatingIncome": "43474000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5012000", "reportedCurrency": "USD", "netInterestIncome": "-12792000", "nonInterestIncome": "None", "operatingExpenses": "80812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30387000", "sellingGeneralAndAdministrative": "34216000", "netIncomeFromContinuingOperations": "34325000" }, "balance": { "goodwill": "36814000", "inventory": "15454000", "commonStock": "577000", "currentDebt": "None", "investments": "None", "totalAssets": "4041361000", "longTermDebt": "1051846000", "shortTermDebt": "116823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "534451000", "totalLiabilities": "2626366000", "otherCurrentAssets": "53670000", "totalCurrentAssets": "302282000", "currentLongTermDebt": "116823000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "198423000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3739079000", "currentAccountsPayable": "152869000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3248324000", "shortLongTermDebtTotal": "1168669000", "totalShareholderEquity": "1410668000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26458000", "totalCurrentLiabilities": "381140000", "otherNonCurrentLiabilities": "289990000", "totalNonCurrentLiabilities": "2245226000", "cashAndShortTermInvestments": "34735000", "commonStockSharesOutstanding": "57740000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34325000", "profitLoss": "None", "dividendPayout": "15003000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "3876000", "operatingCashflow": "105987000", "capitalExpenditures": "96940000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24266000", "cashflowFromInvestment": "-279626000", "stockBasedCompensation": "1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15003000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30387000", "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": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "income_statement": { "revenue": 194044000, "cost_of_revenue": 100770000, "gross_profit": 93274000, "ebit": 22143000, "ebitda": 52454000, "pretax_income": 11221000, "tax_provision": 1774000, "net_income": 9556000, "net_income_to_common": 9556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55595000, "total_current_assets": 311856000, "total_assets": 3990201000, "short_term_debt": 131825000, "long_term_debt": 1052070000, "total_debt": 1183895000, "total_liabilities": 2596234000, "total_equity": 1389516000, "shares_outstanding": 56730000, "goodwill_and_intangibles": 36814000 }, "cash_flow": { "operating_cash_flow": 16551000, "capital_expenditure": 95209000, "free_cash_flow": 111760000, "dividends_paid": 14571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246547, "ticker_id": 917, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:33:41.191209+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22143000", "ebitda": "52454000", "netIncome": "9556000", "grossProfit": "93274000", "depreciation": "None", "totalRevenue": "194044000", "costOfRevenue": "100770000", "interestIncome": "12696000", "incomeBeforeTax": "11221000", "interestExpense": "12696000", "operatingIncome": "15949000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1774000", "reportedCurrency": "USD", "netInterestIncome": "-12696000", "nonInterestIncome": "None", "operatingExpenses": "77325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6194000", "costofGoodsAndServicesSold": "100770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30311000", "sellingGeneralAndAdministrative": "34975000", "netIncomeFromContinuingOperations": "9447000" }, "balance": { "goodwill": "36814000", "inventory": "13862000", "commonStock": "577000", "currentDebt": "None", "investments": "None", "totalAssets": "3990201000", "longTermDebt": "1052070000", "shortTermDebt": "131825000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "515015999", "totalLiabilities": "2596234000", "otherCurrentAssets": "140250000", "totalCurrentAssets": "311856000", "currentLongTermDebt": "131825000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3678345000", "currentAccountsPayable": "138272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1183894999", "totalShareholderEquity": "1389516000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "92560000", "totalCurrentLiabilities": "362657000", "otherNonCurrentLiabilities": "490147000", "totalNonCurrentLiabilities": "2233577000", "cashAndShortTermInvestments": "55595000", "commonStockSharesOutstanding": "56730000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9447000", "profitLoss": "None", "dividendPayout": "14571000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "19276000", "operatingCashflow": "16551000", "capitalExpenditures": "95209000", "changeInReceivables": "-19276000", "changeInExchangeRate": "None", "cashflowFromFinancing": "81883000", "cashflowFromInvestment": "-95209000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3225000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 194044000, "cost_of_revenue": 100770000, "gross_profit": 93274000, "research_and_development": null, "selling_general_admin": 34975000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22143000, "depreciation_amortisation": 30311000, "ebitda": 52454000, "interest_expense": 12696000, "interest_income": null, "other_non_operating": null, "pretax_income": 11221000, "tax_provision": 1774000, "effective_tax_rate": null, "net_income": 9556000, "net_income_continuing_ops": 9447000, "net_income_to_common": 9556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55595000, "short_term_investments": null, "net_receivables": 102149000, "inventory": 13862000, "other_current_assets": null, "total_current_assets": 311856000, "net_ppe": null, "goodwill": 36814000, "intangible_assets": null, "goodwill_and_intangibles": 36814000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3678345000, "total_assets": 3990201000, "short_term_debt": 131825000, "accounts_payable": 138272000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 362657000, "long_term_debt": 1052070000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2233577000, "total_liabilities": 2596234000, "total_debt": 1183895000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 515015999, "total_equity": 1389516000, "shares_outstanding": 56730000, "operating_cash_flow": 16551000, "stock_based_compensation": 1400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95209000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95209000, "dividends_paid": 14571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 81883000, "free_cash_flow": 111760000, "net_change_in_cash": 3225000 }, "raw_data": { "income": { "ebit": "22143000", "ebitda": "52454000", "netIncome": "9556000", "grossProfit": "93274000", "depreciation": "None", "totalRevenue": "194044000", "costOfRevenue": "100770000", "interestIncome": "12696000", "incomeBeforeTax": "11221000", "interestExpense": "12696000", "operatingIncome": "15949000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1774000", "reportedCurrency": "USD", "netInterestIncome": "-12696000", "nonInterestIncome": "None", "operatingExpenses": "77325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6194000", "costofGoodsAndServicesSold": "100770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30311000", "sellingGeneralAndAdministrative": "34975000", "netIncomeFromContinuingOperations": "9447000" }, "balance": { "goodwill": "36814000", "inventory": "13862000", "commonStock": "577000", "currentDebt": "None", "investments": "None", "totalAssets": "3990201000", "longTermDebt": "1052070000", "shortTermDebt": "131825000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "515015999", "totalLiabilities": "2596234000", "otherCurrentAssets": "140250000", "totalCurrentAssets": "311856000", "currentLongTermDebt": "131825000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3678345000", "currentAccountsPayable": "138272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1183894999", "totalShareholderEquity": "1389516000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "92560000", "totalCurrentLiabilities": "362657000", "otherNonCurrentLiabilities": "490147000", "totalNonCurrentLiabilities": "2233577000", "cashAndShortTermInvestments": "55595000", "commonStockSharesOutstanding": "56730000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9447000", "profitLoss": "None", "dividendPayout": "14571000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "19276000", "operatingCashflow": "16551000", "capitalExpenditures": "95209000", "changeInReceivables": "-19276000", "changeInExchangeRate": "None", "cashflowFromFinancing": "81883000", "cashflowFromInvestment": "-95209000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3225000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30311000", "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": "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" } ], "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" ] } } }