{ "ticker": { "uuid": "67694d46-bc5b-41dd-9fdc-b204070622f5", "symbol": "PRKS", "name": "United Parks & Resorts Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/67694d46-bc5b-41dd-9fdc-b204070622f5/", "api_url": "https://sharemaestro.com/factors/api/tickers/67694d46-bc5b-41dd-9fdc-b204070622f5/" }, "ticker_metadata": { "id": 3209, "uuid": "67694d46-bc5b-41dd-9fdc-b204070622f5", "symbol": "PRKS", "name": "United Parks & Resorts Inc", "asset_type": "equity", "market_cap": 1891549000, "stock_exchange_id": 3, "industry": "Leisure", "sector": "Consumer Cyclical", "description": "United Parks & Resorts Inc., is a theme park and entertainment company in the United States. The company is headquartered in Orlando, Florida.", "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": "67694d46-bc5b-41dd-9fdc-b204070622f5", "symbol": "PRKS", "name": "United Parks & Resorts Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/67694d46-bc5b-41dd-9fdc-b204070622f5/", "api_url": "https://sharemaestro.com/factors/api/tickers/67694d46-bc5b-41dd-9fdc-b204070622f5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.85, "value": 0.85, "quality": 0.86, "momentum": 0.2, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 40.77, "market_cap": 2014771860, "pe_ratio": 13.3945, "earnings_yield": 0.0747, "ebitda_to_ev": 0.1222, "shareholder_yield": 0, "roe": -0.2699, "piotroski_f_score": 6, "momentum_12_1": -0.0847, "volatility_252d": 0.49 }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:01.041528+00:00", "batch_id": "" }, "size": { "price_close": 40.77, "market_cap": 2014771860, "market_cap_usd": 2014771860, "enterprise_value": 4249451860, "shares_outstanding": 49418000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.3945, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.2182, "pcf_ratio": 4.7838, "pfcf_ratio": 3.0931, "ev_ebitda": 8.1824, "ev_ebit": 12.4438, "ev_sales": 2.5693, "ev_fcf": 6.5237, "earnings_yield": 0.0747, "fcf_yield": 0.1533, "price_to_sales": 1.2182, "price_to_book": null, "price_to_cashflow": 4.7838, "ebitda_to_ev": 0.1222, "sales_yield": 0.3892 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6536, "operating_margin": 0.2065, "net_margin": 0.0909, "ebitda_margin": 0.314, "fcf_margin": 0.3938, "roe": -0.2699, "roa": 0.0577, "roic": 0.1503, "roc_greenblatt": null, "asset_turnover": 0.6343, "cash_conversion": 4.3305, "accruals_ratio": -0.1038, "sbc_to_revenue": 0.0111, "piotroski_f_score": 6, "altman_z_score": 1.7647, "earnings_stability_5y": 1.204, "revenue_stability_5y": 0.3224, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4146, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -5.6794, "net_debt_to_ebitda": 4.3029, "debt_to_assets": 0.8681, "interest_coverage": 2.5916, "current_ratio": 0.5308, "quick_ratio": 0.4054, "net_debt": 2234680000, "local_beta": -0.0001, "volatility_252d": 0.49, "volatility_60d": 1.1407, "max_drawdown_12m": -0.4615, "risk_adjusted_momentum": -0.1729 }, "growth": { "revenue_growth_1y": -0.0355, "revenue_growth_3y_cagr": -0.0134, "revenue_growth_5y_cagr": 0.3095, "eps_growth_1y": -0.3242, "eps_growth_3y_cagr": -0.1669, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0016, "book_value_growth_1y": null, "revenue_growth": -0.0355, "earnings_growth": -0.3242 }, "momentum": { "price_return_1m": 0.0395, "price_return_3m": 0.1928, "price_return_6m": 0.1475, "price_return_9m": -0.251, "price_return_12m": -0.0485, "price_return_12m_ex1m": -0.0847, "momentum_6m": 0.1475, "momentum_12m": -0.0485, "momentum_12_1": -0.0847, "distance_from_52w_high": -0.2615, "distance_from_52w_low": 0.3713, "relative_strength": -0.1485 }, "raw_ttm": { "revenue_ttm": 1653904000, "gross_profit_ttm": 1080966000, "ebit_ttm": 341492000, "ebitda_ttm": 519338000, "net_income_ttm": 150418000, "eps_diluted_ttm": 3.0438, "operating_cash_flow_ttm": 421168000, "capital_expenditure_ttm": 230218000, "fcf_ttm": 651386000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 131768000, "cash_and_equivalents": 28942000, "total_current_assets": 241422000, "total_current_liabilities": 454861000, "net_ppe": null, "total_assets": 2607502000, "total_debt": 2263622000, "total_equity": -557229000, "net_working_capital": -223673000, "book_value_per_share": -11.2758, "retained_earnings": 771881000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -781353000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 34, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 33, "rank_pcf": 16, "rank_ev_ebitda": 27, "rank_ev_ebit": 50, "rank_earnings_yield": 34, "rank_fcf_yield": 24, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 87, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 27, "rank_fcf_margin": 20, "rank_piotroski": 41, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 85, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 66 }, "composites": { "value_composite": 15, "quality_composite": 14, "momentum_composite": 80, "growth_composite": 95, "yield_composite": 94, "svqf_composite": 17, "vc1_composite": 14, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 15, "quality_value_composite": 0.855, "os_score": 0.85, "value_percentile": 0.85, "quality_percentile": 0.86, "momentum_percentile": 0.2, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 31, "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": 5171, "ticker_id": 3209, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:01.041528+00:00", "batch_id": "", "os_score_delta": null, "price_close": 40.77, "market_cap": 2014771860, "market_cap_usd": 2014771860, "enterprise_value": 4249451860, "shares_outstanding": 49418000, "fx_rate_to_usd": null, "pe_ratio": 13.39448643, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.21819154, "pcf_ratio": 4.78377241, "pfcf_ratio": 3.09305367, "ev_ebitda": 8.18243968, "ev_ebit": 12.44378158, "ev_sales": 2.56934614, "ev_fcf": 6.52370769, "earnings_yield": 0.07465758, "fcf_yield": 0.15328706, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.65358449, "operating_margin": 0.20647631, "net_margin": 0.09094724, "ebitda_margin": 0.31400734, "fcf_margin": 0.39384753, "roe": -0.26993929, "roa": 0.05768663, "roic": 0.15029908, "roc_greenblatt": null, "asset_turnover": 0.63428676, "cash_conversion": 4.33050566, "accruals_ratio": -0.10383501, "sbc_to_revenue": 0.01109375, "debt_to_equity": -5.67940829, "net_debt_to_ebitda": 4.30293951, "debt_to_assets": 0.86811899, "interest_coverage": 2.59161557, "current_ratio": 0.53075995, "quick_ratio": 0.4053568, "net_debt": 2234680000, "revenue_growth_1y": -0.0355272, "revenue_growth_3y_cagr": -0.01340211, "revenue_growth_5y_cagr": 0.30949279, "eps_growth_1y": -0.32416148, "eps_growth_3y_cagr": -0.16693005, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.00163843, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 1.76465718, "earnings_stability_5y": 1.20404, "revenue_stability_5y": 0.322393, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03952065, "price_return_3m": 0.19280281, "price_return_6m": 0.147481, "price_return_9m": -0.25096454, "price_return_12m": -0.04854142, "price_return_12m_ex1m": -0.08471412, "distance_from_52w_high": -0.26154682, "distance_from_52w_low": 0.37134208, "relative_strength": -0.148505, "local_beta": -0.0001, "volatility_252d": 0.490008, "volatility_60d": 1.140724, "max_drawdown_12m": -0.4615106, "revenue_ttm": 1653904000, "gross_profit_ttm": 1080966000, "ebit_ttm": 341492000, "ebitda_ttm": 519338000, "net_income_ttm": 150418000, "eps_diluted_ttm": 3.04378971, "operating_cash_flow_ttm": 421168000, "capital_expenditure_ttm": 230218000, "fcf_ttm": 651386000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 131768000, "cash_and_equivalents": 28942000, "total_current_assets": 241422000, "total_current_liabilities": 454861000, "net_ppe": null, "total_assets": 2607502000, "total_debt": 2263622000, "total_equity": -557229000, "net_working_capital": -223673000, "book_value_per_share": -11.27583067, "retained_earnings": 771881000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -781353000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 34, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 33, "rank_pcf": 16, "rank_ev_ebitda": 27, "rank_ev_ebit": 50, "rank_earnings_yield": 34, "rank_fcf_yield": 24, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 87, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 27, "rank_fcf_margin": 20, "rank_piotroski": 41, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 85, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 66, "value_composite": 15, "quality_composite": 14, "momentum_composite": 80, "growth_composite": 95, "yield_composite": 94, "svqf_composite": 17, "vc1_composite": 14, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 15, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 31, "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": 40.77, "os": 0.85, "value": 0.85, "quality": 0.86, "momentum": 0.2, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 13.3945, "earnings_yield": 0.0747, "shareholder_yield": 0, "roe": -0.2699, "momentum_12_1": -0.0847, "complete_fields": { "id": 5171, "ticker_id": 3209, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:01.041528+00:00", "batch_id": "", "os_score_delta": null, "price_close": 40.77, "market_cap": 2014771860, "market_cap_usd": 2014771860, "enterprise_value": 4249451860, "shares_outstanding": 49418000, "fx_rate_to_usd": null, "pe_ratio": 13.39448643, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.21819154, "pcf_ratio": 4.78377241, "pfcf_ratio": 3.09305367, "ev_ebitda": 8.18243968, "ev_ebit": 12.44378158, "ev_sales": 2.56934614, "ev_fcf": 6.52370769, "earnings_yield": 0.07465758, "fcf_yield": 0.15328706, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.65358449, "operating_margin": 0.20647631, "net_margin": 0.09094724, "ebitda_margin": 0.31400734, "fcf_margin": 0.39384753, "roe": -0.26993929, "roa": 0.05768663, "roic": 0.15029908, "roc_greenblatt": null, "asset_turnover": 0.63428676, "cash_conversion": 4.33050566, "accruals_ratio": -0.10383501, "sbc_to_revenue": 0.01109375, "debt_to_equity": -5.67940829, "net_debt_to_ebitda": 4.30293951, "debt_to_assets": 0.86811899, "interest_coverage": 2.59161557, "current_ratio": 0.53075995, "quick_ratio": 0.4053568, "net_debt": 2234680000, "revenue_growth_1y": -0.0355272, "revenue_growth_3y_cagr": -0.01340211, "revenue_growth_5y_cagr": 0.30949279, "eps_growth_1y": -0.32416148, "eps_growth_3y_cagr": -0.16693005, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.00163843, "book_value_growth_1y": null, "piotroski_f_score": 6, "altman_z_score": 1.76465718, "earnings_stability_5y": 1.20404, "revenue_stability_5y": 0.322393, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03952065, "price_return_3m": 0.19280281, "price_return_6m": 0.147481, "price_return_9m": -0.25096454, "price_return_12m": -0.04854142, "price_return_12m_ex1m": -0.08471412, "distance_from_52w_high": -0.26154682, "distance_from_52w_low": 0.37134208, "relative_strength": -0.148505, "local_beta": -0.0001, "volatility_252d": 0.490008, "volatility_60d": 1.140724, "max_drawdown_12m": -0.4615106, "revenue_ttm": 1653904000, "gross_profit_ttm": 1080966000, "ebit_ttm": 341492000, "ebitda_ttm": 519338000, "net_income_ttm": 150418000, "eps_diluted_ttm": 3.04378971, "operating_cash_flow_ttm": 421168000, "capital_expenditure_ttm": 230218000, "fcf_ttm": 651386000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 131768000, "cash_and_equivalents": 28942000, "total_current_assets": 241422000, "total_current_liabilities": 454861000, "net_ppe": null, "total_assets": 2607502000, "total_debt": 2263622000, "total_equity": -557229000, "net_working_capital": -223673000, "book_value_per_share": -11.27583067, "retained_earnings": 771881000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -781353000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 34, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 33, "rank_pcf": 16, "rank_ev_ebitda": 27, "rank_ev_ebit": 50, "rank_earnings_yield": 34, "rank_fcf_yield": 24, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 87, "rank_roc": 50, "rank_roic": 23, "rank_gross_margin": 27, "rank_fcf_margin": 20, "rank_piotroski": 41, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 85, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 73, "rank_relative_strength": 66, "value_composite": 15, "quality_composite": 14, "momentum_composite": 80, "growth_composite": 95, "yield_composite": 94, "svqf_composite": 17, "vc1_composite": 14, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 15, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 31, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "income_statement": { "revenue": 1662559000, "cost_of_revenue": 1056019000, "gross_profit": 606540000, "ebit": 370191000, "ebitda": 544665000, "pretax_income": 226537000, "tax_provision": 58184000, "net_income": 168353000, "net_income_to_common": 168353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99762000, "total_current_assets": 282794000, "total_assets": 2616274000, "short_term_debt": 20651000, "long_term_debt": 2217708000, "total_debt": 2238359000, "total_liabilities": 3052080000, "total_equity": -435806000, "shares_outstanding": 54991000, "goodwill_and_intangibles": 256424000 }, "cash_flow": { "operating_cash_flow": 380085000, "capital_expenditure": 116965000, "free_cash_flow": 497050000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318043, "ticker_id": 3209, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "370191000", "ebitda": "544665000", "netIncome": "168353000", "grossProfit": "606540000", "depreciation": "None", "totalRevenue": "1662559000", "costOfRevenue": "1056019000", "interestIncome": "None", "incomeBeforeTax": "226537000", "interestExpense": "134139999", "operatingIncome": "370191000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "58184000", "reportedCurrency": "USD", "netInterestIncome": "-134140000", "nonInterestIncome": "None", "operatingExpenses": "236349000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1056019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174474000", "sellingGeneralAndAdministrative": "227749000", "netIncomeFromContinuingOperations": "168353000" }, "balance": { "goodwill": "66278000", "inventory": "51628000", "commonStock": "973000", "currentDebt": "None", "investments": "None", "totalAssets": "2616274000", "longTermDebt": "2217708000", "shortTermDebt": "20651000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "190146000", "reportedCurrency": "USD", "retainedEarnings": "805949000", "totalLiabilities": "3052080000", "otherCurrentAssets": "44317000", "totalCurrentAssets": "282794000", "currentLongTermDebt": "15423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2333480000", "currentAccountsPayable": "111519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2353866000", "totalShareholderEquity": "-435806000", "capitalLeaseObligations": "115142000", "otherCurrentLiabilities": "109237000", "totalCurrentLiabilities": "384732000", "otherNonCurrentLiabilities": "80222000", "totalNonCurrentLiabilities": "2667348000", "cashAndShortTermInvestments": "99762000", "commonStockSharesOutstanding": "54991000", "intangibleAssetsExcludingGoodwill": "190146000", "cashAndCashEquivalentsAtCarryingValue": "99762000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168353000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6653000", "operatingCashflow": "380085000", "capitalExpenditures": "116965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178727000", "cashflowFromInvestment": "-217489000", "stockBasedCompensation": "12347000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16845000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1662559000, "cost_of_revenue": 1056019000, "gross_profit": 606540000, "research_and_development": null, "selling_general_admin": 227749000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 370191000, "depreciation_amortisation": 174474000, "ebitda": 544665000, "interest_expense": 134139999, "interest_income": null, "other_non_operating": null, "pretax_income": 226537000, "tax_provision": 58184000, "effective_tax_rate": null, "net_income": 168353000, "net_income_continuing_ops": 168353000, "net_income_to_common": 168353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99762000, "short_term_investments": null, "net_receivables": 87087000, "inventory": 51628000, "other_current_assets": null, "total_current_assets": 282794000, "net_ppe": null, "goodwill": 66278000, "intangible_assets": 190146000, "goodwill_and_intangibles": 256424000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2333480000, "total_assets": 2616274000, "short_term_debt": 20651000, "accounts_payable": 111519000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 384732000, "long_term_debt": 2217708000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2667348000, "total_liabilities": 3052080000, "total_debt": 2238359000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 805949000, "total_equity": -435806000, "shares_outstanding": 54991000, "operating_cash_flow": 380085000, "stock_based_compensation": 12347000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116965000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -217489000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -178727000, "free_cash_flow": 497050000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "370191000", "ebitda": "544665000", "netIncome": "168353000", "grossProfit": "606540000", "depreciation": "None", "totalRevenue": "1662559000", "costOfRevenue": "1056019000", "interestIncome": "None", "incomeBeforeTax": "226537000", "interestExpense": "134139999", "operatingIncome": "370191000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "58184000", "reportedCurrency": "USD", "netInterestIncome": "-134140000", "nonInterestIncome": "None", "operatingExpenses": "236349000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1056019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174474000", "sellingGeneralAndAdministrative": "227749000", "netIncomeFromContinuingOperations": "168353000" }, "balance": { "goodwill": "66278000", "inventory": "51628000", "commonStock": "973000", "currentDebt": "None", "investments": "None", "totalAssets": "2616274000", "longTermDebt": "2217708000", "shortTermDebt": "20651000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "190146000", "reportedCurrency": "USD", "retainedEarnings": "805949000", "totalLiabilities": "3052080000", "otherCurrentAssets": "44317000", "totalCurrentAssets": "282794000", "currentLongTermDebt": "15423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2333480000", "currentAccountsPayable": "111519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2353866000", "totalShareholderEquity": "-435806000", "capitalLeaseObligations": "115142000", "otherCurrentLiabilities": "109237000", "totalCurrentLiabilities": "384732000", "otherNonCurrentLiabilities": "80222000", "totalNonCurrentLiabilities": "2667348000", "cashAndShortTermInvestments": "99762000", "commonStockSharesOutstanding": "54991000", "intangibleAssetsExcludingGoodwill": "190146000", "cashAndCashEquivalentsAtCarryingValue": "99762000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "168353000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6653000", "operatingCashflow": "380085000", "capitalExpenditures": "116965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178727000", "cashflowFromInvestment": "-217489000", "stockBasedCompensation": "12347000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16845000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "income_statement": { "revenue": 1725301000, "cost_of_revenue": 131407000, "gross_profit": 1593894000, "ebit": 459288000, "ebitda": 622726000, "pretax_income": 291526000, "tax_provision": 64029000, "net_income": 227497000, "net_income_to_common": 227497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115893000, "total_current_assets": 270428000, "total_assets": 2573578000, "short_term_debt": 19502000, "long_term_debt": 2228746000, "total_debt": 2248248000, "total_liabilities": 3035118000, "total_equity": -461540000, "shares_outstanding": 60010000, "goodwill_and_intangibles": 224124000 }, "cash_flow": { "operating_cash_flow": 480139000, "capital_expenditure": 248430000, "free_cash_flow": 728569000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318048, "ticker_id": 3209, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "459288000", "ebitda": "622726000", "netIncome": "227497000", "grossProfit": "1593894000", "depreciation": "None", "totalRevenue": "1725301000", "costOfRevenue": "131407000", "interestIncome": "None", "incomeBeforeTax": "291526000", "interestExpense": "167762000", "operatingIncome": "463291000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "64029000", "reportedCurrency": "USD", "netInterestIncome": "-167762000", "nonInterestIncome": "None", "operatingExpenses": "1130603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131407000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163438000", "sellingGeneralAndAdministrative": "98136000", "netIncomeFromContinuingOperations": "227497000" }, "balance": { "goodwill": "66278000", "inventory": "45846000", "commonStock": "971000", "currentDebt": "None", "investments": "None", "totalAssets": "2573578000", "longTermDebt": "2228746000", "shortTermDebt": "19502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "157846000", "reportedCurrency": "USD", "retainedEarnings": "637596000", "totalLiabilities": "3035118000", "otherCurrentAssets": "29247000", "totalCurrentAssets": "270428000", "currentLongTermDebt": "15423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2303150000", "currentAccountsPayable": "163552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2363365000", "totalShareholderEquity": "-461540000", "capitalLeaseObligations": "119196000", "otherCurrentLiabilities": "70980000", "totalCurrentLiabilities": "412868000", "otherNonCurrentLiabilities": "65068000", "totalNonCurrentLiabilities": "2622250000", "cashAndShortTermInvestments": "115893000", "commonStockSharesOutstanding": "60010000", "intangibleAssetsExcludingGoodwill": "157846000", "cashAndCashEquivalentsAtCarryingValue": "115893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227497000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2597000", "operatingCashflow": "480139000", "capitalExpenditures": "248430000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-362663000", "cashflowFromInvestment": "-248505000", "stockBasedCompensation": "13673000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-482922000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163438000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1725301000, "cost_of_revenue": 131407000, "gross_profit": 1593894000, "research_and_development": 3900000, "selling_general_admin": 98136000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 459288000, "depreciation_amortisation": 163438000, "ebitda": 622726000, "interest_expense": 167762000, "interest_income": null, "other_non_operating": null, "pretax_income": 291526000, "tax_provision": 64029000, "effective_tax_rate": null, "net_income": 227497000, "net_income_continuing_ops": 227497000, "net_income_to_common": 227497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115893000, "short_term_investments": null, "net_receivables": 79442000, "inventory": 45846000, "other_current_assets": null, "total_current_assets": 270428000, "net_ppe": null, "goodwill": 66278000, "intangible_assets": 157846000, "goodwill_and_intangibles": 224124000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2303150000, "total_assets": 2573578000, "short_term_debt": 19502000, "accounts_payable": 163552000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412868000, "long_term_debt": 2228746000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2622250000, "total_liabilities": 3035118000, "total_debt": 2248248000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 637596000, "total_equity": -461540000, "shares_outstanding": 60010000, "operating_cash_flow": 480139000, "stock_based_compensation": 13673000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 248430000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -248505000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -362663000, "free_cash_flow": 728569000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "459288000", "ebitda": "622726000", "netIncome": "227497000", "grossProfit": "1593894000", "depreciation": "None", "totalRevenue": "1725301000", "costOfRevenue": "131407000", "interestIncome": "None", "incomeBeforeTax": "291526000", "interestExpense": "167762000", "operatingIncome": "463291000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "64029000", "reportedCurrency": "USD", "netInterestIncome": "-167762000", "nonInterestIncome": "None", "operatingExpenses": "1130603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131407000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163438000", "sellingGeneralAndAdministrative": "98136000", "netIncomeFromContinuingOperations": "227497000" }, "balance": { "goodwill": "66278000", "inventory": "45846000", "commonStock": "971000", "currentDebt": "None", "investments": "None", "totalAssets": "2573578000", "longTermDebt": "2228746000", "shortTermDebt": "19502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "157846000", "reportedCurrency": "USD", "retainedEarnings": "637596000", "totalLiabilities": "3035118000", "otherCurrentAssets": "29247000", "totalCurrentAssets": "270428000", "currentLongTermDebt": "15423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2303150000", "currentAccountsPayable": "163552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2363365000", "totalShareholderEquity": "-461540000", "capitalLeaseObligations": "119196000", "otherCurrentLiabilities": "70980000", "totalCurrentLiabilities": "412868000", "otherNonCurrentLiabilities": "65068000", "totalNonCurrentLiabilities": "2622250000", "cashAndShortTermInvestments": "115893000", "commonStockSharesOutstanding": "60010000", "intangibleAssetsExcludingGoodwill": "157846000", "cashAndCashEquivalentsAtCarryingValue": "115893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227497000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2597000", "operatingCashflow": "480139000", "capitalExpenditures": "248430000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-362663000", "cashflowFromInvestment": "-248505000", "stockBasedCompensation": "13673000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-482922000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163438000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "income_statement": { "revenue": 1726587000, "cost_of_revenue": 131697000, "gross_profit": 1594890000, "ebit": 459773000, "ebitda": 613981000, "pretax_income": 313107000, "tax_provision": 78911000, "net_income": 234196000, "net_income_to_common": 234196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246922000, "total_current_assets": 390182000, "total_assets": 2625046000, "short_term_debt": 15380000, "long_term_debt": 2093190000, "total_debt": 2108570000, "total_liabilities": 2833262000, "total_equity": -208216000, "shares_outstanding": 64494000, "goodwill_and_intangibles": 224049000 }, "cash_flow": { "operating_cash_flow": 504916000, "capital_expenditure": 304836000, "free_cash_flow": 809752000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318053, "ticker_id": 3209, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "459773000", "ebitda": "613981000", "netIncome": "234196000", "grossProfit": "1594890000", "depreciation": "None", "totalRevenue": "1726587000", "costOfRevenue": "131697000", "interestIncome": "None", "incomeBeforeTax": "313107000", "interestExpense": "146666000", "operatingIncome": "459755000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "78911000", "reportedCurrency": "USD", "netInterestIncome": "-146666000", "nonInterestIncome": "None", "operatingExpenses": "1135135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154208000", "sellingGeneralAndAdministrative": "109150000", "netIncomeFromContinuingOperations": "234196000" }, "balance": { "goodwill": "66278000", "inventory": "49236000", "commonStock": "967000", "currentDebt": "None", "investments": "None", "totalAssets": "2625046000", "longTermDebt": "2093190000", "shortTermDebt": "15380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "157771000", "reportedCurrency": "USD", "retainedEarnings": "410099000", "totalLiabilities": "2833262000", "otherCurrentAssets": "20179000", "totalCurrentAssets": "390182000", "currentLongTermDebt": "12000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2234864000", "currentAccountsPayable": "160611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2221294000", "totalShareholderEquity": "-208216000", "capitalLeaseObligations": "116104000", "otherCurrentLiabilities": "75141000", "totalCurrentLiabilities": "410915000", "otherNonCurrentLiabilities": "51484000", "totalNonCurrentLiabilities": "2422347000", "cashAndShortTermInvestments": "246922000", "commonStockSharesOutstanding": "64494000", "intangibleAssetsExcludingGoodwill": "157771000", "cashAndCashEquivalentsAtCarryingValue": "246922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "234196000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5366000", "operatingCashflow": "504916000", "capitalExpenditures": "304836000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34707000", "cashflowFromInvestment": "-305607000", "stockBasedCompensation": "17032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17861000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154208000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1726587000, "cost_of_revenue": 131697000, "gross_profit": 1594890000, "research_and_development": 1800000, "selling_general_admin": 109150000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 459773000, "depreciation_amortisation": 154208000, "ebitda": 613981000, "interest_expense": 146666000, "interest_income": null, "other_non_operating": null, "pretax_income": 313107000, "tax_provision": 78911000, "effective_tax_rate": null, "net_income": 234196000, "net_income_continuing_ops": 234196000, "net_income_to_common": 234196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246922000, "short_term_investments": null, "net_receivables": 73845000, "inventory": 49236000, "other_current_assets": null, "total_current_assets": 390182000, "net_ppe": null, "goodwill": 66278000, "intangible_assets": 157771000, "goodwill_and_intangibles": 224049000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2234864000, "total_assets": 2625046000, "short_term_debt": 15380000, "accounts_payable": 160611000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 410915000, "long_term_debt": 2093190000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2422347000, "total_liabilities": 2833262000, "total_debt": 2108570000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 410099000, "total_equity": -208216000, "shares_outstanding": 64494000, "operating_cash_flow": 504916000, "stock_based_compensation": 17032000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 304836000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -305607000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34707000, "free_cash_flow": 809752000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "459773000", "ebitda": "613981000", "netIncome": "234196000", "grossProfit": "1594890000", "depreciation": "None", "totalRevenue": "1726587000", "costOfRevenue": "131697000", "interestIncome": "None", "incomeBeforeTax": "313107000", "interestExpense": "146666000", "operatingIncome": "459755000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "78911000", "reportedCurrency": "USD", "netInterestIncome": "-146666000", "nonInterestIncome": "None", "operatingExpenses": "1135135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154208000", "sellingGeneralAndAdministrative": "109150000", "netIncomeFromContinuingOperations": "234196000" }, "balance": { "goodwill": "66278000", "inventory": "49236000", "commonStock": "967000", "currentDebt": "None", "investments": "None", "totalAssets": "2625046000", "longTermDebt": "2093190000", "shortTermDebt": "15380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "157771000", "reportedCurrency": "USD", "retainedEarnings": "410099000", "totalLiabilities": "2833262000", "otherCurrentAssets": "20179000", "totalCurrentAssets": "390182000", "currentLongTermDebt": "12000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2234864000", "currentAccountsPayable": "160611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2221294000", "totalShareholderEquity": "-208216000", "capitalLeaseObligations": "116104000", "otherCurrentLiabilities": "75141000", "totalCurrentLiabilities": "410915000", "otherNonCurrentLiabilities": "51484000", "totalNonCurrentLiabilities": "2422347000", "cashAndShortTermInvestments": "246922000", "commonStockSharesOutstanding": "64494000", "intangibleAssetsExcludingGoodwill": "157771000", "cashAndCashEquivalentsAtCarryingValue": "246922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "234196000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5366000", "operatingCashflow": "504916000", "capitalExpenditures": "304836000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34707000", "cashflowFromInvestment": "-305607000", "stockBasedCompensation": "17032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17861000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154208000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "income_statement": { "revenue": 1731237000, "cost_of_revenue": 135217000, "gross_profit": 1596020000, "ebit": 507574000, "ebitda": 660194000, "pretax_income": 390073000, "tax_provision": 98883000, "net_income": 291190000, "net_income_to_common": 291190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79196000, "total_current_assets": 233696000, "total_assets": 2325787000, "short_term_debt": 15387000, "long_term_debt": 2099059000, "total_debt": 2114446000, "total_liabilities": 2763451000, "total_equity": -437664000, "shares_outstanding": 70280000, "goodwill_and_intangibles": 223278000 }, "cash_flow": { "operating_cash_flow": 564588000, "capital_expenditure": 200705000, "free_cash_flow": 765293000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318058, "ticker_id": 3209, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "507574000", "ebitda": "660194000", "netIncome": "291190000", "grossProfit": "1596020000", "depreciation": "None", "totalRevenue": "1731237000", "costOfRevenue": "135217000", "interestIncome": "None", "incomeBeforeTax": "390073000", "interestExpense": "117501000", "operatingIncome": "507531000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "98883000", "reportedCurrency": "USD", "netInterestIncome": "-117501000", "nonInterestIncome": "None", "operatingExpenses": "1088489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152620000", "sellingGeneralAndAdministrative": "95774000", "netIncomeFromContinuingOperations": "291190000" }, "balance": { "goodwill": "66278000", "inventory": "55190000", "commonStock": "963000", "currentDebt": "None", "investments": "None", "totalAssets": "2325787000", "longTermDebt": "2099059000", "shortTermDebt": "15387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "157000000", "reportedCurrency": "USD", "retainedEarnings": "175903000", "totalLiabilities": "2763451000", "otherCurrentAssets": "28260000", "totalCurrentAssets": "233696000", "currentLongTermDebt": "12000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71050000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2092091000", "currentAccountsPayable": "159947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2229842000", "totalShareholderEquity": "-437664000", "capitalLeaseObligations": "118783000", "otherCurrentLiabilities": "61053000", "totalCurrentLiabilities": "409206000", "otherNonCurrentLiabilities": "43163000", "totalNonCurrentLiabilities": "2354245000", "cashAndShortTermInvestments": "79196000", "commonStockSharesOutstanding": "70280000", "intangibleAssetsExcludingGoodwill": "157000000", "cashAndCashEquivalentsAtCarryingValue": "79196000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "291190000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-27112000", "operatingCashflow": "564588000", "capitalExpenditures": "200705000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-726049000", "cashflowFromInvestment": "-200705000", "stockBasedCompensation": "18158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-693623000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152620000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1731237000, "cost_of_revenue": 135217000, "gross_profit": 1596020000, "research_and_development": 700000, "selling_general_admin": 95774000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 507574000, "depreciation_amortisation": 152620000, "ebitda": 660194000, "interest_expense": 117501000, "interest_income": null, "other_non_operating": null, "pretax_income": 390073000, "tax_provision": 98883000, "effective_tax_rate": null, "net_income": 291190000, "net_income_continuing_ops": 291190000, "net_income_to_common": 291190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79196000, "short_term_investments": null, "net_receivables": 71050000, "inventory": 55190000, "other_current_assets": null, "total_current_assets": 233696000, "net_ppe": null, "goodwill": 66278000, "intangible_assets": 157000000, "goodwill_and_intangibles": 223278000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2092091000, "total_assets": 2325787000, "short_term_debt": 15387000, "accounts_payable": 159947000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 409206000, "long_term_debt": 2099059000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2354245000, "total_liabilities": 2763451000, "total_debt": 2114446000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 175903000, "total_equity": -437664000, "shares_outstanding": 70280000, "operating_cash_flow": 564588000, "stock_based_compensation": 18158000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 200705000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -200705000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -726049000, "free_cash_flow": 765293000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "507574000", "ebitda": "660194000", "netIncome": "291190000", "grossProfit": "1596020000", "depreciation": "None", "totalRevenue": "1731237000", "costOfRevenue": "135217000", "interestIncome": "None", "incomeBeforeTax": "390073000", "interestExpense": "117501000", "operatingIncome": "507531000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "98883000", "reportedCurrency": "USD", "netInterestIncome": "-117501000", "nonInterestIncome": "None", "operatingExpenses": "1088489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152620000", "sellingGeneralAndAdministrative": "95774000", "netIncomeFromContinuingOperations": "291190000" }, "balance": { "goodwill": "66278000", "inventory": "55190000", "commonStock": "963000", "currentDebt": "None", "investments": "None", "totalAssets": "2325787000", "longTermDebt": "2099059000", "shortTermDebt": "15387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "157000000", "reportedCurrency": "USD", "retainedEarnings": "175903000", "totalLiabilities": "2763451000", "otherCurrentAssets": "28260000", "totalCurrentAssets": "233696000", "currentLongTermDebt": "12000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71050000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2092091000", "currentAccountsPayable": "159947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2229842000", "totalShareholderEquity": "-437664000", "capitalLeaseObligations": "118783000", "otherCurrentLiabilities": "61053000", "totalCurrentLiabilities": "409206000", "otherNonCurrentLiabilities": "43163000", "totalNonCurrentLiabilities": "2354245000", "cashAndShortTermInvestments": "79196000", "commonStockSharesOutstanding": "70280000", "intangibleAssetsExcludingGoodwill": "157000000", "cashAndCashEquivalentsAtCarryingValue": "79196000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "291190000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-27112000", "operatingCashflow": "564588000", "capitalExpenditures": "200705000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-726049000", "cashflowFromInvestment": "-200705000", "stockBasedCompensation": "18158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-693623000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152620000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "income_statement": { "revenue": 1503730000, "cost_of_revenue": 114287000, "gross_profit": 1389443000, "ebit": 372991000, "ebitda": 521651000, "pretax_income": 256349000, "tax_provision": -164000, "net_income": 256513000, "net_income_to_common": 256513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 443707000, "total_current_assets": 567396000, "total_assets": 2610316000, "short_term_debt": 14895000, "long_term_debt": 2104835000, "total_debt": 2119730000, "total_liabilities": 2644232000, "total_equity": -33916000, "shares_outstanding": 79575000, "goodwill_and_intangibles": 223278000 }, "cash_flow": { "operating_cash_flow": 503012000, "capital_expenditure": 128854000, "free_cash_flow": 631866000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318063, "ticker_id": 3209, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "372991000", "ebitda": "521651000", "netIncome": "256513000", "grossProfit": "1389443000", "depreciation": "None", "totalRevenue": "1503730000", "costOfRevenue": "114287000", "interestIncome": "None", "incomeBeforeTax": "256349000", "interestExpense": "116642000", "operatingIncome": "431962000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-164000", "reportedCurrency": "USD", "netInterestIncome": "-116642000", "nonInterestIncome": "None", "operatingExpenses": "957481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148660000", "sellingGeneralAndAdministrative": "103471000", "netIncomeFromContinuingOperations": "256513000" }, "balance": { "goodwill": "66278000", "inventory": "29478000", "commonStock": "955000", "currentDebt": "None", "investments": "None", "totalAssets": "2610316000", "longTermDebt": "2104835000", "shortTermDebt": "14895000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "157000000", "reportedCurrency": "USD", "retainedEarnings": "-115287000", "totalLiabilities": "2644232000", "otherCurrentAssets": "17263000", "totalCurrentAssets": "567396000", "currentLongTermDebt": "12000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2042920000", "currentAccountsPayable": "134311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2236776000", "totalShareholderEquity": "-33916000", "capitalLeaseObligations": "119941000", "otherCurrentLiabilities": "67183000", "totalCurrentLiabilities": "371966000", "otherNonCurrentLiabilities": "37582000", "totalNonCurrentLiabilities": "2272266000", "cashAndShortTermInvestments": "443707000", "commonStockSharesOutstanding": "79575000", "intangibleAssetsExcludingGoodwill": "157000000", "cashAndCashEquivalentsAtCarryingValue": "443707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "256513000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "644000", "operatingCashflow": "503012000", "capitalExpenditures": "128854000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-364897000", "cashflowFromInvestment": "-128854000", "stockBasedCompensation": "39722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-215749000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148660000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1503730000, "cost_of_revenue": 114287000, "gross_profit": 1389443000, "research_and_development": 1400000, "selling_general_admin": 103471000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 372991000, "depreciation_amortisation": 148660000, "ebitda": 521651000, "interest_expense": 116642000, "interest_income": null, "other_non_operating": null, "pretax_income": 256349000, "tax_provision": -164000, "effective_tax_rate": null, "net_income": 256513000, "net_income_continuing_ops": 256513000, "net_income_to_common": 256513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 443707000, "short_term_investments": null, "net_receivables": 76948000, "inventory": 29478000, "other_current_assets": null, "total_current_assets": 567396000, "net_ppe": null, "goodwill": 66278000, "intangible_assets": 157000000, "goodwill_and_intangibles": 223278000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2042920000, "total_assets": 2610316000, "short_term_debt": 14895000, "accounts_payable": 134311000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 371966000, "long_term_debt": 2104835000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2272266000, "total_liabilities": 2644232000, "total_debt": 2119730000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -115287000, "total_equity": -33916000, "shares_outstanding": 79575000, "operating_cash_flow": 503012000, "stock_based_compensation": 39722000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128854000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -128854000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -364897000, "free_cash_flow": 631866000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "372991000", "ebitda": "521651000", "netIncome": "256513000", "grossProfit": "1389443000", "depreciation": "None", "totalRevenue": "1503730000", "costOfRevenue": "114287000", "interestIncome": "None", "incomeBeforeTax": "256349000", "interestExpense": "116642000", "operatingIncome": "431962000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-164000", "reportedCurrency": "USD", "netInterestIncome": "-116642000", "nonInterestIncome": "None", "operatingExpenses": "957481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148660000", "sellingGeneralAndAdministrative": "103471000", "netIncomeFromContinuingOperations": "256513000" }, "balance": { "goodwill": "66278000", "inventory": "29478000", "commonStock": "955000", "currentDebt": "None", "investments": "None", "totalAssets": "2610316000", "longTermDebt": "2104835000", "shortTermDebt": "14895000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "157000000", "reportedCurrency": "USD", "retainedEarnings": "-115287000", "totalLiabilities": "2644232000", "otherCurrentAssets": "17263000", "totalCurrentAssets": "567396000", "currentLongTermDebt": "12000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2042920000", "currentAccountsPayable": "134311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2236776000", "totalShareholderEquity": "-33916000", "capitalLeaseObligations": "119941000", "otherCurrentLiabilities": "67183000", "totalCurrentLiabilities": "371966000", "otherNonCurrentLiabilities": "37582000", "totalNonCurrentLiabilities": "2272266000", "cashAndShortTermInvestments": "443707000", "commonStockSharesOutstanding": "79575000", "intangibleAssetsExcludingGoodwill": "157000000", "cashAndCashEquivalentsAtCarryingValue": "443707000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "256513000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "644000", "operatingCashflow": "503012000", "capitalExpenditures": "128854000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-364897000", "cashflowFromInvestment": "-128854000", "stockBasedCompensation": "39722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-215749000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148660000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "income_statement": { "revenue": 431779000, "cost_of_revenue": 36712000, "gross_profit": 395067000, "ebit": -241939000, "ebitda": -91393000, "pretax_income": -342846000, "tax_provision": -30525000, "net_income": -312321000, "net_income_to_common": -312321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 433909000, "total_current_assets": 507437000, "total_assets": 2566358000, "short_term_debt": 19262000, "long_term_debt": 2177137000, "total_debt": 2196399000, "total_liabilities": 2672161000, "total_equity": -105803000, "shares_outstanding": 78194000, "goodwill_and_intangibles": 223278000 }, "cash_flow": { "operating_cash_flow": -120729000, "capital_expenditure": 109175000, "free_cash_flow": -11554000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318068, "ticker_id": 3209, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-241939000", "ebitda": "-91393000", "netIncome": "-312321000", "grossProfit": "395067000", "depreciation": "None", "totalRevenue": "431779000", "costOfRevenue": "36712000", "interestIncome": "None", "incomeBeforeTax": "-342846000", "interestExpense": "100907000", "operatingIncome": "-241663000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-30525000", "reportedCurrency": "USD", "netInterestIncome": "-100907000", "nonInterestIncome": "None", "operatingExpenses": "636730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150546000", "sellingGeneralAndAdministrative": "46785000", "netIncomeFromContinuingOperations": "-312321000" }, "balance": { "goodwill": "66278000", "inventory": "30700000", "commonStock": "946000", "currentDebt": "None", "investments": "None", "totalAssets": "2566358000", "longTermDebt": "2177137000", "shortTermDebt": "19262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "157000000", "reportedCurrency": "USD", "retainedEarnings": "-371800000", "totalLiabilities": "2672161000", "otherCurrentAssets": "12418000", "totalCurrentAssets": "507437000", "currentLongTermDebt": "15505000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2058921000", "currentAccountsPayable": "105369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2316543000", "totalShareholderEquity": "-105803000", "capitalLeaseObligations": "123901000", "otherCurrentLiabilities": "51213000", "totalCurrentLiabilities": "317121000", "otherNonCurrentLiabilities": "41987000", "totalNonCurrentLiabilities": "2355040000", "cashAndShortTermInvestments": "433909000", "commonStockSharesOutstanding": "78194000", "intangibleAssetsExcludingGoodwill": "157000000", "cashAndCashEquivalentsAtCarryingValue": "433909000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-312321000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2267000", "operatingCashflow": "-120729000", "capitalExpenditures": "109175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "624204000", "cashflowFromInvestment": "-109175000", "stockBasedCompensation": "7467000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12406000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150546000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 431779000, "cost_of_revenue": 36712000, "gross_profit": 395067000, "research_and_development": 1700000, "selling_general_admin": 46785000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -241939000, "depreciation_amortisation": 150546000, "ebitda": -91393000, "interest_expense": 100907000, "interest_income": null, "other_non_operating": null, "pretax_income": -342846000, "tax_provision": -30525000, "effective_tax_rate": null, "net_income": -312321000, "net_income_continuing_ops": -312321000, "net_income_to_common": -312321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 433909000, "short_term_investments": null, "net_receivables": 30410000, "inventory": 30700000, "other_current_assets": null, "total_current_assets": 507437000, "net_ppe": null, "goodwill": 66278000, "intangible_assets": 157000000, "goodwill_and_intangibles": 223278000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2058921000, "total_assets": 2566358000, "short_term_debt": 19262000, "accounts_payable": 105369000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 317121000, "long_term_debt": 2177137000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2355040000, "total_liabilities": 2672161000, "total_debt": 2196399000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -371800000, "total_equity": -105803000, "shares_outstanding": 78194000, "operating_cash_flow": -120729000, "stock_based_compensation": 7467000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109175000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109175000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 624204000, "free_cash_flow": -11554000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-241939000", "ebitda": "-91393000", "netIncome": "-312321000", "grossProfit": "395067000", "depreciation": "None", "totalRevenue": "431779000", "costOfRevenue": "36712000", "interestIncome": "None", "incomeBeforeTax": "-342846000", "interestExpense": "100907000", "operatingIncome": "-241663000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-30525000", "reportedCurrency": "USD", "netInterestIncome": "-100907000", "nonInterestIncome": "None", "operatingExpenses": "636730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150546000", "sellingGeneralAndAdministrative": "46785000", "netIncomeFromContinuingOperations": "-312321000" }, "balance": { "goodwill": "66278000", "inventory": "30700000", "commonStock": "946000", "currentDebt": "None", "investments": "None", "totalAssets": "2566358000", "longTermDebt": "2177137000", "shortTermDebt": "19262000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "157000000", "reportedCurrency": "USD", "retainedEarnings": "-371800000", "totalLiabilities": "2672161000", "otherCurrentAssets": "12418000", "totalCurrentAssets": "507437000", "currentLongTermDebt": "15505000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2058921000", "currentAccountsPayable": "105369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2316543000", "totalShareholderEquity": "-105803000", "capitalLeaseObligations": "123901000", "otherCurrentLiabilities": "51213000", "totalCurrentLiabilities": "317121000", "otherNonCurrentLiabilities": "41987000", "totalNonCurrentLiabilities": "2355040000", "cashAndShortTermInvestments": "433909000", "commonStockSharesOutstanding": "78194000", "intangibleAssetsExcludingGoodwill": "157000000", "cashAndCashEquivalentsAtCarryingValue": "433909000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-312321000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2267000", "operatingCashflow": "-120729000", "capitalExpenditures": "109175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "624204000", "cashflowFromInvestment": "-109175000", "stockBasedCompensation": "7467000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12406000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150546000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "income_statement": { "revenue": 1398244000, "cost_of_revenue": 916467000, "gross_profit": 481777000, "ebit": 213165000, "ebitda": 373722000, "pretax_income": 129004000, "tax_provision": 39528000, "net_income": 89476000, "net_income_to_common": 89476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39946000, "total_current_assets": 169149000, "total_assets": 2300518000, "short_term_debt": 69401000, "long_term_debt": null, "total_debt": 69401000, "total_liabilities": 2089626000, "total_equity": 210892000, "shares_outstanding": 81044000, "goodwill_and_intangibles": 223278000 }, "cash_flow": { "operating_cash_flow": 348416000, "capital_expenditure": 195217000, "free_cash_flow": 543633000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318073, "ticker_id": 3209, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "213165000", "ebitda": "373722000", "netIncome": "89476000", "grossProfit": "481777000", "depreciation": "None", "totalRevenue": "1398244000", "costOfRevenue": "916467000", "interestIncome": "None", "incomeBeforeTax": "129004000", "interestExpense": "84178000", "operatingIncome": "252176000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "39528000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "229601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "916467000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160557000", "sellingGeneralAndAdministrative": "91301000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "66278000", "inventory": "33163000", "commonStock": "940000", "currentDebt": "None", "investments": "None", "totalAssets": "2300518000", "longTermDebt": "None", "shortTermDebt": "69401000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "157000000", "reportedCurrency": "None", "retainedEarnings": "-59479000", "totalLiabilities": "2089626000", "otherCurrentAssets": "13401000", "totalCurrentAssets": "169149000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2131369000", "currentAccountsPayable": "131503000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1676359000", "totalShareholderEquity": "210892000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94622000", "totalCurrentLiabilities": "402660000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1686966000", "cashAndShortTermInvestments": "39946000", "commonStockSharesOutstanding": "81044000", "intangibleAssetsExcludingGoodwill": "157000000", "cashAndCashEquivalentsAtCarryingValue": "39946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89476000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "721000", "operatingCashflow": "348416000", "capitalExpenditures": "195217000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147305000", "cashflowFromInvestment": "-195193000", "stockBasedCompensation": "11106000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160557000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1398244000, "cost_of_revenue": 916467000, "gross_profit": 481777000, "research_and_development": 2200000, "selling_general_admin": 91301000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213165000, "depreciation_amortisation": 160557000, "ebitda": 373722000, "interest_expense": 84178000, "interest_income": null, "other_non_operating": null, "pretax_income": 129004000, "tax_provision": 39528000, "effective_tax_rate": null, "net_income": 89476000, "net_income_continuing_ops": null, "net_income_to_common": 89476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39946000, "short_term_investments": null, "net_receivables": 82639000, "inventory": 33163000, "other_current_assets": null, "total_current_assets": 169149000, "net_ppe": null, "goodwill": 66278000, "intangible_assets": 157000000, "goodwill_and_intangibles": 223278000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2131369000, "total_assets": 2300518000, "short_term_debt": 69401000, "accounts_payable": 131503000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 402660000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1686966000, "total_liabilities": 2089626000, "total_debt": 69401000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -59479000, "total_equity": 210892000, "shares_outstanding": 81044000, "operating_cash_flow": 348416000, "stock_based_compensation": 11106000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 195217000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -195193000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -147305000, "free_cash_flow": 543633000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "213165000", "ebitda": "373722000", "netIncome": "89476000", "grossProfit": "481777000", "depreciation": "None", "totalRevenue": "1398244000", "costOfRevenue": "916467000", "interestIncome": "None", "incomeBeforeTax": "129004000", "interestExpense": "84178000", "operatingIncome": "252176000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "39528000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "229601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "916467000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160557000", "sellingGeneralAndAdministrative": "91301000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "66278000", "inventory": "33163000", "commonStock": "940000", "currentDebt": "None", "investments": "None", "totalAssets": "2300518000", "longTermDebt": "None", "shortTermDebt": "69401000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "157000000", "reportedCurrency": "None", "retainedEarnings": "-59479000", "totalLiabilities": "2089626000", "otherCurrentAssets": "13401000", "totalCurrentAssets": "169149000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2131369000", "currentAccountsPayable": "131503000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1676359000", "totalShareholderEquity": "210892000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94622000", "totalCurrentLiabilities": "402660000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1686966000", "cashAndShortTermInvestments": "39946000", "commonStockSharesOutstanding": "81044000", "intangibleAssetsExcludingGoodwill": "157000000", "cashAndCashEquivalentsAtCarryingValue": "39946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89476000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "721000", "operatingCashflow": "348416000", "capitalExpenditures": "195217000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147305000", "cashflowFromInvestment": "-195193000", "stockBasedCompensation": "11106000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160557000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "income_statement": { "revenue": 1372290000, "cost_of_revenue": 973513000, "gross_profit": 398777000, "ebit": 140920000, "ebitda": 301875000, "pretax_income": 62703000, "tax_provision": 17915000, "net_income": 44788000, "net_income_to_common": 44788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35007000, "total_current_assets": 146567000, "total_assets": 2115602000, "short_term_debt": 45648000, "long_term_debt": null, "total_debt": 45648000, "total_liabilities": 1850408000, "total_equity": 265194000, "shares_outstanding": 86910000, "goodwill_and_intangibles": 244841000 }, "cash_flow": { "operating_cash_flow": 293935000, "capital_expenditure": 179770000, "free_cash_flow": 473705000, "dividends_paid": 325000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318078, "ticker_id": 3209, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140920000", "ebitda": "301875000", "netIncome": "44788000", "grossProfit": "398777000", "depreciation": "None", "totalRevenue": "1372290000", "costOfRevenue": "973513000", "interestIncome": "None", "incomeBeforeTax": "62703000", "interestExpense": "80914000", "operatingIncome": "181153000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "17915000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "217624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "973513000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160955000", "sellingGeneralAndAdministrative": "90124000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "66278000", "inventory": "35814000", "commonStock": "934000", "currentDebt": "None", "investments": "None", "totalAssets": "2115602000", "longTermDebt": "None", "shortTermDebt": "45648000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "178563000", "reportedCurrency": "None", "retainedEarnings": "-148955000", "totalLiabilities": "1850408000", "otherCurrentAssets": "18700000", "totalCurrentAssets": "146567000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57980000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1969035000", "currentAccountsPayable": "120024000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1540184000", "totalShareholderEquity": "265194000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43889000", "totalCurrentLiabilities": "310671000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1539737000", "cashAndShortTermInvestments": "35007000", "commonStockSharesOutstanding": "86910000", "intangibleAssetsExcludingGoodwill": "178563000", "cashAndCashEquivalentsAtCarryingValue": "35007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44788000", "profitLoss": "None", "dividendPayout": "325000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-4620000", "operatingCashflow": "293935000", "capitalExpenditures": "179770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112896000", "cashflowFromInvestment": "-180029000", "stockBasedCompensation": "22152000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "325000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98032000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160955000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1372290000, "cost_of_revenue": 973513000, "gross_profit": 398777000, "research_and_development": 3700000, "selling_general_admin": 90124000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140920000, "depreciation_amortisation": 160955000, "ebitda": 301875000, "interest_expense": 80914000, "interest_income": null, "other_non_operating": null, "pretax_income": 62703000, "tax_provision": 17915000, "effective_tax_rate": null, "net_income": 44788000, "net_income_continuing_ops": null, "net_income_to_common": 44788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35007000, "short_term_investments": null, "net_receivables": 57980000, "inventory": 35814000, "other_current_assets": null, "total_current_assets": 146567000, "net_ppe": null, "goodwill": 66278000, "intangible_assets": 178563000, "goodwill_and_intangibles": 244841000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1969035000, "total_assets": 2115602000, "short_term_debt": 45648000, "accounts_payable": 120024000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 310671000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1539737000, "total_liabilities": 1850408000, "total_debt": 45648000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -148955000, "total_equity": 265194000, "shares_outstanding": 86910000, "operating_cash_flow": 293935000, "stock_based_compensation": 22152000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 179770000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180029000, "dividends_paid": 325000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112896000, "free_cash_flow": 473705000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140920000", "ebitda": "301875000", "netIncome": "44788000", "grossProfit": "398777000", "depreciation": "None", "totalRevenue": "1372290000", "costOfRevenue": "973513000", "interestIncome": "None", "incomeBeforeTax": "62703000", "interestExpense": "80914000", "operatingIncome": "181153000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "17915000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "217624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "973513000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160955000", "sellingGeneralAndAdministrative": "90124000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "66278000", "inventory": "35814000", "commonStock": "934000", "currentDebt": "None", "investments": "None", "totalAssets": "2115602000", "longTermDebt": "None", "shortTermDebt": "45648000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "178563000", "reportedCurrency": "None", "retainedEarnings": "-148955000", "totalLiabilities": "1850408000", "otherCurrentAssets": "18700000", "totalCurrentAssets": "146567000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57980000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1969035000", "currentAccountsPayable": "120024000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1540184000", "totalShareholderEquity": "265194000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "43889000", "totalCurrentLiabilities": "310671000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1539737000", "cashAndShortTermInvestments": "35007000", "commonStockSharesOutstanding": "86910000", "intangibleAssetsExcludingGoodwill": "178563000", "cashAndCashEquivalentsAtCarryingValue": "35007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44788000", "profitLoss": "None", "dividendPayout": "325000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "-4620000", "operatingCashflow": "293935000", "capitalExpenditures": "179770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112896000", "cashflowFromInvestment": "-180029000", "stockBasedCompensation": "22152000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "325000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98032000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160955000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "income_statement": { "revenue": 278294000, "cost_of_revenue": 237956000, "gross_profit": 40338000, "ebit": -7730000, "ebitda": 37337000, "pretax_income": -39994000, "tax_provision": -5926000, "net_income": -34068000, "net_income_to_common": -34068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28942000, "total_current_assets": 241422000, "total_assets": 2607502000, "short_term_debt": 18708000, "long_term_debt": 2244914000, "total_debt": 2263622000, "total_liabilities": 3164731000, "total_equity": -557229000, "shares_outstanding": 49418000, "goodwill_and_intangibles": 224124000 }, "cash_flow": { "operating_cash_flow": 66798000, "capital_expenditure": 69632000, "free_cash_flow": 136430000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318041, "ticker_id": 3209, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7730000", "ebitda": "37337000", "netIncome": "-34068000", "grossProfit": "40338000", "depreciation": "None", "totalRevenue": "278294000", "costOfRevenue": "237956000", "interestIncome": "None", "incomeBeforeTax": "-39994000", "interestExpense": "31735000", "operatingIncome": "-7730000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-5926000", "reportedCurrency": "USD", "netInterestIncome": "-31735000", "nonInterestIncome": "None", "operatingExpenses": "48068000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "237956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45067000", "sellingGeneralAndAdministrative": "48068000", "netIncomeFromContinuingOperations": "-34068000" }, "balance": { "goodwill": "66278000", "inventory": "57041000", "commonStock": "974000", "currentDebt": "None", "investments": "None", "totalAssets": "2607502000", "longTermDebt": "2244914000", "shortTermDebt": "18708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "157846000", "reportedCurrency": "USD", "retainedEarnings": "771881000", "totalLiabilities": "3164731000", "otherCurrentAssets": "64262000", "totalCurrentAssets": "241422000", "currentLongTermDebt": "15423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91177000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2366080000", "currentAccountsPayable": "170680000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2387466000", "totalShareholderEquity": "-557229000", "capitalLeaseObligations": "127129000", "otherCurrentLiabilities": "61655000", "totalCurrentLiabilities": "454861000", "otherNonCurrentLiabilities": "88135000", "totalNonCurrentLiabilities": "2709870000", "cashAndShortTermInvestments": "28942000", "commonStockSharesOutstanding": "49418000", "intangibleAssetsExcludingGoodwill": "157846000", "cashAndCashEquivalentsAtCarryingValue": "28942000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34068000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-5422000", "operatingCashflow": "66798000", "capitalExpenditures": "69632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67986000", "cashflowFromInvestment": "-69632000", "stockBasedCompensation": "5325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93833000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 278294000, "cost_of_revenue": 237956000, "gross_profit": 40338000, "research_and_development": null, "selling_general_admin": 48068000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7730000, "depreciation_amortisation": 45067000, "ebitda": 37337000, "interest_expense": 31735000, "interest_income": null, "other_non_operating": null, "pretax_income": -39994000, "tax_provision": -5926000, "effective_tax_rate": null, "net_income": -34068000, "net_income_continuing_ops": -34068000, "net_income_to_common": -34068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28942000, "short_term_investments": null, "net_receivables": 91177000, "inventory": 57041000, "other_current_assets": null, "total_current_assets": 241422000, "net_ppe": null, "goodwill": 66278000, "intangible_assets": 157846000, "goodwill_and_intangibles": 224124000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2366080000, "total_assets": 2607502000, "short_term_debt": 18708000, "accounts_payable": 170680000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 454861000, "long_term_debt": 2244914000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2709870000, "total_liabilities": 3164731000, "total_debt": 2263622000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 771881000, "total_equity": -557229000, "shares_outstanding": 49418000, "operating_cash_flow": 66798000, "stock_based_compensation": 5325000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69632000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69632000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67986000, "free_cash_flow": 136430000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7730000", "ebitda": "37337000", "netIncome": "-34068000", "grossProfit": "40338000", "depreciation": "None", "totalRevenue": "278294000", "costOfRevenue": "237956000", "interestIncome": "None", "incomeBeforeTax": "-39994000", "interestExpense": "31735000", "operatingIncome": "-7730000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-5926000", "reportedCurrency": "USD", "netInterestIncome": "-31735000", "nonInterestIncome": "None", "operatingExpenses": "48068000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "237956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45067000", "sellingGeneralAndAdministrative": "48068000", "netIncomeFromContinuingOperations": "-34068000" }, "balance": { "goodwill": "66278000", "inventory": "57041000", "commonStock": "974000", "currentDebt": "None", "investments": "None", "totalAssets": "2607502000", "longTermDebt": "2244914000", "shortTermDebt": "18708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "157846000", "reportedCurrency": "USD", "retainedEarnings": "771881000", "totalLiabilities": "3164731000", "otherCurrentAssets": "64262000", "totalCurrentAssets": "241422000", "currentLongTermDebt": "15423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91177000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2366080000", "currentAccountsPayable": "170680000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2387466000", "totalShareholderEquity": "-557229000", "capitalLeaseObligations": "127129000", "otherCurrentLiabilities": "61655000", "totalCurrentLiabilities": "454861000", "otherNonCurrentLiabilities": "88135000", "totalNonCurrentLiabilities": "2709870000", "cashAndShortTermInvestments": "28942000", "commonStockSharesOutstanding": "49418000", "intangibleAssetsExcludingGoodwill": "157846000", "cashAndCashEquivalentsAtCarryingValue": "28942000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34068000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-5422000", "operatingCashflow": "66798000", "capitalExpenditures": "69632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67986000", "cashflowFromInvestment": "-69632000", "stockBasedCompensation": "5325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93833000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "income_statement": { "revenue": 373547000, "cost_of_revenue": 257879000, "gross_profit": 115668000, "ebit": 57115000, "ebitda": 102218000, "pretax_income": 19092000, "tax_provision": 4038999, "net_income": 15053000, "net_income_to_common": 15053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99762000, "total_current_assets": 282794000, "total_assets": 2616274000, "short_term_debt": 20651000, "long_term_debt": 2217708000, "total_debt": 2238359000, "total_liabilities": 3052080000, "total_equity": -435806000, "shares_outstanding": 53623000, "goodwill_and_intangibles": 256424000 }, "cash_flow": { "operating_cash_flow": 78396000, "capital_expenditure": 50262000, "free_cash_flow": 128658000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318042, "ticker_id": 3209, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57115000", "ebitda": "102218000", "netIncome": "15053000", "grossProfit": "115668000", "depreciation": "None", "totalRevenue": "373547000", "costOfRevenue": "257879000", "interestIncome": "None", "incomeBeforeTax": "19092000", "interestExpense": "32567000", "operatingIncome": "57115000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4038999", "reportedCurrency": "USD", "netInterestIncome": "-32567000", "nonInterestIncome": "None", "operatingExpenses": "58553000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "257879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45103000", "sellingGeneralAndAdministrative": "58553000", "netIncomeFromContinuingOperations": "15053000" }, "balance": { "goodwill": "66278000", "inventory": "51628000", "commonStock": "973000", "currentDebt": "None", "investments": "None", "totalAssets": "2616274000", "longTermDebt": "2217708000", "shortTermDebt": "20651000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "190146000", "reportedCurrency": "USD", "retainedEarnings": "805949000", "totalLiabilities": "3052080000", "otherCurrentAssets": "95945000", "totalCurrentAssets": "282794000", "currentLongTermDebt": "15423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2333480000", "currentAccountsPayable": "111519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2353866000", "totalShareholderEquity": "-435806000", "capitalLeaseObligations": "115142000", "otherCurrentLiabilities": "109237000", "totalCurrentLiabilities": "384732000", "otherNonCurrentLiabilities": "80222000", "totalNonCurrentLiabilities": "2667348000", "cashAndShortTermInvestments": "99762000", "commonStockSharesOutstanding": "53623000", "intangibleAssetsExcludingGoodwill": "190146000", "cashAndCashEquivalentsAtCarryingValue": "99762000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15053000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1975000", "operatingCashflow": "78396000", "capitalExpenditures": "50262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149162000", "cashflowFromInvestment": "-50262000", "stockBasedCompensation": "4886000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45103000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 373547000, "cost_of_revenue": 257879000, "gross_profit": 115668000, "research_and_development": null, "selling_general_admin": 58553000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57115000, "depreciation_amortisation": 45103000, "ebitda": 102218000, "interest_expense": 32567000, "interest_income": null, "other_non_operating": null, "pretax_income": 19092000, "tax_provision": 4038999, "effective_tax_rate": null, "net_income": 15053000, "net_income_continuing_ops": 15053000, "net_income_to_common": 15053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99762000, "short_term_investments": null, "net_receivables": 87087000, "inventory": 51628000, "other_current_assets": null, "total_current_assets": 282794000, "net_ppe": null, "goodwill": 66278000, "intangible_assets": 190146000, "goodwill_and_intangibles": 256424000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2333480000, "total_assets": 2616274000, "short_term_debt": 20651000, "accounts_payable": 111519000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 384732000, "long_term_debt": 2217708000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2667348000, "total_liabilities": 3052080000, "total_debt": 2238359000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 805949000, "total_equity": -435806000, "shares_outstanding": 53623000, "operating_cash_flow": 78396000, "stock_based_compensation": 4886000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50262000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50262000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149162000, "free_cash_flow": 128658000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57115000", "ebitda": "102218000", "netIncome": "15053000", "grossProfit": "115668000", "depreciation": "None", "totalRevenue": "373547000", "costOfRevenue": "257879000", "interestIncome": "None", "incomeBeforeTax": "19092000", "interestExpense": "32567000", "operatingIncome": "57115000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4038999", "reportedCurrency": "USD", "netInterestIncome": "-32567000", "nonInterestIncome": "None", "operatingExpenses": "58553000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "257879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45103000", "sellingGeneralAndAdministrative": "58553000", "netIncomeFromContinuingOperations": "15053000" }, "balance": { "goodwill": "66278000", "inventory": "51628000", "commonStock": "973000", "currentDebt": "None", "investments": "None", "totalAssets": "2616274000", "longTermDebt": "2217708000", "shortTermDebt": "20651000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "190146000", "reportedCurrency": "USD", "retainedEarnings": "805949000", "totalLiabilities": "3052080000", "otherCurrentAssets": "95945000", "totalCurrentAssets": "282794000", "currentLongTermDebt": "15423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87087000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2333480000", "currentAccountsPayable": "111519000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2353866000", "totalShareholderEquity": "-435806000", "capitalLeaseObligations": "115142000", "otherCurrentLiabilities": "109237000", "totalCurrentLiabilities": "384732000", "otherNonCurrentLiabilities": "80222000", "totalNonCurrentLiabilities": "2667348000", "cashAndShortTermInvestments": "99762000", "commonStockSharesOutstanding": "53623000", "intangibleAssetsExcludingGoodwill": "190146000", "cashAndCashEquivalentsAtCarryingValue": "99762000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15053000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1975000", "operatingCashflow": "78396000", "capitalExpenditures": "50262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149162000", "cashflowFromInvestment": "-50262000", "stockBasedCompensation": "4886000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45103000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "income_statement": { "revenue": 511851000, "cost_of_revenue": 39930000, "gross_profit": 471921000, "ebit": 151857000, "ebitda": 196559000, "pretax_income": 118342000, "tax_provision": 29017000, "net_income": 89325000, "net_income_to_common": 89325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183228000, "total_current_assets": 406889000, "total_assets": 2740133000, "short_term_debt": 19647000, "long_term_debt": 2220487000, "total_debt": 2240134000, "total_liabilities": 3048868000, "total_equity": -308735000, "shares_outstanding": 55448000, "goodwill_and_intangibles": 224124000 }, "cash_flow": { "operating_cash_flow": 94778000, "capital_expenditure": 56763000, "free_cash_flow": 151541000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318044, "ticker_id": 3209, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151857000", "ebitda": "196559000", "netIncome": "89325000", "grossProfit": "471921000", "depreciation": "None", "totalRevenue": "511851000", "costOfRevenue": "39930000", "interestIncome": "None", "incomeBeforeTax": "118342000", "interestExpense": "33515000", "operatingIncome": "152168000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "29017000", "reportedCurrency": "USD", "netInterestIncome": "-33515000", "nonInterestIncome": "None", "operatingExpenses": "319753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44702000", "sellingGeneralAndAdministrative": "60657000", "netIncomeFromContinuingOperations": "89325000" }, "balance": { "goodwill": "66278000", "inventory": "52109000", "commonStock": "973000", "currentDebt": "None", "investments": "None", "totalAssets": "2740133000", "longTermDebt": "2220487000", "shortTermDebt": "19647000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "157846000", "reportedCurrency": "USD", "retainedEarnings": "790896000", "totalLiabilities": "3048868000", "otherCurrentAssets": "86450000", "totalCurrentAssets": "406889000", "currentLongTermDebt": "15423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2333244000", "currentAccountsPayable": "139254000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2352085000", "totalShareholderEquity": "-308735000", "capitalLeaseObligations": "116175000", "otherCurrentLiabilities": "216058000", "totalCurrentLiabilities": "374959000", "otherNonCurrentLiabilities": "77838000", "totalNonCurrentLiabilities": "2673909000", "cashAndShortTermInvestments": "183228000", "commonStockSharesOutstanding": "55448000", "intangibleAssetsExcludingGoodwill": "157846000", "cashAndCashEquivalentsAtCarryingValue": "183228000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89325000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1036000", "operatingCashflow": "94778000", "capitalExpenditures": "56763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11146000", "cashflowFromInvestment": "-56763000", "stockBasedCompensation": "4251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44702000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 511851000, "cost_of_revenue": 39930000, "gross_profit": 471921000, "research_and_development": null, "selling_general_admin": 60657000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151857000, "depreciation_amortisation": 44702000, "ebitda": 196559000, "interest_expense": 33515000, "interest_income": null, "other_non_operating": null, "pretax_income": 118342000, "tax_provision": 29017000, "effective_tax_rate": null, "net_income": 89325000, "net_income_continuing_ops": 89325000, "net_income_to_common": 89325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 183228000, "short_term_investments": null, "net_receivables": 85102000, "inventory": 52109000, "other_current_assets": null, "total_current_assets": 406889000, "net_ppe": null, "goodwill": 66278000, "intangible_assets": 157846000, "goodwill_and_intangibles": 224124000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2333244000, "total_assets": 2740133000, "short_term_debt": 19647000, "accounts_payable": 139254000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 374959000, "long_term_debt": 2220487000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2673909000, "total_liabilities": 3048868000, "total_debt": 2240134000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 790896000, "total_equity": -308735000, "shares_outstanding": 55448000, "operating_cash_flow": 94778000, "stock_based_compensation": 4251000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56763000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56763000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11146000, "free_cash_flow": 151541000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151857000", "ebitda": "196559000", "netIncome": "89325000", "grossProfit": "471921000", "depreciation": "None", "totalRevenue": "511851000", "costOfRevenue": "39930000", "interestIncome": "None", "incomeBeforeTax": "118342000", "interestExpense": "33515000", "operatingIncome": "152168000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "29017000", "reportedCurrency": "USD", "netInterestIncome": "-33515000", "nonInterestIncome": "None", "operatingExpenses": "319753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44702000", "sellingGeneralAndAdministrative": "60657000", "netIncomeFromContinuingOperations": "89325000" }, "balance": { "goodwill": "66278000", "inventory": "52109000", "commonStock": "973000", "currentDebt": "None", "investments": "None", "totalAssets": "2740133000", "longTermDebt": "2220487000", "shortTermDebt": "19647000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "157846000", "reportedCurrency": "USD", "retainedEarnings": "790896000", "totalLiabilities": "3048868000", "otherCurrentAssets": "86450000", "totalCurrentAssets": "406889000", "currentLongTermDebt": "15423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2333244000", "currentAccountsPayable": "139254000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2352085000", "totalShareholderEquity": "-308735000", "capitalLeaseObligations": "116175000", "otherCurrentLiabilities": "216058000", "totalCurrentLiabilities": "374959000", "otherNonCurrentLiabilities": "77838000", "totalNonCurrentLiabilities": "2673909000", "cashAndShortTermInvestments": "183228000", "commonStockSharesOutstanding": "55448000", "intangibleAssetsExcludingGoodwill": "157846000", "cashAndCashEquivalentsAtCarryingValue": "183228000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89325000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1036000", "operatingCashflow": "94778000", "capitalExpenditures": "56763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11146000", "cashflowFromInvestment": "-56763000", "stockBasedCompensation": "4251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44702000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "income_statement": { "revenue": 490212000, "cost_of_revenue": 37173000, "gross_profit": 453039000, "ebit": 140250000, "ebitda": 183224000, "pretax_income": 106299000, "tax_provision": 26191000, "net_income": 80108000, "net_income_to_common": 80108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193921000, "total_current_assets": 399186000, "total_assets": 2730473000, "short_term_debt": 19632000, "long_term_debt": 2223252000, "total_debt": 2242884000, "total_liabilities": 3125324000, "total_equity": -394851000, "shares_outstanding": 55411000, "goodwill_and_intangibles": 224124000 }, "cash_flow": { "operating_cash_flow": 181196000, "capital_expenditure": 53561000, "free_cash_flow": 234757000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318045, "ticker_id": 3209, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140250000", "ebitda": "183224000", "netIncome": "80108000", "grossProfit": "453039000", "depreciation": "None", "totalRevenue": "490212000", "costOfRevenue": "37173000", "interestIncome": "None", "incomeBeforeTax": "106299000", "interestExpense": "33951000", "operatingIncome": "140874000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "26191000", "reportedCurrency": "USD", "netInterestIncome": "-33951000", "nonInterestIncome": "None", "operatingExpenses": "312165000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42974000", "sellingGeneralAndAdministrative": "64402000", "netIncomeFromContinuingOperations": "80108000" }, "balance": { "goodwill": "66278000", "inventory": "53354000", "commonStock": "972000", "currentDebt": "None", "investments": "None", "totalAssets": "2730473000", "longTermDebt": "2223252000", "shortTermDebt": "19632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "157846000", "reportedCurrency": "USD", "retainedEarnings": "701571000", "totalLiabilities": "3125324000", "otherCurrentAssets": "57868000", "totalCurrentAssets": "399186000", "currentLongTermDebt": "15423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2331287000", "currentAccountsPayable": "169364000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2355831000", "totalShareholderEquity": "-394851000", "capitalLeaseObligations": "117156000", "otherCurrentLiabilities": "85935000", "totalCurrentLiabilities": "482684000", "otherNonCurrentLiabilities": "72188000", "totalNonCurrentLiabilities": "2642640000", "cashAndShortTermInvestments": "193921000", "commonStockSharesOutstanding": "55411000", "intangibleAssetsExcludingGoodwill": "157846000", "cashAndCashEquivalentsAtCarryingValue": "193921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80108000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2855000", "operatingCashflow": "181196000", "capitalExpenditures": "53561000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9379000", "cashflowFromInvestment": "-53561000", "stockBasedCompensation": "3886000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4596000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42974000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 490212000, "cost_of_revenue": 37173000, "gross_profit": 453039000, "research_and_development": null, "selling_general_admin": 64402000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140250000, "depreciation_amortisation": 42974000, "ebitda": 183224000, "interest_expense": 33951000, "interest_income": null, "other_non_operating": null, "pretax_income": 106299000, "tax_provision": 26191000, "effective_tax_rate": null, "net_income": 80108000, "net_income_continuing_ops": 80108000, "net_income_to_common": 80108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 193921000, "short_term_investments": null, "net_receivables": 94043000, "inventory": 53354000, "other_current_assets": null, "total_current_assets": 399186000, "net_ppe": null, "goodwill": 66278000, "intangible_assets": 157846000, "goodwill_and_intangibles": 224124000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2331287000, "total_assets": 2730473000, "short_term_debt": 19632000, "accounts_payable": 169364000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 482684000, "long_term_debt": 2223252000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2642640000, "total_liabilities": 3125324000, "total_debt": 2242884000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 701571000, "total_equity": -394851000, "shares_outstanding": 55411000, "operating_cash_flow": 181196000, "stock_based_compensation": 3886000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53561000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53561000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9379000, "free_cash_flow": 234757000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140250000", "ebitda": "183224000", "netIncome": "80108000", "grossProfit": "453039000", "depreciation": "None", "totalRevenue": "490212000", "costOfRevenue": "37173000", "interestIncome": "None", "incomeBeforeTax": "106299000", "interestExpense": "33951000", "operatingIncome": "140874000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "26191000", "reportedCurrency": "USD", "netInterestIncome": "-33951000", "nonInterestIncome": "None", "operatingExpenses": "312165000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42974000", "sellingGeneralAndAdministrative": "64402000", "netIncomeFromContinuingOperations": "80108000" }, "balance": { "goodwill": "66278000", "inventory": "53354000", "commonStock": "972000", "currentDebt": "None", "investments": "None", "totalAssets": "2730473000", "longTermDebt": "2223252000", "shortTermDebt": "19632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "157846000", "reportedCurrency": "USD", "retainedEarnings": "701571000", "totalLiabilities": "3125324000", "otherCurrentAssets": "57868000", "totalCurrentAssets": "399186000", "currentLongTermDebt": "15423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2331287000", "currentAccountsPayable": "169364000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2355831000", "totalShareholderEquity": "-394851000", "capitalLeaseObligations": "117156000", "otherCurrentLiabilities": "85935000", "totalCurrentLiabilities": "482684000", "otherNonCurrentLiabilities": "72188000", "totalNonCurrentLiabilities": "2642640000", "cashAndShortTermInvestments": "193921000", "commonStockSharesOutstanding": "55411000", "intangibleAssetsExcludingGoodwill": "157846000", "cashAndCashEquivalentsAtCarryingValue": "193921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80108000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2855000", "operatingCashflow": "181196000", "capitalExpenditures": "53561000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9379000", "cashflowFromInvestment": "-53561000", "stockBasedCompensation": "3886000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4596000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42974000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "income_statement": { "revenue": 286949000, "cost_of_revenue": 225636000, "gross_profit": 61313000, "ebit": 17176000, "ebitda": 58871000, "pretax_income": -17196000, "tax_provision": -1063000, "net_income": -16133000, "net_income_to_common": -16133000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75665000, "total_current_assets": 256337000, "total_assets": 2570802000, "short_term_debt": 19586000, "long_term_debt": 2226003000, "total_debt": 2245589000, "total_liabilities": 3049087000, "total_equity": -478285000, "shares_outstanding": 55017000, "goodwill_and_intangibles": 224124000 }, "cash_flow": { "operating_cash_flow": 25715000, "capital_expenditure": 56903000, "free_cash_flow": 82618000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318046, "ticker_id": 3209, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17176000", "ebitda": "58871000", "netIncome": "-16133000", "grossProfit": "61313000", "depreciation": "None", "totalRevenue": "286949000", "costOfRevenue": "225636000", "interestIncome": "None", "incomeBeforeTax": "-17196000", "interestExpense": "34107000", "operatingIncome": "17176000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1063000", "reportedCurrency": "USD", "netInterestIncome": "-34107000", "nonInterestIncome": "None", "operatingExpenses": "44137000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41695000", "sellingGeneralAndAdministrative": "44137000", "netIncomeFromContinuingOperations": "-16133000" }, "balance": { "goodwill": "66278000", "inventory": "50635000", "commonStock": "971000", "currentDebt": "None", "investments": "None", "totalAssets": "2570802000", "longTermDebt": "2226003000", "shortTermDebt": "19586000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "157846000", "reportedCurrency": "USD", "retainedEarnings": "621463000", "totalLiabilities": "3049087000", "otherCurrentAssets": "49541000", "totalCurrentAssets": "256337000", "currentLongTermDebt": "15423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80496000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2314465000", "currentAccountsPayable": "151370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2359599000", "totalShareholderEquity": "-478285000", "capitalLeaseObligations": "118173000", "otherCurrentLiabilities": "56500000", "totalCurrentLiabilities": "434795000", "otherNonCurrentLiabilities": "64667000", "totalNonCurrentLiabilities": "2614292000", "cashAndShortTermInvestments": "75665000", "commonStockSharesOutstanding": "55017000", "intangibleAssetsExcludingGoodwill": "157846000", "cashAndCashEquivalentsAtCarryingValue": "75665000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16133000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-4834000", "operatingCashflow": "25715000", "capitalExpenditures": "56903000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9040000", "cashflowFromInvestment": "-56903000", "stockBasedCompensation": "4210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4599000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41695000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 286949000, "cost_of_revenue": 225636000, "gross_profit": 61313000, "research_and_development": null, "selling_general_admin": 44137000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17176000, "depreciation_amortisation": 41695000, "ebitda": 58871000, "interest_expense": 34107000, "interest_income": null, "other_non_operating": null, "pretax_income": -17196000, "tax_provision": -1063000, "effective_tax_rate": null, "net_income": -16133000, "net_income_continuing_ops": -16133000, "net_income_to_common": -16133000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75665000, "short_term_investments": null, "net_receivables": 80496000, "inventory": 50635000, "other_current_assets": null, "total_current_assets": 256337000, "net_ppe": null, "goodwill": 66278000, "intangible_assets": 157846000, "goodwill_and_intangibles": 224124000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2314465000, "total_assets": 2570802000, "short_term_debt": 19586000, "accounts_payable": 151370000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 434795000, "long_term_debt": 2226003000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2614292000, "total_liabilities": 3049087000, "total_debt": 2245589000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 621463000, "total_equity": -478285000, "shares_outstanding": 55017000, "operating_cash_flow": 25715000, "stock_based_compensation": 4210000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56903000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56903000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9040000, "free_cash_flow": 82618000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17176000", "ebitda": "58871000", "netIncome": "-16133000", "grossProfit": "61313000", "depreciation": "None", "totalRevenue": "286949000", "costOfRevenue": "225636000", "interestIncome": "None", "incomeBeforeTax": "-17196000", "interestExpense": "34107000", "operatingIncome": "17176000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1063000", "reportedCurrency": "USD", "netInterestIncome": "-34107000", "nonInterestIncome": "None", "operatingExpenses": "44137000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41695000", "sellingGeneralAndAdministrative": "44137000", "netIncomeFromContinuingOperations": "-16133000" }, "balance": { "goodwill": "66278000", "inventory": "50635000", "commonStock": "971000", "currentDebt": "None", "investments": "None", "totalAssets": "2570802000", "longTermDebt": "2226003000", "shortTermDebt": "19586000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "157846000", "reportedCurrency": "USD", "retainedEarnings": "621463000", "totalLiabilities": "3049087000", "otherCurrentAssets": "49541000", "totalCurrentAssets": "256337000", "currentLongTermDebt": "15423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80496000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2314465000", "currentAccountsPayable": "151370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2359599000", "totalShareholderEquity": "-478285000", "capitalLeaseObligations": "118173000", "otherCurrentLiabilities": "56500000", "totalCurrentLiabilities": "434795000", "otherNonCurrentLiabilities": "64667000", "totalNonCurrentLiabilities": "2614292000", "cashAndShortTermInvestments": "75665000", "commonStockSharesOutstanding": "55017000", "intangibleAssetsExcludingGoodwill": "157846000", "cashAndCashEquivalentsAtCarryingValue": "75665000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16133000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-4834000", "operatingCashflow": "25715000", "capitalExpenditures": "56903000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9040000", "cashflowFromInvestment": "-56903000", "stockBasedCompensation": "4210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4599000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41695000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "income_statement": { "revenue": 384384000, "cost_of_revenue": 29086000, "gross_profit": 355298000, "ebit": 74292000, "ebitda": 116690000, "pretax_income": 24375000, "tax_provision": -3522000, "net_income": 27897000, "net_income_to_common": 27897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115893000, "total_current_assets": 270428000, "total_assets": 2573578000, "short_term_debt": 19502000, "long_term_debt": 2228746000, "total_debt": 2248248000, "total_liabilities": 3035118000, "total_equity": -461540000, "shares_outstanding": 55478000, "goodwill_and_intangibles": 224124000 }, "cash_flow": { "operating_cash_flow": 112468000, "capital_expenditure": 26223000, "free_cash_flow": 138691000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318047, "ticker_id": 3209, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74292000", "ebitda": "116690000", "netIncome": "27897000", "grossProfit": "355298000", "depreciation": "None", "totalRevenue": "384384000", "costOfRevenue": "29086000", "interestIncome": "None", "incomeBeforeTax": "24375000", "interestExpense": "49917000", "operatingIncome": "75756000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3522000", "reportedCurrency": "USD", "netInterestIncome": "-49917000", "nonInterestIncome": "None", "operatingExpenses": "279542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42398000", "sellingGeneralAndAdministrative": "68890000", "netIncomeFromContinuingOperations": "27897000" }, "balance": { "goodwill": "66278000", "inventory": "45846000", "commonStock": "971000", "currentDebt": "None", "investments": "None", "totalAssets": "2573578000", "longTermDebt": "2228746000", "shortTermDebt": "19502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "157846000", "reportedCurrency": "USD", "retainedEarnings": "637596000", "totalLiabilities": "3035118000", "otherCurrentAssets": "29247000", "totalCurrentAssets": "270428000", "currentLongTermDebt": "15423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2303150000", "currentAccountsPayable": "163552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2363365000", "totalShareholderEquity": "-461540000", "capitalLeaseObligations": "119196000", "otherCurrentLiabilities": "70980000", "totalCurrentLiabilities": "412868000", "otherNonCurrentLiabilities": "65068000", "totalNonCurrentLiabilities": "2622250000", "cashAndShortTermInvestments": "115893000", "commonStockSharesOutstanding": "55478000", "intangibleAssetsExcludingGoodwill": "157846000", "cashAndCashEquivalentsAtCarryingValue": "115893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27897000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4211000", "operatingCashflow": "112468000", "capitalExpenditures": "26223000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47187000", "cashflowFromInvestment": "-26223000", "stockBasedCompensation": "4115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42398000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 384384000, "cost_of_revenue": 29086000, "gross_profit": 355298000, "research_and_development": null, "selling_general_admin": 68890000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74292000, "depreciation_amortisation": 42398000, "ebitda": 116690000, "interest_expense": 49917000, "interest_income": null, "other_non_operating": null, "pretax_income": 24375000, "tax_provision": -3522000, "effective_tax_rate": null, "net_income": 27897000, "net_income_continuing_ops": 27897000, "net_income_to_common": 27897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115893000, "short_term_investments": null, "net_receivables": 79442000, "inventory": 45846000, "other_current_assets": null, "total_current_assets": 270428000, "net_ppe": null, "goodwill": 66278000, "intangible_assets": 157846000, "goodwill_and_intangibles": 224124000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2303150000, "total_assets": 2573578000, "short_term_debt": 19502000, "accounts_payable": 163552000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412868000, "long_term_debt": 2228746000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2622250000, "total_liabilities": 3035118000, "total_debt": 2248248000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 637596000, "total_equity": -461540000, "shares_outstanding": 55478000, "operating_cash_flow": 112468000, "stock_based_compensation": 4115000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26223000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26223000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47187000, "free_cash_flow": 138691000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74292000", "ebitda": "116690000", "netIncome": "27897000", "grossProfit": "355298000", "depreciation": "None", "totalRevenue": "384384000", "costOfRevenue": "29086000", "interestIncome": "None", "incomeBeforeTax": "24375000", "interestExpense": "49917000", "operatingIncome": "75756000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3522000", "reportedCurrency": "USD", "netInterestIncome": "-49917000", "nonInterestIncome": "None", "operatingExpenses": "279542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42398000", "sellingGeneralAndAdministrative": "68890000", "netIncomeFromContinuingOperations": "27897000" }, "balance": { "goodwill": "66278000", "inventory": "45846000", "commonStock": "971000", "currentDebt": "None", "investments": "None", "totalAssets": "2573578000", "longTermDebt": "2228746000", "shortTermDebt": "19502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "157846000", "reportedCurrency": "USD", "retainedEarnings": "637596000", "totalLiabilities": "3035118000", "otherCurrentAssets": "29247000", "totalCurrentAssets": "270428000", "currentLongTermDebt": "15423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2303150000", "currentAccountsPayable": "163552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2363365000", "totalShareholderEquity": "-461540000", "capitalLeaseObligations": "119196000", "otherCurrentLiabilities": "70980000", "totalCurrentLiabilities": "412868000", "otherNonCurrentLiabilities": "65068000", "totalNonCurrentLiabilities": "2622250000", "cashAndShortTermInvestments": "115893000", "commonStockSharesOutstanding": "55478000", "intangibleAssetsExcludingGoodwill": "157846000", "cashAndCashEquivalentsAtCarryingValue": "115893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27897000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4211000", "operatingCashflow": "112468000", "capitalExpenditures": "26223000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47187000", "cashflowFromInvestment": "-26223000", "stockBasedCompensation": "4115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42398000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "income_statement": { "revenue": 545901000, "cost_of_revenue": 40629000, "gross_profit": 505272000, "ebit": 200956000, "ebitda": 242533000, "pretax_income": 161274000, "tax_provision": 41597000, "net_income": 119677000, "net_income_to_common": 119677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76835000, "total_current_assets": 256119000, "total_assets": 2579639000, "short_term_debt": 19523000, "long_term_debt": 2234839000, "total_debt": 2254362000, "total_liabilities": 3035497000, "total_equity": -455858000, "shares_outstanding": 57663000, "goodwill_and_intangibles": 224124000 }, "cash_flow": { "operating_cash_flow": 122998000, "capital_expenditure": 55393000, "free_cash_flow": 178391000, "dividends_paid": 8271000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318049, "ticker_id": 3209, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "200956000", "ebitda": "242533000", "netIncome": "119677000", "grossProfit": "505272000", "depreciation": "None", "totalRevenue": "545901000", "costOfRevenue": "40629000", "interestIncome": "None", "incomeBeforeTax": "161274000", "interestExpense": "39682000", "operatingIncome": "201010000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "41597000", "reportedCurrency": "USD", "netInterestIncome": "-39682000", "nonInterestIncome": "None", "operatingExpenses": "304262000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41577000", "sellingGeneralAndAdministrative": "55361000", "netIncomeFromContinuingOperations": "119677000" }, "balance": { "goodwill": "66278000", "inventory": "50900000", "commonStock": "971000", "currentDebt": "None", "investments": "None", "totalAssets": "2579639000", "longTermDebt": "2234839000", "shortTermDebt": "19523000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "157846000", "reportedCurrency": "USD", "retainedEarnings": "609699000", "totalLiabilities": "3035497000", "otherCurrentAssets": "41751000", "totalCurrentAssets": "256119000", "currentLongTermDebt": "15540000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2323520000", "currentAccountsPayable": "144390000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2370492000", "totalShareholderEquity": "-455858000", "capitalLeaseObligations": "120113000", "otherCurrentLiabilities": "60048000", "totalCurrentLiabilities": "398404000", "otherNonCurrentLiabilities": "59975000", "totalNonCurrentLiabilities": "2637093000", "cashAndShortTermInvestments": "76835000", "commonStockSharesOutstanding": "57663000", "intangibleAssetsExcludingGoodwill": "157846000", "cashAndCashEquivalentsAtCarryingValue": "76835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119677000", "profitLoss": "None", "dividendPayout": "8271000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1869000", "operatingCashflow": "122998000", "capitalExpenditures": "55393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222825000", "cashflowFromInvestment": "-55390000", "stockBasedCompensation": "3190000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8271000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-216375000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 545901000, "cost_of_revenue": 40629000, "gross_profit": 505272000, "research_and_development": null, "selling_general_admin": 55361000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 200956000, "depreciation_amortisation": 41577000, "ebitda": 242533000, "interest_expense": 39682000, "interest_income": null, "other_non_operating": null, "pretax_income": 161274000, "tax_provision": 41597000, "effective_tax_rate": null, "net_income": 119677000, "net_income_continuing_ops": 119677000, "net_income_to_common": 119677000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76835000, "short_term_investments": null, "net_receivables": 86633000, "inventory": 50900000, "other_current_assets": null, "total_current_assets": 256119000, "net_ppe": null, "goodwill": 66278000, "intangible_assets": 157846000, "goodwill_and_intangibles": 224124000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2323520000, "total_assets": 2579639000, "short_term_debt": 19523000, "accounts_payable": 144390000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 398404000, "long_term_debt": 2234839000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2637093000, "total_liabilities": 3035497000, "total_debt": 2254362000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 609699000, "total_equity": -455858000, "shares_outstanding": 57663000, "operating_cash_flow": 122998000, "stock_based_compensation": 3190000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55393000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55390000, "dividends_paid": 8271000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -222825000, "free_cash_flow": 178391000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "200956000", "ebitda": "242533000", "netIncome": "119677000", "grossProfit": "505272000", "depreciation": "None", "totalRevenue": "545901000", "costOfRevenue": "40629000", "interestIncome": "None", "incomeBeforeTax": "161274000", "interestExpense": "39682000", "operatingIncome": "201010000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "41597000", "reportedCurrency": "USD", "netInterestIncome": "-39682000", "nonInterestIncome": "None", "operatingExpenses": "304262000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41577000", "sellingGeneralAndAdministrative": "55361000", "netIncomeFromContinuingOperations": "119677000" }, "balance": { "goodwill": "66278000", "inventory": "50900000", "commonStock": "971000", "currentDebt": "None", "investments": "None", "totalAssets": "2579639000", "longTermDebt": "2234839000", "shortTermDebt": "19523000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "157846000", "reportedCurrency": "USD", "retainedEarnings": "609699000", "totalLiabilities": "3035497000", "otherCurrentAssets": "41751000", "totalCurrentAssets": "256119000", "currentLongTermDebt": "15540000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2323520000", "currentAccountsPayable": "144390000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2370492000", "totalShareholderEquity": "-455858000", "capitalLeaseObligations": "120113000", "otherCurrentLiabilities": "60048000", "totalCurrentLiabilities": "398404000", "otherNonCurrentLiabilities": "59975000", "totalNonCurrentLiabilities": "2637093000", "cashAndShortTermInvestments": "76835000", "commonStockSharesOutstanding": "57663000", "intangibleAssetsExcludingGoodwill": "157846000", "cashAndCashEquivalentsAtCarryingValue": "76835000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119677000", "profitLoss": "None", "dividendPayout": "8271000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1869000", "operatingCashflow": "122998000", "capitalExpenditures": "55393000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222825000", "cashflowFromInvestment": "-55390000", "stockBasedCompensation": "3190000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8271000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-216375000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "income_statement": { "revenue": 497593000, "cost_of_revenue": 38645000, "gross_profit": 458948000, "ebit": 162079000, "ebitda": 202360000, "pretax_income": 122693000, "tax_provision": 31569000, "net_income": 91124000, "net_income_to_common": 91124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232052000, "total_current_assets": 430687000, "total_assets": 2756945000, "short_term_debt": 19290000, "long_term_debt": 2239846000, "total_debt": 2259136000, "total_liabilities": 3121885000, "total_equity": -364940000, "shares_outstanding": 62268000, "goodwill_and_intangibles": 224127000 }, "cash_flow": { "operating_cash_flow": 173227000, "capital_expenditure": 79528000, "free_cash_flow": 252755000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318050, "ticker_id": 3209, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "162079000", "ebitda": "202360000", "netIncome": "91124000", "grossProfit": "458948000", "depreciation": "None", "totalRevenue": "497593000", "costOfRevenue": "38645000", "interestIncome": "None", "incomeBeforeTax": "122693000", "interestExpense": "39386000", "operatingIncome": "164384000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "31569000", "reportedCurrency": "USD", "netInterestIncome": "-39386000", "nonInterestIncome": "None", "operatingExpenses": "294564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38645000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40281000", "sellingGeneralAndAdministrative": "63788000", "netIncomeFromContinuingOperations": "91124000" }, "balance": { "goodwill": "66278000", "inventory": "52533000", "commonStock": "970000", "currentDebt": "None", "investments": "None", "totalAssets": "2756945000", "longTermDebt": "2239846000", "shortTermDebt": "19290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "157849000", "reportedCurrency": "USD", "retainedEarnings": "490022000", "totalLiabilities": "3121885000", "otherCurrentAssets": "45280000", "totalCurrentAssets": "430687000", "currentLongTermDebt": "15540000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100822000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2326258000", "currentAccountsPayable": "183978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2375621000", "totalShareholderEquity": "-364940000", "capitalLeaseObligations": "120235000", "otherCurrentLiabilities": "76362000", "totalCurrentLiabilities": "523344000", "otherNonCurrentLiabilities": "54128000", "totalNonCurrentLiabilities": "2598541000", "cashAndShortTermInvestments": "232052000", "commonStockSharesOutstanding": "62268000", "intangibleAssetsExcludingGoodwill": "157849000", "cashAndCashEquivalentsAtCarryingValue": "232052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91124000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1639000", "operatingCashflow": "173227000", "capitalExpenditures": "79528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65355000", "cashflowFromInvestment": "-79532000", "stockBasedCompensation": "2848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-211992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 497593000, "cost_of_revenue": 38645000, "gross_profit": 458948000, "research_and_development": null, "selling_general_admin": 63788000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 162079000, "depreciation_amortisation": 40281000, "ebitda": 202360000, "interest_expense": 39386000, "interest_income": null, "other_non_operating": null, "pretax_income": 122693000, "tax_provision": 31569000, "effective_tax_rate": null, "net_income": 91124000, "net_income_continuing_ops": 91124000, "net_income_to_common": 91124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232052000, "short_term_investments": null, "net_receivables": 100822000, "inventory": 52533000, "other_current_assets": null, "total_current_assets": 430687000, "net_ppe": null, "goodwill": 66278000, "intangible_assets": 157849000, "goodwill_and_intangibles": 224127000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2326258000, "total_assets": 2756945000, "short_term_debt": 19290000, "accounts_payable": 183978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 523344000, "long_term_debt": 2239846000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2598541000, "total_liabilities": 3121885000, "total_debt": 2259136000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 490022000, "total_equity": -364940000, "shares_outstanding": 62268000, "operating_cash_flow": 173227000, "stock_based_compensation": 2848000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79528000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79532000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65355000, "free_cash_flow": 252755000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "162079000", "ebitda": "202360000", "netIncome": "91124000", "grossProfit": "458948000", "depreciation": "None", "totalRevenue": "497593000", "costOfRevenue": "38645000", "interestIncome": "None", "incomeBeforeTax": "122693000", "interestExpense": "39386000", "operatingIncome": "164384000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "31569000", "reportedCurrency": "USD", "netInterestIncome": "-39386000", "nonInterestIncome": "None", "operatingExpenses": "294564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38645000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40281000", "sellingGeneralAndAdministrative": "63788000", "netIncomeFromContinuingOperations": "91124000" }, "balance": { "goodwill": "66278000", "inventory": "52533000", "commonStock": "970000", "currentDebt": "None", "investments": "None", "totalAssets": "2756945000", "longTermDebt": "2239846000", "shortTermDebt": "19290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "157849000", "reportedCurrency": "USD", "retainedEarnings": "490022000", "totalLiabilities": "3121885000", "otherCurrentAssets": "45280000", "totalCurrentAssets": "430687000", "currentLongTermDebt": "15540000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100822000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2326258000", "currentAccountsPayable": "183978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2375621000", "totalShareholderEquity": "-364940000", "capitalLeaseObligations": "120235000", "otherCurrentLiabilities": "76362000", "totalCurrentLiabilities": "523344000", "otherNonCurrentLiabilities": "54128000", "totalNonCurrentLiabilities": "2598541000", "cashAndShortTermInvestments": "232052000", "commonStockSharesOutstanding": "62268000", "intangibleAssetsExcludingGoodwill": "157849000", "cashAndCashEquivalentsAtCarryingValue": "232052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91124000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1639000", "operatingCashflow": "173227000", "capitalExpenditures": "79528000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65355000", "cashflowFromInvestment": "-79532000", "stockBasedCompensation": "2848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-211992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "income_statement": { "revenue": 297423000, "cost_of_revenue": 23047000, "gross_profit": 274376000, "ebit": 21961000, "ebitda": 61143000, "pretax_income": -16816000, "tax_provision": -5615000, "net_income": -11201000, "net_income_to_common": -11201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203712000, "total_current_assets": 376891000, "total_assets": 2669155000, "short_term_debt": 15374000, "long_term_debt": 2092371000, "total_debt": 2107745000, "total_liabilities": 2912219000, "total_equity": -243064000, "shares_outstanding": 64016000, "goodwill_and_intangibles": 224123000 }, "cash_flow": { "operating_cash_flow": 71446000, "capital_expenditure": 87286000, "free_cash_flow": 158732000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318051, "ticker_id": 3209, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21961000", "ebitda": "61143000", "netIncome": "-11201000", "grossProfit": "274376000", "depreciation": "None", "totalRevenue": "297423000", "costOfRevenue": "23047000", "interestIncome": "None", "incomeBeforeTax": "-16816000", "interestExpense": "38777000", "operatingIncome": "22141000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-5615000", "reportedCurrency": "USD", "netInterestIncome": "-38777000", "nonInterestIncome": "None", "operatingExpenses": "252235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23047000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39182000", "sellingGeneralAndAdministrative": "47877000", "netIncomeFromContinuingOperations": "-11201000" }, "balance": { "goodwill": "66278000", "inventory": "51043000", "commonStock": "970000", "currentDebt": "None", "investments": "None", "totalAssets": "2669155000", "longTermDebt": "2092371000", "shortTermDebt": "15374000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "157845000", "reportedCurrency": "USD", "retainedEarnings": "398898000", "totalLiabilities": "2912219000", "otherCurrentAssets": "41707000", "totalCurrentAssets": "376891000", "currentLongTermDebt": "11730000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2292264000", "currentAccountsPayable": "181078000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2222536000", "totalShareholderEquity": "-243064000", "capitalLeaseObligations": "118435000", "otherCurrentLiabilities": "74659000", "totalCurrentLiabilities": "489890000", "otherNonCurrentLiabilities": "55459000", "totalNonCurrentLiabilities": "2422329000", "cashAndShortTermInvestments": "203712000", "commonStockSharesOutstanding": "64016000", "intangibleAssetsExcludingGoodwill": "157845000", "cashAndCashEquivalentsAtCarryingValue": "203712000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11201000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1844000", "operatingCashflow": "71446000", "capitalExpenditures": "87286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27296000", "cashflowFromInvestment": "-87360000", "stockBasedCompensation": "3520000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16898000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39182000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 297423000, "cost_of_revenue": 23047000, "gross_profit": 274376000, "research_and_development": null, "selling_general_admin": 47877000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21961000, "depreciation_amortisation": 39182000, "ebitda": 61143000, "interest_expense": 38777000, "interest_income": null, "other_non_operating": null, "pretax_income": -16816000, "tax_provision": -5615000, "effective_tax_rate": null, "net_income": -11201000, "net_income_continuing_ops": -11201000, "net_income_to_common": -11201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203712000, "short_term_investments": null, "net_receivables": 80429000, "inventory": 51043000, "other_current_assets": null, "total_current_assets": 376891000, "net_ppe": null, "goodwill": 66278000, "intangible_assets": 157845000, "goodwill_and_intangibles": 224123000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2292264000, "total_assets": 2669155000, "short_term_debt": 15374000, "accounts_payable": 181078000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 489890000, "long_term_debt": 2092371000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2422329000, "total_liabilities": 2912219000, "total_debt": 2107745000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 398898000, "total_equity": -243064000, "shares_outstanding": 64016000, "operating_cash_flow": 71446000, "stock_based_compensation": 3520000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87360000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27296000, "free_cash_flow": 158732000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21961000", "ebitda": "61143000", "netIncome": "-11201000", "grossProfit": "274376000", "depreciation": "None", "totalRevenue": "297423000", "costOfRevenue": "23047000", "interestIncome": "None", "incomeBeforeTax": "-16816000", "interestExpense": "38777000", "operatingIncome": "22141000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-5615000", "reportedCurrency": "USD", "netInterestIncome": "-38777000", "nonInterestIncome": "None", "operatingExpenses": "252235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23047000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39182000", "sellingGeneralAndAdministrative": "47877000", "netIncomeFromContinuingOperations": "-11201000" }, "balance": { "goodwill": "66278000", "inventory": "51043000", "commonStock": "970000", "currentDebt": "None", "investments": "None", "totalAssets": "2669155000", "longTermDebt": "2092371000", "shortTermDebt": "15374000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "157845000", "reportedCurrency": "USD", "retainedEarnings": "398898000", "totalLiabilities": "2912219000", "otherCurrentAssets": "41707000", "totalCurrentAssets": "376891000", "currentLongTermDebt": "11730000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2292264000", "currentAccountsPayable": "181078000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2222536000", "totalShareholderEquity": "-243064000", "capitalLeaseObligations": "118435000", "otherCurrentLiabilities": "74659000", "totalCurrentLiabilities": "489890000", "otherNonCurrentLiabilities": "55459000", "totalNonCurrentLiabilities": "2422329000", "cashAndShortTermInvestments": "203712000", "commonStockSharesOutstanding": "64016000", "intangibleAssetsExcludingGoodwill": "157845000", "cashAndCashEquivalentsAtCarryingValue": "203712000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11201000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1844000", "operatingCashflow": "71446000", "capitalExpenditures": "87286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27296000", "cashflowFromInvestment": "-87360000", "stockBasedCompensation": "3520000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16898000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39182000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "income_statement": { "revenue": 388965000, "cost_of_revenue": 29835000, "gross_profit": 359130000, "ebit": 89312000, "ebitda": 129124000, "pretax_income": 53053000, "tax_provision": 13000000, "net_income": 40053000, "net_income_to_common": 40053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 246922000, "total_current_assets": 390182000, "total_assets": 2625046000, "short_term_debt": 15380000, "long_term_debt": 2092371000, "total_debt": 2107751000, "total_liabilities": 2833262000, "total_equity": -208216000, "shares_outstanding": 64699000, "goodwill_and_intangibles": 224049000 }, "cash_flow": { "operating_cash_flow": 106459000, "capital_expenditure": 70618000, "free_cash_flow": 177077000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318052, "ticker_id": 3209, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89312000", "ebitda": "129124000", "netIncome": "40053000", "grossProfit": "359130000", "depreciation": "None", "totalRevenue": "388965000", "costOfRevenue": "29835000", "interestIncome": "None", "incomeBeforeTax": "53053000", "interestExpense": "36259000", "operatingIncome": "89274000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13000000", "reportedCurrency": "USD", "netInterestIncome": "-38777000", "nonInterestIncome": "None", "operatingExpenses": "269856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39812000", "sellingGeneralAndAdministrative": "63615000", "netIncomeFromContinuingOperations": "-11201000" }, "balance": { "goodwill": "66278000", "inventory": "49236000", "commonStock": "967000", "currentDebt": "None", "investments": "None", "totalAssets": "2625046000", "longTermDebt": "2092371000", "shortTermDebt": "15380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "157771000", "reportedCurrency": "USD", "retainedEarnings": "410099000", "totalLiabilities": "2833262000", "otherCurrentAssets": "20179000", "totalCurrentAssets": "390182000", "currentLongTermDebt": "11730000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2234864000", "currentAccountsPayable": "160611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2221294000", "totalShareholderEquity": "-208216000", "capitalLeaseObligations": "118435000", "otherCurrentLiabilities": "75141000", "totalCurrentLiabilities": "410915000", "otherNonCurrentLiabilities": "55459000", "totalNonCurrentLiabilities": "2422347000", "cashAndShortTermInvestments": "246922000", "commonStockSharesOutstanding": "64699000", "intangibleAssetsExcludingGoodwill": "157771000", "cashAndCashEquivalentsAtCarryingValue": "246922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40053000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4953000", "operatingCashflow": "106459000", "capitalExpenditures": "70618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3374000", "cashflowFromInvestment": "-71389000", "stockBasedCompensation": "4223000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-298000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39812000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 388965000, "cost_of_revenue": 29835000, "gross_profit": 359130000, "research_and_development": 1800000, "selling_general_admin": 63615000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89312000, "depreciation_amortisation": 39812000, "ebitda": 129124000, "interest_expense": 36259000, "interest_income": null, "other_non_operating": null, "pretax_income": 53053000, "tax_provision": 13000000, "effective_tax_rate": null, "net_income": 40053000, "net_income_continuing_ops": -11201000, "net_income_to_common": 40053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 246922000, "short_term_investments": null, "net_receivables": 73845000, "inventory": 49236000, "other_current_assets": null, "total_current_assets": 390182000, "net_ppe": null, "goodwill": 66278000, "intangible_assets": 157771000, "goodwill_and_intangibles": 224049000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2234864000, "total_assets": 2625046000, "short_term_debt": 15380000, "accounts_payable": 160611000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 410915000, "long_term_debt": 2092371000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2422347000, "total_liabilities": 2833262000, "total_debt": 2107751000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 410099000, "total_equity": -208216000, "shares_outstanding": 64699000, "operating_cash_flow": 106459000, "stock_based_compensation": 4223000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71389000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3374000, "free_cash_flow": 177077000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89312000", "ebitda": "129124000", "netIncome": "40053000", "grossProfit": "359130000", "depreciation": "None", "totalRevenue": "388965000", "costOfRevenue": "29835000", "interestIncome": "None", "incomeBeforeTax": "53053000", "interestExpense": "36259000", "operatingIncome": "89274000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13000000", "reportedCurrency": "USD", "netInterestIncome": "-38777000", "nonInterestIncome": "None", "operatingExpenses": "269856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39812000", "sellingGeneralAndAdministrative": "63615000", "netIncomeFromContinuingOperations": "-11201000" }, "balance": { "goodwill": "66278000", "inventory": "49236000", "commonStock": "967000", "currentDebt": "None", "investments": "None", "totalAssets": "2625046000", "longTermDebt": "2092371000", "shortTermDebt": "15380000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "157771000", "reportedCurrency": "USD", "retainedEarnings": "410099000", "totalLiabilities": "2833262000", "otherCurrentAssets": "20179000", "totalCurrentAssets": "390182000", "currentLongTermDebt": "11730000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2234864000", "currentAccountsPayable": "160611000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2221294000", "totalShareholderEquity": "-208216000", "capitalLeaseObligations": "118435000", "otherCurrentLiabilities": "75141000", "totalCurrentLiabilities": "410915000", "otherNonCurrentLiabilities": "55459000", "totalNonCurrentLiabilities": "2422347000", "cashAndShortTermInvestments": "246922000", "commonStockSharesOutstanding": "64699000", "intangibleAssetsExcludingGoodwill": "157771000", "cashAndCashEquivalentsAtCarryingValue": "246922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40053000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4953000", "operatingCashflow": "106459000", "capitalExpenditures": "70618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3374000", "cashflowFromInvestment": "-71389000", "stockBasedCompensation": "4223000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-298000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39812000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "income_statement": { "revenue": 548247000, "cost_of_revenue": 40431000, "gross_profit": 507816000, "ebit": 203292000, "ebitda": 242463000, "pretax_income": 166240000, "tax_provision": 42685000, "net_income": 123555000, "net_income_to_common": 123555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215226000, "total_current_assets": 375835000, "total_assets": 2575542000, "short_term_debt": 15371000, "long_term_debt": 2093190000, "total_debt": 2108561000, "total_liabilities": 2827938000, "total_equity": -252396000, "shares_outstanding": 64319000, "goodwill_and_intangibles": 223278000 }, "cash_flow": { "operating_cash_flow": 163556000, "capital_expenditure": 88631000, "free_cash_flow": 252187000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318054, "ticker_id": 3209, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "203292000", "ebitda": "242463000", "netIncome": "123555000", "grossProfit": "507816000", "depreciation": "None", "totalRevenue": "548247000", "costOfRevenue": "40431000", "interestIncome": "None", "incomeBeforeTax": "166240000", "interestExpense": "37052000", "operatingIncome": "203271000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "42685000", "reportedCurrency": "USD", "netInterestIncome": "-36259000", "nonInterestIncome": "None", "operatingExpenses": "304545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39171000", "sellingGeneralAndAdministrative": "63615000", "netIncomeFromContinuingOperations": "40053000" }, "balance": { "goodwill": "66278000", "inventory": "54623000", "commonStock": "966000", "currentDebt": "None", "investments": "None", "totalAssets": "2575542000", "longTermDebt": "2093190000", "shortTermDebt": "15371000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "157000000", "reportedCurrency": "USD", "retainedEarnings": "370046000", "totalLiabilities": "2827938000", "otherCurrentAssets": "25888000", "totalCurrentAssets": "375835000", "currentLongTermDebt": "12000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2199707000", "currentAccountsPayable": "146719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2223095000", "totalShareholderEquity": "-252396000", "capitalLeaseObligations": "116104000", "otherCurrentLiabilities": "70411000", "totalCurrentLiabilities": "406476000", "otherNonCurrentLiabilities": "51484000", "totalNonCurrentLiabilities": "2421462000", "cashAndShortTermInvestments": "215226000", "commonStockSharesOutstanding": "64319000", "intangibleAssetsExcludingGoodwill": "157000000", "cashAndCashEquivalentsAtCarryingValue": "215226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123555000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5294000", "operatingCashflow": "163556000", "capitalExpenditures": "88631000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6445000", "cashflowFromInvestment": "-88631000", "stockBasedCompensation": "4602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3914000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39171000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 548247000, "cost_of_revenue": 40431000, "gross_profit": 507816000, "research_and_development": 1800000, "selling_general_admin": 63615000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 203292000, "depreciation_amortisation": 39171000, "ebitda": 242463000, "interest_expense": 37052000, "interest_income": null, "other_non_operating": null, "pretax_income": 166240000, "tax_provision": 42685000, "effective_tax_rate": null, "net_income": 123555000, "net_income_continuing_ops": 40053000, "net_income_to_common": 123555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 215226000, "short_term_investments": null, "net_receivables": 80098000, "inventory": 54623000, "other_current_assets": null, "total_current_assets": 375835000, "net_ppe": null, "goodwill": 66278000, "intangible_assets": 157000000, "goodwill_and_intangibles": 223278000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2199707000, "total_assets": 2575542000, "short_term_debt": 15371000, "accounts_payable": 146719000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 406476000, "long_term_debt": 2093190000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2421462000, "total_liabilities": 2827938000, "total_debt": 2108561000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 370046000, "total_equity": -252396000, "shares_outstanding": 64319000, "operating_cash_flow": 163556000, "stock_based_compensation": 4602000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88631000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88631000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6445000, "free_cash_flow": 252187000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "203292000", "ebitda": "242463000", "netIncome": "123555000", "grossProfit": "507816000", "depreciation": "None", "totalRevenue": "548247000", "costOfRevenue": "40431000", "interestIncome": "None", "incomeBeforeTax": "166240000", "interestExpense": "37052000", "operatingIncome": "203271000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "42685000", "reportedCurrency": "USD", "netInterestIncome": "-36259000", "nonInterestIncome": "None", "operatingExpenses": "304545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39171000", "sellingGeneralAndAdministrative": "63615000", "netIncomeFromContinuingOperations": "40053000" }, "balance": { "goodwill": "66278000", "inventory": "54623000", "commonStock": "966000", "currentDebt": "None", "investments": "None", "totalAssets": "2575542000", "longTermDebt": "2093190000", "shortTermDebt": "15371000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "157000000", "reportedCurrency": "USD", "retainedEarnings": "370046000", "totalLiabilities": "2827938000", "otherCurrentAssets": "25888000", "totalCurrentAssets": "375835000", "currentLongTermDebt": "12000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2199707000", "currentAccountsPayable": "146719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2223095000", "totalShareholderEquity": "-252396000", "capitalLeaseObligations": "116104000", "otherCurrentLiabilities": "70411000", "totalCurrentLiabilities": "406476000", "otherNonCurrentLiabilities": "51484000", "totalNonCurrentLiabilities": "2421462000", "cashAndShortTermInvestments": "215226000", "commonStockSharesOutstanding": "64319000", "intangibleAssetsExcludingGoodwill": "157000000", "cashAndCashEquivalentsAtCarryingValue": "215226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123555000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "5294000", "operatingCashflow": "163556000", "capitalExpenditures": "88631000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6445000", "cashflowFromInvestment": "-88631000", "stockBasedCompensation": "4602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3914000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39171000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "income_statement": { "revenue": 496029000, "cost_of_revenue": 38210000, "gross_profit": 457819000, "ebit": 155443000, "ebitda": 193274000, "pretax_income": 118489000, "tax_provision": 31434000, "net_income": 87055000, "net_income_to_common": 87055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146746000, "total_current_assets": 328920000, "total_assets": 2505229000, "short_term_debt": 15379000, "long_term_debt": 2094667000, "total_debt": 2110046000, "total_liabilities": 2882741000, "total_equity": -377512000, "shares_outstanding": 64352000, "goodwill_and_intangibles": 223278000 }, "cash_flow": { "operating_cash_flow": 184605000, "capital_expenditure": 75829000, "free_cash_flow": 260434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 318055, "ticker_id": 3209, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:07:36.283440+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "155443000", "ebitda": "193274000", "netIncome": "87055000", "grossProfit": "457819000", "depreciation": "None", "totalRevenue": "496029000", "costOfRevenue": "38210000", "interestIncome": "None", "incomeBeforeTax": "118489000", "interestExpense": "36954000", "operatingIncome": "155438000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "31434000", "reportedCurrency": "USD", "netInterestIncome": "-37052000", "nonInterestIncome": "None", "operatingExpenses": "302381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37831000", "sellingGeneralAndAdministrative": "59705000", "netIncomeFromContinuingOperations": "123555000" }, "balance": { "goodwill": "66278000", "inventory": "60079000", "commonStock": "966000", "currentDebt": "None", "investments": "None", "totalAssets": "2505229000", "longTermDebt": "2094667000", "shortTermDebt": "15379000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "157000000", "reportedCurrency": "USD", "retainedEarnings": "246491000", "totalLiabilities": "2882741000", "otherCurrentAssets": "34569000", "totalCurrentAssets": "328920000", "currentLongTermDebt": "12000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2176308999", "currentAccountsPayable": "186048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2225276000", "totalShareholderEquity": "-377512000", "capitalLeaseObligations": "116428000", "otherCurrentLiabilities": "81762000", "totalCurrentLiabilities": "505843000", "otherNonCurrentLiabilities": "56030000", "totalNonCurrentLiabilities": "2376898000", "cashAndShortTermInvestments": "146746000", "commonStockSharesOutstanding": "64352000", "intangibleAssetsExcludingGoodwill": "157000000", "cashAndCashEquivalentsAtCarryingValue": "146746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87055000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-945000", "operatingCashflow": "184605000", "capitalExpenditures": "75829000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16791000", "cashflowFromInvestment": "-75829000", "stockBasedCompensation": "3725000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13947000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37831000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 496029000, "cost_of_revenue": 38210000, "gross_profit": 457819000, "research_and_development": null, "selling_general_admin": 59705000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155443000, "depreciation_amortisation": 37831000, "ebitda": 193274000, "interest_expense": 36954000, "interest_income": null, "other_non_operating": null, "pretax_income": 118489000, "tax_provision": 31434000, "effective_tax_rate": null, "net_income": 87055000, "net_income_continuing_ops": 123555000, "net_income_to_common": 87055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146746000, "short_term_investments": null, "net_receivables": 87526000, "inventory": 60079000, "other_current_assets": null, "total_current_assets": 328920000, "net_ppe": null, "goodwill": 66278000, "intangible_assets": 157000000, "goodwill_and_intangibles": 223278000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2176308999, "total_assets": 2505229000, "short_term_debt": 15379000, "accounts_payable": 186048000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 505843000, "long_term_debt": 2094667000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2376898000, "total_liabilities": 2882741000, "total_debt": 2110046000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 246491000, "total_equity": -377512000, "shares_outstanding": 64352000, "operating_cash_flow": 184605000, "stock_based_compensation": 3725000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75829000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75829000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16791000, "free_cash_flow": 260434000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "155443000", "ebitda": "193274000", "netIncome": "87055000", "grossProfit": "457819000", "depreciation": "None", "totalRevenue": "496029000", "costOfRevenue": "38210000", "interestIncome": "None", "incomeBeforeTax": "118489000", "interestExpense": "36954000", "operatingIncome": "155438000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "31434000", "reportedCurrency": "USD", "netInterestIncome": "-37052000", "nonInterestIncome": "None", "operatingExpenses": "302381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38210000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37831000", "sellingGeneralAndAdministrative": "59705000", "netIncomeFromContinuingOperations": "123555000" }, "balance": { "goodwill": "66278000", "inventory": "60079000", "commonStock": "966000", "currentDebt": "None", "investments": "None", "totalAssets": "2505229000", "longTermDebt": "2094667000", "shortTermDebt": "15379000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "157000000", "reportedCurrency": "USD", "retainedEarnings": "246491000", "totalLiabilities": "2882741000", "otherCurrentAssets": "34569000", "totalCurrentAssets": "328920000", "currentLongTermDebt": "12000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2176308999", "currentAccountsPayable": "186048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2225276000", "totalShareholderEquity": "-377512000", "capitalLeaseObligations": "116428000", "otherCurrentLiabilities": "81762000", "totalCurrentLiabilities": "505843000", "otherNonCurrentLiabilities": "56030000", "totalNonCurrentLiabilities": "2376898000", "cashAndShortTermInvestments": "146746000", "commonStockSharesOutstanding": "64352000", "intangibleAssetsExcludingGoodwill": "157000000", "cashAndCashEquivalentsAtCarryingValue": "146746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87055000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-945000", "operatingCashflow": "184605000", "capitalExpenditures": "75829000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16791000", "cashflowFromInvestment": "-75829000", "stockBasedCompensation": "3725000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13947000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37831000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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" ] } } }