{ "ticker": { "uuid": "6af93f87-80bb-4534-82b0-2b6156d1f92f", "symbol": "CRGY", "name": "Crescent Energy Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/6af93f87-80bb-4534-82b0-2b6156d1f92f/", "api_url": "https://sharemaestro.com/factors/api/tickers/6af93f87-80bb-4534-82b0-2b6156d1f92f/" }, "ticker_metadata": { "id": 854, "uuid": "6af93f87-80bb-4534-82b0-2b6156d1f92f", "symbol": "CRGY", "name": "Crescent Energy Co", "asset_type": "equity", "market_cap": 3903574000, "stock_exchange_id": 3, "industry": "Oil & Gas E&P", "sector": "Energy", "description": "Crescent Energy Co (CRGY) is a leading oil and natural gas exploration and production company focused on developing domestic onshore resources, particularly within high-yield shale formations across the United States. With a commitment to sustainability and capital efficiency, Crescent employs innovative technologies to drive disciplined growth, enhance production, and optimize recovery processes. Positioned to capitalize on emerging opportunities in the evolving energy landscape, Crescent is well-equipped to strengthen its competitive edge in a dynamic market. The company's strategic initiatives aim to deliver robust financial performance while adapting to the shifting demands of the energy sector.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "6af93f87-80bb-4534-82b0-2b6156d1f92f", "symbol": "CRGY", "name": "Crescent Energy Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/6af93f87-80bb-4534-82b0-2b6156d1f92f/", "api_url": "https://sharemaestro.com/factors/api/tickers/6af93f87-80bb-4534-82b0-2b6156d1f92f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.97, "value": 0.94, "quality": 0.83, "momentum": 0.8, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 11.54, "market_cap": 3788270420, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.2169, "shareholder_yield": 0.0346, "roe": -0.0609, "piotroski_f_score": 5, "momentum_12_1": 0.4238, "volatility_252d": 0.4487 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:41.346126+00:00", "batch_id": "" }, "size": { "price_close": 11.54, "market_cap": 3788270420, "market_cap_usd": 3788270420, "enterprise_value": 9147400420, "shares_outstanding": 328273000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.8096, "ptbv_ratio": 0.8096, "ps_ratio": 0.9937, "pcf_ratio": 2.162, "pfcf_ratio": 1.1853, "ev_ebitda": 4.6098, "ev_ebit": 12.2638, "ev_sales": 2.3994, "ev_fcf": 2.8622, "earnings_yield": null, "fcf_yield": 0.3494, "price_to_sales": 0.9937, "price_to_book": 0.8096, "price_to_cashflow": 2.162, "ebitda_to_ev": 0.2169, "sales_yield": 0.4168 }, "yield": { "dividend_yield": 0.0346, "buyback_yield": 0, "shareholder_yield": 0.0346, "debt_paydown_yield": null, "total_yield": 0.0346 }, "quality": { "gross_margin": 0.7031, "operating_margin": 0.1956, "net_margin": -0.0747, "ebitda_margin": 0.5205, "fcf_margin": 0.8383, "roe": -0.0609, "roa": -0.0237, "roic": 0.0557, "roc_greenblatt": null, "asset_turnover": 0.3177, "cash_conversion": -11.2221, "accruals_ratio": -0.1698, "sbc_to_revenue": 0.0637, "piotroski_f_score": 5, "altman_z_score": 0.7176, "earnings_stability_5y": 3.5613, "revenue_stability_5y": 0.4971, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2234, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.5627, "net_debt_to_ebitda": 2.7007, "debt_to_assets": 0.4475, "interest_coverage": 2.2615, "current_ratio": 0.5715, "quick_ratio": 0.5715, "net_debt": 5359130000, "local_beta": 0.0008, "volatility_252d": 0.4487, "volatility_60d": 1.0612, "max_drawdown_12m": -0.1934, "risk_adjusted_momentum": 0.9447 }, "growth": { "revenue_growth_1y": 0.1827, "revenue_growth_3y_cagr": 0.054, "revenue_growth_5y_cagr": 0.3654, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.1119, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0942, "book_value_growth_1y": 0.3531, "revenue_growth": 0.1827, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0611, "price_return_3m": -0.0, "price_return_6m": 0.1783, "price_return_9m": 0.3606, "price_return_12m": 0.3369, "price_return_12m_ex1m": 0.4238, "momentum_6m": 0.1783, "momentum_12m": 0.3369, "momentum_12_1": 0.4238, "distance_from_52w_high": -0.1502, "distance_from_52w_low": 0.4751, "relative_strength": 0.2369 }, "raw_ttm": { "revenue_ttm": 3812439000, "gross_profit_ttm": 2680566000, "ebit_ttm": 745886000, "ebitda_ttm": 1984340000, "net_income_ttm": -284794000, "eps_diluted_ttm": -0.8676, "operating_cash_flow_ttm": 1752233000, "capital_expenditure_ttm": 1443748000, "fcf_ttm": 3195981000, "dividends_paid_ttm": 131012000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 329825000, "cash_and_equivalents": 9775000, "total_current_assets": 896424000, "total_current_liabilities": 1568518000, "net_ppe": null, "total_assets": 11998244000, "total_debt": 5368905000, "total_equity": 4679005000, "net_working_capital": -550698000, "book_value_per_share": 14.2534, "retained_earnings": -419847000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 14.2534 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 14, "rank_ptbv": 11, "rank_ps": 27, "rank_pcf": 6, "rank_ev_ebitda": 10, "rank_ev_ebit": 49, "rank_earnings_yield": 50, "rank_fcf_yield": 7, "rank_dividend_yield": 22, "rank_shareholder_yield": 22, "rank_total_yield": 22, "rank_roe": 78, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 21, "rank_fcf_margin": 7, "rank_piotroski": 58, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 28, "rank_relative_strength": 31 }, "composites": { "value_composite": 6, "quality_composite": 17, "momentum_composite": 20, "growth_composite": 22, "yield_composite": 15, "svqf_composite": 27, "vc1_composite": 6, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 25, "overall_composite": 3, "quality_value_composite": 0.8833, "os_score": 0.97, "value_percentile": 0.94, "quality_percentile": 0.83, "momentum_percentile": 0.8, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 25, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3906, "ticker_id": 854, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:41.346126+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.54, "market_cap": 3788270420, "market_cap_usd": 3788270420, "enterprise_value": 9147400420, "shares_outstanding": 328273000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.80963162, "ptbv_ratio": 0.80963162, "ps_ratio": 0.9936606, "pcf_ratio": 2.16196728, "pfcf_ratio": 1.1853232, "ev_ebitda": 4.6097949, "ev_ebit": 12.26380495, "ev_sales": 2.39935653, "ev_fcf": 2.86215732, "earnings_yield": null, "fcf_yield": 0.3493868, "dividend_yield": 0.03458359, "buyback_yield": 0, "shareholder_yield": 0.03458359, "debt_paydown_yield": null, "total_yield": 0.03458359, "gross_margin": 0.70311053, "operating_margin": 0.19564536, "net_margin": -0.07470126, "ebitda_margin": 0.52049095, "fcf_margin": 0.83830351, "roe": -0.06086636, "roa": -0.02373631, "roic": 0.05572893, "roc_greenblatt": null, "asset_turnover": 0.31774975, "cash_conversion": -11.22207982, "accruals_ratio": -0.16977709, "sbc_to_revenue": 0.06365269, "debt_to_equity": 1.56268202, "net_debt_to_ebitda": 2.70071157, "debt_to_assets": 0.44747423, "interest_coverage": 2.26145987, "current_ratio": 0.57151018, "quick_ratio": 0.57151018, "net_debt": 5359130000, "revenue_growth_1y": 0.18265843, "revenue_growth_3y_cagr": 0.05402433, "revenue_growth_5y_cagr": 0.36543676, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.11193218, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.09417106, "book_value_growth_1y": 0.3530714, "piotroski_f_score": 5, "altman_z_score": 0.71755219, "earnings_stability_5y": 3.561298, "revenue_stability_5y": 0.497117, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06106342, "price_return_3m": -2.6e-05, "price_return_6m": 0.17833257, "price_return_9m": 0.36059234, "price_return_12m": 0.33690149, "price_return_12m_ex1m": 0.42384643, "distance_from_52w_high": -0.15015833, "distance_from_52w_low": 0.4750997, "relative_strength": 0.23693791, "local_beta": 0.0008, "volatility_252d": 0.448662, "volatility_60d": 1.06116, "max_drawdown_12m": -0.19338337, "revenue_ttm": 3812439000, "gross_profit_ttm": 2680566000, "ebit_ttm": 745886000, "ebitda_ttm": 1984340000, "net_income_ttm": -284794000, "eps_diluted_ttm": -0.86755231, "operating_cash_flow_ttm": 1752233000, "capital_expenditure_ttm": 1443748000, "fcf_ttm": 3195981000, "dividends_paid_ttm": 131012000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 329825000, "cash_and_equivalents": 9775000, "total_current_assets": 896424000, "total_current_liabilities": 1568518000, "net_ppe": null, "total_assets": 11998244000, "total_debt": 5368905000, "total_equity": 4679005000, "net_working_capital": -550698000, "book_value_per_share": 14.2533958, "retained_earnings": -419847000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 14.2533958, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 14, "rank_ptbv": 11, "rank_ps": 27, "rank_pcf": 6, "rank_ev_ebitda": 10, "rank_ev_ebit": 49, "rank_earnings_yield": 50, "rank_fcf_yield": 7, "rank_dividend_yield": 22, "rank_shareholder_yield": 22, "rank_total_yield": 22, "rank_roe": 78, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 21, "rank_fcf_margin": 7, "rank_piotroski": 58, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 28, "rank_relative_strength": 31, "value_composite": 6, "quality_composite": 17, "momentum_composite": 20, "growth_composite": 22, "yield_composite": 15, "svqf_composite": 27, "vc1_composite": 6, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 25, "overall_composite": 3, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.54, "os": 0.97, "value": 0.94, "quality": 0.83, "momentum": 0.8, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0346, "roe": -0.0609, "momentum_12_1": 0.4238, "complete_fields": { "id": 3906, "ticker_id": 854, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:41.346126+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.54, "market_cap": 3788270420, "market_cap_usd": 3788270420, "enterprise_value": 9147400420, "shares_outstanding": 328273000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.80963162, "ptbv_ratio": 0.80963162, "ps_ratio": 0.9936606, "pcf_ratio": 2.16196728, "pfcf_ratio": 1.1853232, "ev_ebitda": 4.6097949, "ev_ebit": 12.26380495, "ev_sales": 2.39935653, "ev_fcf": 2.86215732, "earnings_yield": null, "fcf_yield": 0.3493868, "dividend_yield": 0.03458359, "buyback_yield": 0, "shareholder_yield": 0.03458359, "debt_paydown_yield": null, "total_yield": 0.03458359, "gross_margin": 0.70311053, "operating_margin": 0.19564536, "net_margin": -0.07470126, "ebitda_margin": 0.52049095, "fcf_margin": 0.83830351, "roe": -0.06086636, "roa": -0.02373631, "roic": 0.05572893, "roc_greenblatt": null, "asset_turnover": 0.31774975, "cash_conversion": -11.22207982, "accruals_ratio": -0.16977709, "sbc_to_revenue": 0.06365269, "debt_to_equity": 1.56268202, "net_debt_to_ebitda": 2.70071157, "debt_to_assets": 0.44747423, "interest_coverage": 2.26145987, "current_ratio": 0.57151018, "quick_ratio": 0.57151018, "net_debt": 5359130000, "revenue_growth_1y": 0.18265843, "revenue_growth_3y_cagr": 0.05402433, "revenue_growth_5y_cagr": 0.36543676, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.11193218, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.09417106, "book_value_growth_1y": 0.3530714, "piotroski_f_score": 5, "altman_z_score": 0.71755219, "earnings_stability_5y": 3.561298, "revenue_stability_5y": 0.497117, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06106342, "price_return_3m": -2.6e-05, "price_return_6m": 0.17833257, "price_return_9m": 0.36059234, "price_return_12m": 0.33690149, "price_return_12m_ex1m": 0.42384643, "distance_from_52w_high": -0.15015833, "distance_from_52w_low": 0.4750997, "relative_strength": 0.23693791, "local_beta": 0.0008, "volatility_252d": 0.448662, "volatility_60d": 1.06116, "max_drawdown_12m": -0.19338337, "revenue_ttm": 3812439000, "gross_profit_ttm": 2680566000, "ebit_ttm": 745886000, "ebitda_ttm": 1984340000, "net_income_ttm": -284794000, "eps_diluted_ttm": -0.86755231, "operating_cash_flow_ttm": 1752233000, "capital_expenditure_ttm": 1443748000, "fcf_ttm": 3195981000, "dividends_paid_ttm": 131012000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 329825000, "cash_and_equivalents": 9775000, "total_current_assets": 896424000, "total_current_liabilities": 1568518000, "net_ppe": null, "total_assets": 11998244000, "total_debt": 5368905000, "total_equity": 4679005000, "net_working_capital": -550698000, "book_value_per_share": 14.2533958, "retained_earnings": -419847000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 14.2533958, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 14, "rank_ptbv": 11, "rank_ps": 27, "rank_pcf": 6, "rank_ev_ebitda": 10, "rank_ev_ebit": 49, "rank_earnings_yield": 50, "rank_fcf_yield": 7, "rank_dividend_yield": 22, "rank_shareholder_yield": 22, "rank_total_yield": 22, "rank_roe": 78, "rank_roc": 50, "rank_roic": 58, "rank_gross_margin": 21, "rank_fcf_margin": 7, "rank_piotroski": 58, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 28, "rank_relative_strength": 31, "value_composite": 6, "quality_composite": 17, "momentum_composite": 20, "growth_composite": 22, "yield_composite": 15, "svqf_composite": 27, "vc1_composite": 6, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 25, "overall_composite": 3, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "income_statement": { "revenue": 3579782000, "cost_of_revenue": 2771329000, "gross_profit": 808453000, "ebit": 500102000, "ebitda": 1667004000, "pretax_income": 201670000, "tax_provision": 34504000, "net_income": 132906000, "net_income_to_common": 132906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10157000, "total_current_assets": 1861057000, "total_assets": 12443207000, "short_term_debt": 182208000, "long_term_debt": 5524128000, "total_debt": 5706336000, "total_liabilities": 7277772000, "total_equity": 5157907000, "shares_outstanding": 245058000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1680156000, "capital_expenditure": 951035000, "free_cash_flow": 2631191000, "dividends_paid": 115121000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243453, "ticker_id": 854, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "500102000", "ebitda": "1667004000", "netIncome": "132906000", "grossProfit": "808453000", "depreciation": "None", "totalRevenue": "3579782000", "costOfRevenue": "2771329000", "interestIncome": "None", "incomeBeforeTax": "201670000", "interestExpense": "298432000", "operatingIncome": "473726000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "34504000", "reportedCurrency": "USD", "netInterestIncome": "-298432000", "nonInterestIncome": "None", "operatingExpenses": "334727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2771329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1166902000", "sellingGeneralAndAdministrative": "472160000", "netIncomeFromContinuingOperations": "167166000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "33000", "currentDebt": "None", "investments": "None", "totalAssets": "12443207000", "longTermDebt": "5524128000", "shortTermDebt": "182208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "7277772000", "otherCurrentAssets": "1108066000", "totalCurrentAssets": "1861057000", "currentLongTermDebt": "None", "longTermInvestments": "8146000", "shortTermInvestments": "None", "currentNetReceivables": "742834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10582150000", "currentAccountsPayable": "208870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5709564000", "totalShareholderEquity": "5157907000", "capitalLeaseObligations": "185436000", "otherCurrentLiabilities": "868342000", "totalCurrentLiabilities": "1259420000", "otherNonCurrentLiabilities": "82847000", "totalNonCurrentLiabilities": "6018352000", "cashAndShortTermInvestments": "10157000", "commonStockSharesOutstanding": "245058000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10157000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167166000", "profitLoss": "None", "dividendPayout": "115121000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1680156000", "capitalExpenditures": "951035000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-245066000", "cashflowFromInvestment": "-922688000", "stockBasedCompensation": "245468000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115121000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33470000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1166902000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3579782000, "cost_of_revenue": 2771329000, "gross_profit": 808453000, "research_and_development": null, "selling_general_admin": 472160000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 500102000, "depreciation_amortisation": 1166902000, "ebitda": 1667004000, "interest_expense": 298432000, "interest_income": null, "other_non_operating": null, "pretax_income": 201670000, "tax_provision": 34504000, "effective_tax_rate": null, "net_income": 132906000, "net_income_continuing_ops": 167166000, "net_income_to_common": 132906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10157000, "short_term_investments": null, "net_receivables": 742834000, "inventory": null, "other_current_assets": null, "total_current_assets": 1861057000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10582150000, "total_assets": 12443207000, "short_term_debt": 182208000, "accounts_payable": 208870000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1259420000, "long_term_debt": 5524128000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6018352000, "total_liabilities": 7277772000, "total_debt": 5706336000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 5157907000, "shares_outstanding": 245058000, "operating_cash_flow": 1680156000, "stock_based_compensation": 245468000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 951035000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -922688000, "dividends_paid": 115121000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -245066000, "free_cash_flow": 2631191000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "500102000", "ebitda": "1667004000", "netIncome": "132906000", "grossProfit": "808453000", "depreciation": "None", "totalRevenue": "3579782000", "costOfRevenue": "2771329000", "interestIncome": "None", "incomeBeforeTax": "201670000", "interestExpense": "298432000", "operatingIncome": "473726000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "34504000", "reportedCurrency": "USD", "netInterestIncome": "-298432000", "nonInterestIncome": "None", "operatingExpenses": "334727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2771329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1166902000", "sellingGeneralAndAdministrative": "472160000", "netIncomeFromContinuingOperations": "167166000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "33000", "currentDebt": "None", "investments": "None", "totalAssets": "12443207000", "longTermDebt": "5524128000", "shortTermDebt": "182208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "7277772000", "otherCurrentAssets": "1108066000", "totalCurrentAssets": "1861057000", "currentLongTermDebt": "None", "longTermInvestments": "8146000", "shortTermInvestments": "None", "currentNetReceivables": "742834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10582150000", "currentAccountsPayable": "208870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5709564000", "totalShareholderEquity": "5157907000", "capitalLeaseObligations": "185436000", "otherCurrentLiabilities": "868342000", "totalCurrentLiabilities": "1259420000", "otherNonCurrentLiabilities": "82847000", "totalNonCurrentLiabilities": "6018352000", "cashAndShortTermInvestments": "10157000", "commonStockSharesOutstanding": "245058000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10157000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167166000", "profitLoss": "None", "dividendPayout": "115121000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1680156000", "capitalExpenditures": "951035000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-245066000", "cashflowFromInvestment": "-922688000", "stockBasedCompensation": "245468000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "115121000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33470000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1166902000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "income_statement": { "revenue": 2930919000, "cost_of_revenue": 528822000, "gross_profit": 2402097000, "ebit": 47508000, "ebitda": 996988000, "pretax_income": -168755000, "tax_provision": -31072000, "net_income": -114605000, "net_income_to_common": -114605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132818000, "total_current_assets": 788088000, "total_assets": 9160649000, "short_term_debt": 80615000, "long_term_debt": 3049255000, "total_debt": 3129870000, "total_liabilities": 4792689000, "total_equity": 3130295000, "shares_outstanding": 201234000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1223086000, "capital_expenditure": 1244284000, "free_cash_flow": 2467370000, "dividends_paid": 65075000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243458, "ticker_id": 854, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47508000", "ebitda": "996988000", "netIncome": "-114605000", "grossProfit": "2402097000", "depreciation": "None", "totalRevenue": "2930919000", "costOfRevenue": "528822000", "interestIncome": "None", "incomeBeforeTax": "-168755000", "interestExpense": "216263000", "operatingIncome": "218462000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-31072000", "reportedCurrency": "USD", "netInterestIncome": "-216263000", "nonInterestIncome": "None", "operatingExpenses": "2183635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "528822000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "949480000", "sellingGeneralAndAdministrative": "326650000", "netIncomeFromContinuingOperations": "-137683000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "9160649000", "longTermDebt": "3049255000", "shortTermDebt": "80615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-64751000", "totalLiabilities": "4792689000", "otherCurrentAssets": "112998000", "totalCurrentAssets": "788088000", "currentLongTermDebt": "None", "longTermInvestments": "13810000", "shortTermInvestments": "None", "currentNetReceivables": "542272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8372561000", "currentAccountsPayable": "91548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3133396000", "totalShareholderEquity": "3130295000", "capitalLeaseObligations": "84141000", "otherCurrentLiabilities": "619065000", "totalCurrentLiabilities": "827363000", "otherNonCurrentLiabilities": "55539000", "totalNonCurrentLiabilities": "3965326000", "cashAndShortTermInvestments": "132818000", "commonStockSharesOutstanding": "201234000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "132818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-137683000", "profitLoss": "None", "dividendPayout": "65075000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1223086000", "capitalExpenditures": "1244284000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "207392000", "cashflowFromInvestment": "-1198299000", "stockBasedCompensation": "185613000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65075000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15381000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "949480000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2930919000, "cost_of_revenue": 528822000, "gross_profit": 2402097000, "research_and_development": null, "selling_general_admin": 326650000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47508000, "depreciation_amortisation": 949480000, "ebitda": 996988000, "interest_expense": 216263000, "interest_income": null, "other_non_operating": null, "pretax_income": -168755000, "tax_provision": -31072000, "effective_tax_rate": null, "net_income": -114605000, "net_income_continuing_ops": -137683000, "net_income_to_common": -114605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132818000, "short_term_investments": null, "net_receivables": 542272000, "inventory": null, "other_current_assets": null, "total_current_assets": 788088000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8372561000, "total_assets": 9160649000, "short_term_debt": 80615000, "accounts_payable": 91548000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 827363000, "long_term_debt": 3049255000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3965326000, "total_liabilities": 4792689000, "total_debt": 3129870000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -64751000, "total_equity": 3130295000, "shares_outstanding": 201234000, "operating_cash_flow": 1223086000, "stock_based_compensation": 185613000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1244284000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1198299000, "dividends_paid": 65075000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 207392000, "free_cash_flow": 2467370000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47508000", "ebitda": "996988000", "netIncome": "-114605000", "grossProfit": "2402097000", "depreciation": "None", "totalRevenue": "2930919000", "costOfRevenue": "528822000", "interestIncome": "None", "incomeBeforeTax": "-168755000", "interestExpense": "216263000", "operatingIncome": "218462000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-31072000", "reportedCurrency": "USD", "netInterestIncome": "-216263000", "nonInterestIncome": "None", "operatingExpenses": "2183635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "528822000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "949480000", "sellingGeneralAndAdministrative": "326650000", "netIncomeFromContinuingOperations": "-137683000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "9160649000", "longTermDebt": "3049255000", "shortTermDebt": "80615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-64751000", "totalLiabilities": "4792689000", "otherCurrentAssets": "112998000", "totalCurrentAssets": "788088000", "currentLongTermDebt": "None", "longTermInvestments": "13810000", "shortTermInvestments": "None", "currentNetReceivables": "542272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8372561000", "currentAccountsPayable": "91548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3133396000", "totalShareholderEquity": "3130295000", "capitalLeaseObligations": "84141000", "otherCurrentLiabilities": "619065000", "totalCurrentLiabilities": "827363000", "otherNonCurrentLiabilities": "55539000", "totalNonCurrentLiabilities": "3965326000", "cashAndShortTermInvestments": "132818000", "commonStockSharesOutstanding": "201234000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "132818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-137683000", "profitLoss": "None", "dividendPayout": "65075000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1223086000", "capitalExpenditures": "1244284000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "207392000", "cashflowFromInvestment": "-1198299000", "stockBasedCompensation": "185613000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65075000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15381000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "949480000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "income_statement": { "revenue": 2382602000, "cost_of_revenue": 1078339000, "gross_profit": 1304263000, "ebit": 491025000, "ebitda": 1166807000, "pretax_income": 345218000, "tax_provision": 23227000, "net_income": 67610000, "net_income_to_common": 67610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2974000, "total_current_assets": 615652000, "total_assets": 6803335000, "short_term_debt": 63080000, "long_term_debt": 1694375000, "total_debt": 1757455000, "total_liabilities": 3167617000, "total_equity": 1704823000, "shares_outstanding": 151195116, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 935769000, "capital_expenditure": 1430604000, "free_cash_flow": 2366373000, "dividends_paid": 34120000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243463, "ticker_id": 854, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "491025000", "ebitda": "1166807000", "netIncome": "67610000", "grossProfit": "1304263000", "depreciation": "None", "totalRevenue": "2382602000", "costOfRevenue": "1078339000", "interestIncome": "None", "incomeBeforeTax": "345218000", "interestExpense": "145807000", "operatingIncome": "324740000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "23227000", "reportedCurrency": "USD", "netInterestIncome": "-145807000", "nonInterestIncome": "None", "operatingExpenses": "979523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1078339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "675782000", "sellingGeneralAndAdministrative": "193326000", "netIncomeFromContinuingOperations": "321991000" }, "balance": { "goodwill": "None", "inventory": "94727000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "6803335000", "longTermDebt": "1694375000", "shortTermDebt": "63080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "95447000", "totalLiabilities": "3167617000", "otherCurrentAssets": "105940000", "totalCurrentAssets": "615652000", "currentLongTermDebt": "None", "longTermInvestments": "6076000", "shortTermInvestments": "None", "currentNetReceivables": "506738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6187683000", "currentAccountsPayable": "135517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1764521000", "totalShareholderEquity": "1704823000", "capitalLeaseObligations": "70146000", "otherCurrentLiabilities": "493560000", "totalCurrentLiabilities": "750257000", "otherNonCurrentLiabilities": "35019000", "totalNonCurrentLiabilities": "2417360000", "cashAndShortTermInvestments": "2974000", "commonStockSharesOutstanding": "151195116", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2974000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "321991000", "profitLoss": "None", "dividendPayout": "34120000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6523000", "operatingCashflow": "935769000", "capitalExpenditures": "1430604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "456456000", "cashflowFromInvestment": "-1398800000", "stockBasedCompensation": "82936000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34120000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "600842000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2382602000, "cost_of_revenue": 1078339000, "gross_profit": 1304263000, "research_and_development": null, "selling_general_admin": 193326000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 491025000, "depreciation_amortisation": 675782000, "ebitda": 1166807000, "interest_expense": 145807000, "interest_income": null, "other_non_operating": null, "pretax_income": 345218000, "tax_provision": 23227000, "effective_tax_rate": null, "net_income": 67610000, "net_income_continuing_ops": 321991000, "net_income_to_common": 67610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2974000, "short_term_investments": null, "net_receivables": 506738000, "inventory": 94727000, "other_current_assets": null, "total_current_assets": 615652000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6187683000, "total_assets": 6803335000, "short_term_debt": 63080000, "accounts_payable": 135517000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 750257000, "long_term_debt": 1694375000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2417360000, "total_liabilities": 3167617000, "total_debt": 1757455000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 95447000, "total_equity": 1704823000, "shares_outstanding": 151195116, "operating_cash_flow": 935769000, "stock_based_compensation": 82936000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1430604000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1398800000, "dividends_paid": 34120000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 456456000, "free_cash_flow": 2366373000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "491025000", "ebitda": "1166807000", "netIncome": "67610000", "grossProfit": "1304263000", "depreciation": "None", "totalRevenue": "2382602000", "costOfRevenue": "1078339000", "interestIncome": "None", "incomeBeforeTax": "345218000", "interestExpense": "145807000", "operatingIncome": "324740000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "23227000", "reportedCurrency": "USD", "netInterestIncome": "-145807000", "nonInterestIncome": "None", "operatingExpenses": "979523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1078339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "675782000", "sellingGeneralAndAdministrative": "193326000", "netIncomeFromContinuingOperations": "321991000" }, "balance": { "goodwill": "None", "inventory": "94727000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "6803335000", "longTermDebt": "1694375000", "shortTermDebt": "63080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "95447000", "totalLiabilities": "3167617000", "otherCurrentAssets": "105940000", "totalCurrentAssets": "615652000", "currentLongTermDebt": "None", "longTermInvestments": "6076000", "shortTermInvestments": "None", "currentNetReceivables": "506738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6187683000", "currentAccountsPayable": "135517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1764521000", "totalShareholderEquity": "1704823000", "capitalLeaseObligations": "70146000", "otherCurrentLiabilities": "493560000", "totalCurrentLiabilities": "750257000", "otherNonCurrentLiabilities": "35019000", "totalNonCurrentLiabilities": "2417360000", "cashAndShortTermInvestments": "2974000", "commonStockSharesOutstanding": "151195116", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2974000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "321991000", "profitLoss": "None", "dividendPayout": "34120000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6523000", "operatingCashflow": "935769000", "capitalExpenditures": "1430604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "456456000", "cashflowFromInvestment": "-1398800000", "stockBasedCompensation": "82936000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34120000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "600842000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "income_statement": { "revenue": 3057065000, "cost_of_revenue": 438753000, "gross_profit": 2618312000, "ebit": 612828000, "ebitda": 1145754000, "pretax_income": 516891000, "tax_provision": 36291000, "net_income": 96674000, "net_income_to_common": 96674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -10753000, "total_current_assets": 516739000, "total_assets": 6019849000, "short_term_debt": 61716000, "long_term_debt": 1247558000, "total_debt": 1309274000, "total_liabilities": 2720855000, "total_equity": 3298994000, "shares_outstanding": 168969000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 1012372000, "capital_expenditure": 1219327000, "free_cash_flow": 2231699000, "dividends_paid": 27509000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243468, "ticker_id": 854, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "612828000", "ebitda": "1145754000", "netIncome": "96674000", "grossProfit": "2618312000", "depreciation": "None", "totalRevenue": "3057065000", "costOfRevenue": "438753000", "interestIncome": "None", "incomeBeforeTax": "516891000", "interestExpense": "95937000", "operatingIncome": "1284165000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "36291000", "reportedCurrency": "USD", "netInterestIncome": "-95937000", "nonInterestIncome": "None", "operatingExpenses": "1334147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-671337000", "costofGoodsAndServicesSold": "438753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "532926000", "sellingGeneralAndAdministrative": "88006000", "netIncomeFromContinuingOperations": "480600000" }, "balance": { "goodwill": "0", "inventory": "40286000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "6019849000", "longTermDebt": "1247558000", "shortTermDebt": "61716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "61957000", "totalLiabilities": "2720855000", "otherCurrentAssets": "56987000", "totalCurrentAssets": "516739000", "currentLongTermDebt": "None", "longTermInvestments": "15038000", "shortTermInvestments": "None", "currentNetReceivables": "459752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5503110000", "currentAccountsPayable": "144565000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7604905000", "shortLongTermDebtTotal": "1316686000", "totalShareholderEquity": "3298994000", "capitalLeaseObligations": "69128000", "otherCurrentLiabilities": "471197000", "totalCurrentLiabilities": "893749000", "otherNonCurrentLiabilities": "368463000", "totalNonCurrentLiabilities": "1827106000", "cashAndShortTermInvestments": "-10753000", "commonStockSharesOutstanding": "168969000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-10753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "480600000", "profitLoss": "None", "dividendPayout": "27509000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1012372000", "capitalExpenditures": "1219327000", "changeInReceivables": "-110460000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7841000", "cashflowFromInvestment": "-1124344000", "stockBasedCompensation": "38063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27509000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-119813000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34453000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "532926000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3057065000, "cost_of_revenue": 438753000, "gross_profit": 2618312000, "research_and_development": null, "selling_general_admin": 88006000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 612828000, "depreciation_amortisation": 532926000, "ebitda": 1145754000, "interest_expense": 95937000, "interest_income": null, "other_non_operating": null, "pretax_income": 516891000, "tax_provision": 36291000, "effective_tax_rate": null, "net_income": 96674000, "net_income_continuing_ops": 480600000, "net_income_to_common": 96674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -10753000, "short_term_investments": null, "net_receivables": 459752000, "inventory": 40286000, "other_current_assets": null, "total_current_assets": 516739000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5503110000, "total_assets": 6019849000, "short_term_debt": 61716000, "accounts_payable": 144565000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 893749000, "long_term_debt": 1247558000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1827106000, "total_liabilities": 2720855000, "total_debt": 1309274000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 61957000, "total_equity": 3298994000, "shares_outstanding": 168969000, "operating_cash_flow": 1012372000, "stock_based_compensation": 38063000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1219327000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1124344000, "dividends_paid": 27509000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7841000, "free_cash_flow": 2231699000, "net_change_in_cash": -119813000 }, "raw_data": { "income": { "ebit": "612828000", "ebitda": "1145754000", "netIncome": "96674000", "grossProfit": "2618312000", "depreciation": "None", "totalRevenue": "3057065000", "costOfRevenue": "438753000", "interestIncome": "None", "incomeBeforeTax": "516891000", "interestExpense": "95937000", "operatingIncome": "1284165000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "36291000", "reportedCurrency": "USD", "netInterestIncome": "-95937000", "nonInterestIncome": "None", "operatingExpenses": "1334147000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-671337000", "costofGoodsAndServicesSold": "438753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "532926000", "sellingGeneralAndAdministrative": "88006000", "netIncomeFromContinuingOperations": "480600000" }, "balance": { "goodwill": "0", "inventory": "40286000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "6019849000", "longTermDebt": "1247558000", "shortTermDebt": "61716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "61957000", "totalLiabilities": "2720855000", "otherCurrentAssets": "56987000", "totalCurrentAssets": "516739000", "currentLongTermDebt": "None", "longTermInvestments": "15038000", "shortTermInvestments": "None", "currentNetReceivables": "459752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5503110000", "currentAccountsPayable": "144565000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7604905000", "shortLongTermDebtTotal": "1316686000", "totalShareholderEquity": "3298994000", "capitalLeaseObligations": "69128000", "otherCurrentLiabilities": "471197000", "totalCurrentLiabilities": "893749000", "otherNonCurrentLiabilities": "368463000", "totalNonCurrentLiabilities": "1827106000", "cashAndShortTermInvestments": "-10753000", "commonStockSharesOutstanding": "168969000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "-10753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "480600000", "profitLoss": "None", "dividendPayout": "27509000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1012372000", "capitalExpenditures": "1219327000", "changeInReceivables": "-110460000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7841000", "cashflowFromInvestment": "-1124344000", "stockBasedCompensation": "38063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27509000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-119813000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34453000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "532926000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "income_statement": { "revenue": 1476977000, "cost_of_revenue": 243501000, "gross_profit": 1233476000, "ebit": -381793000, "ebitda": -69006000, "pretax_income": -432533000, "tax_provision": -306000, "net_income": -19376000, "net_income_to_common": -19376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128578000, "total_current_assets": 479618000, "total_assets": 5157462000, "short_term_debt": 56834000, "long_term_debt": 1030406000, "total_debt": 1087240000, "total_liabilities": 2137805000, "total_equity": 682209000, "shares_outstanding": 169490000, "goodwill_and_intangibles": 153128000 }, "cash_flow": { "operating_cash_flow": 233147000, "capital_expenditure": 270683000, "free_cash_flow": 503830000, "dividends_paid": 35331000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243473, "ticker_id": 854, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-381793000", "ebitda": "-69006000", "netIncome": "-19376000", "grossProfit": "1233476000", "depreciation": "None", "totalRevenue": "1476977000", "costOfRevenue": "243501000", "interestIncome": "None", "incomeBeforeTax": "-432533000", "interestExpense": "50740000", "operatingIncome": "483739000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-306000", "reportedCurrency": "USD", "netInterestIncome": "-50740000", "nonInterestIncome": "None", "operatingExpenses": "749737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-865532000", "costofGoodsAndServicesSold": "243501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "312787000", "sellingGeneralAndAdministrative": "89184000", "netIncomeFromContinuingOperations": "-432227000" }, "balance": { "goodwill": "76564000", "inventory": "1", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "5157462000", "longTermDebt": "1030406000", "shortTermDebt": "56834000", "treasuryStock": "-18448000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "76564000", "reportedCurrency": "USD", "retainedEarnings": "-19376000", "totalLiabilities": "2137805000", "otherCurrentAssets": "8844000", "totalCurrentAssets": "479618000", "currentLongTermDebt": "None", "longTermInvestments": "15994000", "shortTermInvestments": "None", "currentNetReceivables": "342196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4677844000", "currentAccountsPayable": "110635000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6496641000", "shortLongTermDebtTotal": "1090752000", "totalShareholderEquity": "682209000", "capitalLeaseObligations": "51349000", "otherCurrentLiabilities": "367767000", "totalCurrentLiabilities": "616125000", "otherNonCurrentLiabilities": "275266000", "totalNonCurrentLiabilities": "1521680000", "cashAndShortTermInvestments": "128578000", "commonStockSharesOutstanding": "169490000", "intangibleAssetsExcludingGoodwill": "76564000", "cashAndCashEquivalentsAtCarryingValue": "128578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-432227000", "profitLoss": "None", "dividendPayout": "35331000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-256000", "operatingCashflow": "233147000", "capitalExpenditures": "270683000", "changeInReceivables": "-91634000", "changeInExchangeRate": "None", "cashflowFromFinancing": "105145000", "cashflowFromInvestment": "-244595000", "stockBasedCompensation": "39919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35331000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "93697000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18448000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1169085000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1476977000, "cost_of_revenue": 243501000, "gross_profit": 1233476000, "research_and_development": null, "selling_general_admin": 89184000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -381793000, "depreciation_amortisation": 312787000, "ebitda": -69006000, "interest_expense": 50740000, "interest_income": null, "other_non_operating": null, "pretax_income": -432533000, "tax_provision": -306000, "effective_tax_rate": null, "net_income": -19376000, "net_income_continuing_ops": -432227000, "net_income_to_common": -19376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128578000, "short_term_investments": null, "net_receivables": 342196000, "inventory": 1, "other_current_assets": null, "total_current_assets": 479618000, "net_ppe": null, "goodwill": 76564000, "intangible_assets": 76564000, "goodwill_and_intangibles": 153128000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4677844000, "total_assets": 5157462000, "short_term_debt": 56834000, "accounts_payable": 110635000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 616125000, "long_term_debt": 1030406000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1521680000, "total_liabilities": 2137805000, "total_debt": 1087240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19376000, "total_equity": 682209000, "shares_outstanding": 169490000, "operating_cash_flow": 233147000, "stock_based_compensation": 39919000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 270683000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -244595000, "dividends_paid": 35331000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 105145000, "free_cash_flow": 503830000, "net_change_in_cash": 93697000 }, "raw_data": { "income": { "ebit": "-381793000", "ebitda": "-69006000", "netIncome": "-19376000", "grossProfit": "1233476000", "depreciation": "None", "totalRevenue": "1476977000", "costOfRevenue": "243501000", "interestIncome": "None", "incomeBeforeTax": "-432533000", "interestExpense": "50740000", "operatingIncome": "483739000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-306000", "reportedCurrency": "USD", "netInterestIncome": "-50740000", "nonInterestIncome": "None", "operatingExpenses": "749737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-865532000", "costofGoodsAndServicesSold": "243501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "312787000", "sellingGeneralAndAdministrative": "89184000", "netIncomeFromContinuingOperations": "-432227000" }, "balance": { "goodwill": "76564000", "inventory": "1", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "5157462000", "longTermDebt": "1030406000", "shortTermDebt": "56834000", "treasuryStock": "-18448000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "76564000", "reportedCurrency": "USD", "retainedEarnings": "-19376000", "totalLiabilities": "2137805000", "otherCurrentAssets": "8844000", "totalCurrentAssets": "479618000", "currentLongTermDebt": "None", "longTermInvestments": "15994000", "shortTermInvestments": "None", "currentNetReceivables": "342196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4677844000", "currentAccountsPayable": "110635000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6496641000", "shortLongTermDebtTotal": "1090752000", "totalShareholderEquity": "682209000", "capitalLeaseObligations": "51349000", "otherCurrentLiabilities": "367767000", "totalCurrentLiabilities": "616125000", "otherNonCurrentLiabilities": "275266000", "totalNonCurrentLiabilities": "1521680000", "cashAndShortTermInvestments": "128578000", "commonStockSharesOutstanding": "169490000", "intangibleAssetsExcludingGoodwill": "76564000", "cashAndCashEquivalentsAtCarryingValue": "128578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-432227000", "profitLoss": "None", "dividendPayout": "35331000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-256000", "operatingCashflow": "233147000", "capitalExpenditures": "270683000", "changeInReceivables": "-91634000", "changeInExchangeRate": "None", "cashflowFromFinancing": "105145000", "cashflowFromInvestment": "-244595000", "stockBasedCompensation": "39919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35331000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "93697000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18448000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1169085000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "income_statement": { "revenue": 754221000, "cost_of_revenue": 202180000, "gross_profit": 552041000, "ebit": -178003000, "ebitda": 194297000, "pretax_income": -216110000, "tax_provision": 14000, "net_income": -216124000, "net_income_to_common": -216124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36861000, "total_current_assets": 220448000, "total_assets": 3907369000, "short_term_debt": 23717000, "long_term_debt": 751075000, "total_debt": 774792000, "total_liabilities": 1014209000, "total_equity": 2716892000, "shares_outstanding": 43099100, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 411028000, "capital_expenditure": 126164000, "free_cash_flow": 537192000, "dividends_paid": 61422000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243478, "ticker_id": 854, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-178003000", "ebitda": "194297000", "netIncome": "-216124000", "grossProfit": "552041000", "depreciation": "None", "totalRevenue": "754221000", "costOfRevenue": "202180000", "interestIncome": "None", "incomeBeforeTax": "-216110000", "interestExpense": "38107000", "operatingIncome": "-373628000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "14000", "reportedCurrency": "USD", "netInterestIncome": "-38107000", "nonInterestIncome": "None", "operatingExpenses": "925669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "202180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "372300000", "sellingGeneralAndAdministrative": "22927000", "netIncomeFromContinuingOperations": "-216124000" }, "balance": { "goodwill": "0", "inventory": "442000", "commonStock": "2716892000", "currentDebt": "None", "investments": "None", "totalAssets": "3907369000", "longTermDebt": "751075000", "shortTermDebt": "23717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-526318000", "totalLiabilities": "1014209000", "otherCurrentAssets": "71766000", "totalCurrentAssets": "220448000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "111821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3686921000", "currentAccountsPayable": "24038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3642147000", "shortLongTermDebtTotal": "774792000", "totalShareholderEquity": "2716892000", "capitalLeaseObligations": "20126000", "otherCurrentLiabilities": "70774000", "totalCurrentLiabilities": "120671000", "otherNonCurrentLiabilities": "12102000", "totalNonCurrentLiabilities": "893538000", "cashAndShortTermInvestments": "36861000", "commonStockSharesOutstanding": "43099100", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36861000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-216124000", "profitLoss": "None", "dividendPayout": "61422000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "411028000", "capitalExpenditures": "126164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-272089000", "cashflowFromInvestment": "-124940000", "stockBasedCompensation": "-797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61422000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "556644000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 754221000, "cost_of_revenue": 202180000, "gross_profit": 552041000, "research_and_development": null, "selling_general_admin": 22927000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -178003000, "depreciation_amortisation": 372300000, "ebitda": 194297000, "interest_expense": 38107000, "interest_income": null, "other_non_operating": null, "pretax_income": -216110000, "tax_provision": 14000, "effective_tax_rate": null, "net_income": -216124000, "net_income_continuing_ops": -216124000, "net_income_to_common": -216124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36861000, "short_term_investments": null, "net_receivables": 111821000, "inventory": 442000, "other_current_assets": null, "total_current_assets": 220448000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3686921000, "total_assets": 3907369000, "short_term_debt": 23717000, "accounts_payable": 24038000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120671000, "long_term_debt": 751075000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 893538000, "total_liabilities": 1014209000, "total_debt": 774792000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -526318000, "total_equity": 2716892000, "shares_outstanding": 43099100, "operating_cash_flow": 411028000, "stock_based_compensation": -797000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126164000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -124940000, "dividends_paid": 61422000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -272089000, "free_cash_flow": 537192000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-178003000", "ebitda": "194297000", "netIncome": "-216124000", "grossProfit": "552041000", "depreciation": "None", "totalRevenue": "754221000", "costOfRevenue": "202180000", "interestIncome": "None", "incomeBeforeTax": "-216110000", "interestExpense": "38107000", "operatingIncome": "-373628000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "14000", "reportedCurrency": "USD", "netInterestIncome": "-38107000", "nonInterestIncome": "None", "operatingExpenses": "925669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "202180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "372300000", "sellingGeneralAndAdministrative": "22927000", "netIncomeFromContinuingOperations": "-216124000" }, "balance": { "goodwill": "0", "inventory": "442000", "commonStock": "2716892000", "currentDebt": "None", "investments": "None", "totalAssets": "3907369000", "longTermDebt": "751075000", "shortTermDebt": "23717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-526318000", "totalLiabilities": "1014209000", "otherCurrentAssets": "71766000", "totalCurrentAssets": "220448000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "111821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3686921000", "currentAccountsPayable": "24038000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3642147000", "shortLongTermDebtTotal": "774792000", "totalShareholderEquity": "2716892000", "capitalLeaseObligations": "20126000", "otherCurrentLiabilities": "70774000", "totalCurrentLiabilities": "120671000", "otherNonCurrentLiabilities": "12102000", "totalNonCurrentLiabilities": "893538000", "cashAndShortTermInvestments": "36861000", "commonStockSharesOutstanding": "43099100", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36861000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-216124000", "profitLoss": "None", "dividendPayout": "61422000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "411028000", "capitalExpenditures": "126164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-272089000", "cashflowFromInvestment": "-124940000", "stockBasedCompensation": "-797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61422000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "556644000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "income_statement": { "revenue": 1087240000, "cost_of_revenue": 255106000, "gross_profit": 832134000, "ebit": 100314000, "ebitda": 411499000, "pretax_income": 46737000, "tax_provision": 28000, "net_income": 46709000, "net_income_to_common": 46709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19894000, "total_current_assets": 165825000, "total_assets": 3997520000, "short_term_debt": 28661000, "long_term_debt": 972100000, "total_debt": 1000761000, "total_liabilities": 1285454000, "total_equity": 1881733000, "shares_outstanding": 43099100, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 485515000, "capital_expenditure": 338646000, "free_cash_flow": 824161000, "dividends_paid": 124837000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243482, "ticker_id": 854, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100314000", "ebitda": "411499000", "netIncome": "46709000", "grossProfit": "832134000", "depreciation": "None", "totalRevenue": "1087240000", "costOfRevenue": "255106000", "interestIncome": "None", "incomeBeforeTax": "46737000", "interestExpense": "53577000", "operatingIncome": "227114000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "28000", "reportedCurrency": "USD", "netInterestIncome": "-53577000", "nonInterestIncome": "None", "operatingExpenses": "605020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "255106000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "311185000", "sellingGeneralAndAdministrative": "12146000", "netIncomeFromContinuingOperations": "46709000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1881733000", "currentDebt": "None", "investments": "None", "totalAssets": "3997520000", "longTermDebt": "972100000", "shortTermDebt": "28661000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1285454000", "otherCurrentAssets": "42631000", "totalCurrentAssets": "165825000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3831695000", "currentAccountsPayable": "62600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3773539000", "shortLongTermDebtTotal": "1000761000", "totalShareholderEquity": "1881733000", "capitalLeaseObligations": "27172000", "otherCurrentLiabilities": "109625000", "totalCurrentLiabilities": "200886000", "otherNonCurrentLiabilities": "18187000", "totalNonCurrentLiabilities": "1084568000", "cashAndShortTermInvestments": "19894000", "commonStockSharesOutstanding": "43099100", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46709000", "profitLoss": "None", "dividendPayout": "124837000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "485515000", "capitalExpenditures": "338646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153192000", "cashflowFromInvestment": "-328158000", "stockBasedCompensation": "-2721000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124837000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "311185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1087240000, "cost_of_revenue": 255106000, "gross_profit": 832134000, "research_and_development": null, "selling_general_admin": 12146000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100314000, "depreciation_amortisation": 311185000, "ebitda": 411499000, "interest_expense": 53577000, "interest_income": null, "other_non_operating": null, "pretax_income": 46737000, "tax_provision": 28000, "effective_tax_rate": null, "net_income": 46709000, "net_income_continuing_ops": 46709000, "net_income_to_common": 46709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19894000, "short_term_investments": null, "net_receivables": 103300000, "inventory": 1, "other_current_assets": null, "total_current_assets": 165825000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3831695000, "total_assets": 3997520000, "short_term_debt": 28661000, "accounts_payable": 62600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200886000, "long_term_debt": 972100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1084568000, "total_liabilities": 1285454000, "total_debt": 1000761000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1881733000, "shares_outstanding": 43099100, "operating_cash_flow": 485515000, "stock_based_compensation": -2721000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 338646000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -328158000, "dividends_paid": 124837000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -153192000, "free_cash_flow": 824161000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100314000", "ebitda": "411499000", "netIncome": "46709000", "grossProfit": "832134000", "depreciation": "None", "totalRevenue": "1087240000", "costOfRevenue": "255106000", "interestIncome": "None", "incomeBeforeTax": "46737000", "interestExpense": "53577000", "operatingIncome": "227114000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "28000", "reportedCurrency": "USD", "netInterestIncome": "-53577000", "nonInterestIncome": "None", "operatingExpenses": "605020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "255106000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "311185000", "sellingGeneralAndAdministrative": "12146000", "netIncomeFromContinuingOperations": "46709000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1881733000", "currentDebt": "None", "investments": "None", "totalAssets": "3997520000", "longTermDebt": "972100000", "shortTermDebt": "28661000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1285454000", "otherCurrentAssets": "42631000", "totalCurrentAssets": "165825000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3831695000", "currentAccountsPayable": "62600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3773539000", "shortLongTermDebtTotal": "1000761000", "totalShareholderEquity": "1881733000", "capitalLeaseObligations": "27172000", "otherCurrentLiabilities": "109625000", "totalCurrentLiabilities": "200886000", "otherNonCurrentLiabilities": "18187000", "totalNonCurrentLiabilities": "1084568000", "cashAndShortTermInvestments": "19894000", "commonStockSharesOutstanding": "43099100", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46709000", "profitLoss": "None", "dividendPayout": "124837000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "485515000", "capitalExpenditures": "338646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153192000", "cashflowFromInvestment": "-328158000", "stockBasedCompensation": "-2721000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "124837000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "311185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "income_statement": { "revenue": 1199160000, "cost_of_revenue": 246224000, "gross_profit": 952936000, "ebit": 441219000, "ebitda": 709102000, "pretax_income": 377294000, "tax_provision": 220000, "net_income": 278906000, "net_income_to_common": 278906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 43099100, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 470923000, "capital_expenditure": 1669030000, "free_cash_flow": 2139953000, "dividends_paid": 172765000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243483, "ticker_id": 854, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "441219000", "ebitda": "709102000", "netIncome": "278906000", "grossProfit": "952936000", "depreciation": "None", "totalRevenue": "1199160000", "costOfRevenue": "246224000", "interestIncome": "None", "incomeBeforeTax": "377294000", "interestExpense": "48401000", "operatingIncome": "368188000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "220000", "reportedCurrency": "USD", "netInterestIncome": "-48401000", "nonInterestIncome": "None", "operatingExpenses": "573191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "246224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267883000", "sellingGeneralAndAdministrative": "22337000", "netIncomeFromContinuingOperations": "377074000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "43099100", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "377074000", "profitLoss": "None", "dividendPayout": "172765000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "470923000", "capitalExpenditures": "1669030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1127807000", "cashflowFromInvestment": "-1628464000", "stockBasedCompensation": "8005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172765000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1199160000, "cost_of_revenue": 246224000, "gross_profit": 952936000, "research_and_development": null, "selling_general_admin": 22337000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 441219000, "depreciation_amortisation": 267883000, "ebitda": 709102000, "interest_expense": 48401000, "interest_income": null, "other_non_operating": null, "pretax_income": 377294000, "tax_provision": 220000, "effective_tax_rate": null, "net_income": 278906000, "net_income_continuing_ops": 377074000, "net_income_to_common": 278906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 43099100, "operating_cash_flow": 470923000, "stock_based_compensation": 8005000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1669030000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1628464000, "dividends_paid": 172765000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1127807000, "free_cash_flow": 2139953000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "441219000", "ebitda": "709102000", "netIncome": "278906000", "grossProfit": "952936000", "depreciation": "None", "totalRevenue": "1199160000", "costOfRevenue": "246224000", "interestIncome": "None", "incomeBeforeTax": "377294000", "interestExpense": "48401000", "operatingIncome": "368188000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "220000", "reportedCurrency": "USD", "netInterestIncome": "-48401000", "nonInterestIncome": "None", "operatingExpenses": "573191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "246224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267883000", "sellingGeneralAndAdministrative": "22337000", "netIncomeFromContinuingOperations": "377074000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "43099100", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "377074000", "profitLoss": "None", "dividendPayout": "172765000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "470923000", "capitalExpenditures": "1669030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1127807000", "cashflowFromInvestment": "-1628464000", "stockBasedCompensation": "8005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172765000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "income_statement": { "revenue": 1182830000, "cost_of_revenue": 102075000, "gross_profit": 1080755000, "ebit": 327492000, "ebitda": 681617000, "pretax_income": -501448000, "tax_provision": -82272000, "net_income": -419847000, "net_income_to_common": -419847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9775000, "total_current_assets": 896424000, "total_assets": 11998244000, "short_term_debt": 131171000, "long_term_debt": 5237734000, "total_debt": 5368905000, "total_liabilities": 7311797000, "total_equity": 4679005000, "shares_outstanding": 328273000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 409191000, "capital_expenditure": 672220000, "free_cash_flow": 1081411000, "dividends_paid": 39348000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243451, "ticker_id": 854, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "327492000", "ebitda": "681617000", "netIncome": "-419847000", "grossProfit": "1080755000", "depreciation": "None", "totalRevenue": "1182830000", "costOfRevenue": "102075000", "interestIncome": "None", "incomeBeforeTax": "-501448000", "interestExpense": "104574000", "operatingIncome": "327492000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-82272000", "reportedCurrency": "USD", "netInterestIncome": "-104574000", "nonInterestIncome": "None", "operatingExpenses": "753263000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354125000", "sellingGeneralAndAdministrative": "62800000", "netIncomeFromContinuingOperations": "-419176000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "33000", "currentDebt": "None", "investments": "None", "totalAssets": "11998244000", "longTermDebt": "5237734000", "shortTermDebt": "131171000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-419847000", "totalLiabilities": "7311797000", "otherCurrentAssets": "98727000", "totalCurrentAssets": "896424000", "currentLongTermDebt": "None", "longTermInvestments": "9042000", "shortTermInvestments": "None", "currentNetReceivables": "787922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11101820000", "currentAccountsPayable": "239700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5371250000", "totalShareholderEquity": "4679005000", "capitalLeaseObligations": "133516000", "otherCurrentLiabilities": "1197647000", "totalCurrentLiabilities": "1568518000", "otherNonCurrentLiabilities": "75068000", "totalNonCurrentLiabilities": "5743279000", "cashAndShortTermInvestments": "9775000", "commonStockSharesOutstanding": "328273000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9775000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-419176000", "profitLoss": "None", "dividendPayout": "39348000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "409191000", "capitalExpenditures": "672220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-448239000", "cashflowFromInvestment": "-681659000", "stockBasedCompensation": "23429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39348000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "354125000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1182830000, "cost_of_revenue": 102075000, "gross_profit": 1080755000, "research_and_development": null, "selling_general_admin": 62800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 327492000, "depreciation_amortisation": 354125000, "ebitda": 681617000, "interest_expense": 104574000, "interest_income": null, "other_non_operating": null, "pretax_income": -501448000, "tax_provision": -82272000, "effective_tax_rate": null, "net_income": -419847000, "net_income_continuing_ops": -419176000, "net_income_to_common": -419847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9775000, "short_term_investments": null, "net_receivables": 787922000, "inventory": null, "other_current_assets": null, "total_current_assets": 896424000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11101820000, "total_assets": 11998244000, "short_term_debt": 131171000, "accounts_payable": 239700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1568518000, "long_term_debt": 5237734000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5743279000, "total_liabilities": 7311797000, "total_debt": 5368905000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -419847000, "total_equity": 4679005000, "shares_outstanding": 328273000, "operating_cash_flow": 409191000, "stock_based_compensation": 23429000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 672220000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -681659000, "dividends_paid": 39348000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -448239000, "free_cash_flow": 1081411000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "327492000", "ebitda": "681617000", "netIncome": "-419847000", "grossProfit": "1080755000", "depreciation": "None", "totalRevenue": "1182830000", "costOfRevenue": "102075000", "interestIncome": "None", "incomeBeforeTax": "-501448000", "interestExpense": "104574000", "operatingIncome": "327492000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-82272000", "reportedCurrency": "USD", "netInterestIncome": "-104574000", "nonInterestIncome": "None", "operatingExpenses": "753263000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102075000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "354125000", "sellingGeneralAndAdministrative": "62800000", "netIncomeFromContinuingOperations": "-419176000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "33000", "currentDebt": "None", "investments": "None", "totalAssets": "11998244000", "longTermDebt": "5237734000", "shortTermDebt": "131171000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-419847000", "totalLiabilities": "7311797000", "otherCurrentAssets": "98727000", "totalCurrentAssets": "896424000", "currentLongTermDebt": "None", "longTermInvestments": "9042000", "shortTermInvestments": "None", "currentNetReceivables": "787922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11101820000", "currentAccountsPayable": "239700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5371250000", "totalShareholderEquity": "4679005000", "capitalLeaseObligations": "133516000", "otherCurrentLiabilities": "1197647000", "totalCurrentLiabilities": "1568518000", "otherNonCurrentLiabilities": "75068000", "totalNonCurrentLiabilities": "5743279000", "cashAndShortTermInvestments": "9775000", "commonStockSharesOutstanding": "328273000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9775000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-419176000", "profitLoss": "None", "dividendPayout": "39348000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "409191000", "capitalExpenditures": "672220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-448239000", "cashflowFromInvestment": "-681659000", "stockBasedCompensation": "23429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39348000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "354125000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "income_statement": { "revenue": 865047000, "cost_of_revenue": 705943000, "gross_profit": 159104000, "ebit": 81292000, "ebitda": 370115000, "pretax_income": 3889000, "tax_provision": -5134000, "net_income": -8661000, "net_income_to_common": -8661000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10157000, "total_current_assets": 1861057000, "total_assets": 12443207000, "short_term_debt": 182208000, "long_term_debt": 5524128000, "total_debt": 5706336000, "total_liabilities": 7277772000, "total_equity": 5157907000, "shares_outstanding": 327900272, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 371016000, "capital_expenditure": 259662000, "free_cash_flow": 630678000, "dividends_paid": 30556000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243452, "ticker_id": 854, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81292000", "ebitda": "370115000", "netIncome": "-8661000", "grossProfit": "159104000", "depreciation": "None", "totalRevenue": "865047000", "costOfRevenue": "705943000", "interestIncome": "None", "incomeBeforeTax": "3889000", "interestExpense": "77403000", "operatingIncome": "50190000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5134000", "reportedCurrency": "USD", "netInterestIncome": "-77403000", "nonInterestIncome": "None", "operatingExpenses": "108914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "705943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "288823000", "sellingGeneralAndAdministrative": "181748000", "netIncomeFromContinuingOperations": "9023000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "33000", "currentDebt": "None", "investments": "None", "totalAssets": "12443207000", "longTermDebt": "5524128000", "shortTermDebt": "182208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "7277772000", "otherCurrentAssets": "1108066000", "totalCurrentAssets": "1861057000", "currentLongTermDebt": "None", "longTermInvestments": "8146000", "shortTermInvestments": "None", "currentNetReceivables": "742834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10582150000", "currentAccountsPayable": "208870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5709564000", "totalShareholderEquity": "5157907000", "capitalLeaseObligations": "185436000", "otherCurrentLiabilities": "868342000", "totalCurrentLiabilities": "1259420000", "otherNonCurrentLiabilities": "82847000", "totalNonCurrentLiabilities": "6018352000", "cashAndShortTermInvestments": "10157000", "commonStockSharesOutstanding": "327900272", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10157000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167166000", "profitLoss": "None", "dividendPayout": "30556000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "371016000", "capitalExpenditures": "259662000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237498000", "cashflowFromInvestment": "596341000", "stockBasedCompensation": "102187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30556000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "358000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 865047000, "cost_of_revenue": 705943000, "gross_profit": 159104000, "research_and_development": null, "selling_general_admin": 181748000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81292000, "depreciation_amortisation": 288823000, "ebitda": 370115000, "interest_expense": 77403000, "interest_income": null, "other_non_operating": null, "pretax_income": 3889000, "tax_provision": -5134000, "effective_tax_rate": null, "net_income": -8661000, "net_income_continuing_ops": 9023000, "net_income_to_common": -8661000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10157000, "short_term_investments": null, "net_receivables": 742834000, "inventory": null, "other_current_assets": null, "total_current_assets": 1861057000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10582150000, "total_assets": 12443207000, "short_term_debt": 182208000, "accounts_payable": 208870000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1259420000, "long_term_debt": 5524128000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6018352000, "total_liabilities": 7277772000, "total_debt": 5706336000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 5157907000, "shares_outstanding": 327900272, "operating_cash_flow": 371016000, "stock_based_compensation": 102187000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 259662000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 596341000, "dividends_paid": 30556000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -237498000, "free_cash_flow": 630678000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81292000", "ebitda": "370115000", "netIncome": "-8661000", "grossProfit": "159104000", "depreciation": "None", "totalRevenue": "865047000", "costOfRevenue": "705943000", "interestIncome": "None", "incomeBeforeTax": "3889000", "interestExpense": "77403000", "operatingIncome": "50190000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5134000", "reportedCurrency": "USD", "netInterestIncome": "-77403000", "nonInterestIncome": "None", "operatingExpenses": "108914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "705943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "288823000", "sellingGeneralAndAdministrative": "181748000", "netIncomeFromContinuingOperations": "9023000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "33000", "currentDebt": "None", "investments": "None", "totalAssets": "12443207000", "longTermDebt": "5524128000", "shortTermDebt": "182208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "7277772000", "otherCurrentAssets": "1108066000", "totalCurrentAssets": "1861057000", "currentLongTermDebt": "None", "longTermInvestments": "8146000", "shortTermInvestments": "None", "currentNetReceivables": "742834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10582150000", "currentAccountsPayable": "208870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5709564000", "totalShareholderEquity": "5157907000", "capitalLeaseObligations": "185436000", "otherCurrentLiabilities": "868342000", "totalCurrentLiabilities": "1259420000", "otherNonCurrentLiabilities": "82847000", "totalNonCurrentLiabilities": "6018352000", "cashAndShortTermInvestments": "10157000", "commonStockSharesOutstanding": "327900272", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10157000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167166000", "profitLoss": "None", "dividendPayout": "30556000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "371016000", "capitalExpenditures": "259662000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237498000", "cashflowFromInvestment": "596341000", "stockBasedCompensation": "102187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30556000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "358000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "income_statement": { "revenue": 866579000, "cost_of_revenue": 163705000, "gross_profit": 702874000, "ebit": 58328000, "ebitda": 356778000, "pretax_income": -14301000, "tax_provision": -4032000, "net_income": -9507000, "net_income_to_common": -9507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3531000, "total_current_assets": 702710000, "total_assets": 9694202000, "short_term_debt": 3637000, "long_term_debt": 3221409000, "total_debt": 3225046000, "total_liabilities": 5215321000, "total_equity": 4470584000, "shares_outstanding": 254621000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 473060000, "capital_expenditure": 215321000, "free_cash_flow": 688381000, "dividends_paid": 30554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243454, "ticker_id": 854, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58328000", "ebitda": "356778000", "netIncome": "-9507000", "grossProfit": "702874000", "depreciation": "None", "totalRevenue": "866579000", "costOfRevenue": "163705000", "interestIncome": "None", "incomeBeforeTax": "-14301000", "interestExpense": "72629000", "operatingIncome": "30801000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-4032000", "reportedCurrency": "USD", "netInterestIncome": "-72629000", "nonInterestIncome": "None", "operatingExpenses": "672073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "298450000", "sellingGeneralAndAdministrative": "77737000", "netIncomeFromContinuingOperations": "-10269000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "9694202000", "longTermDebt": "3221409000", "shortTermDebt": "3637000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "15705000", "totalLiabilities": "5215321000", "otherCurrentAssets": "174535000", "totalCurrentAssets": "702710000", "currentLongTermDebt": "None", "longTermInvestments": "13766000", "shortTermInvestments": "None", "currentNetReceivables": "524644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8991492000", "currentAccountsPayable": "133321000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3226557000", "totalShareholderEquity": "4470584000", "capitalLeaseObligations": "121241000", "otherCurrentLiabilities": "727240000", "totalCurrentLiabilities": "864198000", "otherNonCurrentLiabilities": "66410000", "totalNonCurrentLiabilities": "4351123000", "cashAndShortTermInvestments": "3531000", "commonStockSharesOutstanding": "254621000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9507000", "profitLoss": "None", "dividendPayout": "30554000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "473060000", "capitalExpenditures": "215321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-220948000", "cashflowFromInvestment": "-249918000", "stockBasedCompensation": "23788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "298450000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 866579000, "cost_of_revenue": 163705000, "gross_profit": 702874000, "research_and_development": null, "selling_general_admin": 77737000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58328000, "depreciation_amortisation": 298450000, "ebitda": 356778000, "interest_expense": 72629000, "interest_income": null, "other_non_operating": null, "pretax_income": -14301000, "tax_provision": -4032000, "effective_tax_rate": null, "net_income": -9507000, "net_income_continuing_ops": -10269000, "net_income_to_common": -9507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3531000, "short_term_investments": null, "net_receivables": 524644000, "inventory": null, "other_current_assets": null, "total_current_assets": 702710000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8991492000, "total_assets": 9694202000, "short_term_debt": 3637000, "accounts_payable": 133321000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 864198000, "long_term_debt": 3221409000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4351123000, "total_liabilities": 5215321000, "total_debt": 3225046000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15705000, "total_equity": 4470584000, "shares_outstanding": 254621000, "operating_cash_flow": 473060000, "stock_based_compensation": 23788000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 215321000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -249918000, "dividends_paid": 30554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -220948000, "free_cash_flow": 688381000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58328000", "ebitda": "356778000", "netIncome": "-9507000", "grossProfit": "702874000", "depreciation": "None", "totalRevenue": "866579000", "costOfRevenue": "163705000", "interestIncome": "None", "incomeBeforeTax": "-14301000", "interestExpense": "72629000", "operatingIncome": "30801000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-4032000", "reportedCurrency": "USD", "netInterestIncome": "-72629000", "nonInterestIncome": "None", "operatingExpenses": "672073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "298450000", "sellingGeneralAndAdministrative": "77737000", "netIncomeFromContinuingOperations": "-10269000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "9694202000", "longTermDebt": "3221409000", "shortTermDebt": "3637000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "15705000", "totalLiabilities": "5215321000", "otherCurrentAssets": "174535000", "totalCurrentAssets": "702710000", "currentLongTermDebt": "None", "longTermInvestments": "13766000", "shortTermInvestments": "None", "currentNetReceivables": "524644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8991492000", "currentAccountsPayable": "133321000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3226557000", "totalShareholderEquity": "4470584000", "capitalLeaseObligations": "121241000", "otherCurrentLiabilities": "727240000", "totalCurrentLiabilities": "864198000", "otherNonCurrentLiabilities": "66410000", "totalNonCurrentLiabilities": "4351123000", "cashAndShortTermInvestments": "3531000", "commonStockSharesOutstanding": "254621000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9507000", "profitLoss": "None", "dividendPayout": "30554000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "473060000", "capitalExpenditures": "215321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-220948000", "cashflowFromInvestment": "-249918000", "stockBasedCompensation": "23788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "298450000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "income_statement": { "revenue": 897983000, "cost_of_revenue": 160150000, "gross_profit": 737833000, "ebit": 278774000, "ebitda": 575830000, "pretax_income": 203555000, "tax_provision": 41057000, "net_income": 153221000, "net_income_to_common": 153221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3054000, "total_current_assets": 753271000, "total_assets": 9856686000, "short_term_debt": 3865000, "long_term_debt": 3373595000, "total_debt": 3377460000, "total_liabilities": 5357962000, "total_equity": 4487774000, "shares_outstanding": 257523886, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 498966000, "capital_expenditure": 296545000, "free_cash_flow": 795511000, "dividends_paid": 30554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243455, "ticker_id": 854, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "278774000", "ebitda": "575830000", "netIncome": "153221000", "grossProfit": "737833000", "depreciation": "None", "totalRevenue": "897983000", "costOfRevenue": "160150000", "interestIncome": "None", "incomeBeforeTax": "203555000", "interestExpense": "75219000", "operatingIncome": "79635000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "41057000", "reportedCurrency": "USD", "netInterestIncome": "-75219000", "nonInterestIncome": "None", "operatingExpenses": "658198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "160150000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "297056000", "sellingGeneralAndAdministrative": "142203000", "netIncomeFromContinuingOperations": "162498000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "9856686000", "longTermDebt": "3373595000", "shortTermDebt": "3865000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "55766000", "totalLiabilities": "5357962000", "otherCurrentAssets": "153938000", "totalCurrentAssets": "753271000", "currentLongTermDebt": "None", "longTermInvestments": "13152000", "shortTermInvestments": "None", "currentNetReceivables": "596279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9103415000", "currentAccountsPayable": "102762000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3379761000", "totalShareholderEquity": "4487774000", "capitalLeaseObligations": "102803000", "otherCurrentLiabilities": "744968000", "totalCurrentLiabilities": "851595000", "otherNonCurrentLiabilities": "75297000", "totalNonCurrentLiabilities": "4506367000", "cashAndShortTermInvestments": "3054000", "commonStockSharesOutstanding": "257523886", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162501000", "profitLoss": "None", "dividendPayout": "30554000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "498966000", "capitalExpenditures": "296545000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-289273000", "cashflowFromInvestment": "-212188000", "stockBasedCompensation": "93268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28516000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297056000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 897983000, "cost_of_revenue": 160150000, "gross_profit": 737833000, "research_and_development": null, "selling_general_admin": 142203000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 278774000, "depreciation_amortisation": 297056000, "ebitda": 575830000, "interest_expense": 75219000, "interest_income": null, "other_non_operating": null, "pretax_income": 203555000, "tax_provision": 41057000, "effective_tax_rate": null, "net_income": 153221000, "net_income_continuing_ops": 162498000, "net_income_to_common": 153221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3054000, "short_term_investments": null, "net_receivables": 596279000, "inventory": null, "other_current_assets": null, "total_current_assets": 753271000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9103415000, "total_assets": 9856686000, "short_term_debt": 3865000, "accounts_payable": 102762000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 851595000, "long_term_debt": 3373595000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4506367000, "total_liabilities": 5357962000, "total_debt": 3377460000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 55766000, "total_equity": 4487774000, "shares_outstanding": 257523886, "operating_cash_flow": 498966000, "stock_based_compensation": 93268000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 296545000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -212188000, "dividends_paid": 30554000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -289273000, "free_cash_flow": 795511000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "278774000", "ebitda": "575830000", "netIncome": "153221000", "grossProfit": "737833000", "depreciation": "None", "totalRevenue": "897983000", "costOfRevenue": "160150000", "interestIncome": "None", "incomeBeforeTax": "203555000", "interestExpense": "75219000", "operatingIncome": "79635000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "41057000", "reportedCurrency": "USD", "netInterestIncome": "-75219000", "nonInterestIncome": "None", "operatingExpenses": "658198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "160150000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "297056000", "sellingGeneralAndAdministrative": "142203000", "netIncomeFromContinuingOperations": "162498000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "9856686000", "longTermDebt": "3373595000", "shortTermDebt": "3865000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "55766000", "totalLiabilities": "5357962000", "otherCurrentAssets": "153938000", "totalCurrentAssets": "753271000", "currentLongTermDebt": "None", "longTermInvestments": "13152000", "shortTermInvestments": "None", "currentNetReceivables": "596279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9103415000", "currentAccountsPayable": "102762000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3379761000", "totalShareholderEquity": "4487774000", "capitalLeaseObligations": "102803000", "otherCurrentLiabilities": "744968000", "totalCurrentLiabilities": "851595000", "otherNonCurrentLiabilities": "75297000", "totalNonCurrentLiabilities": "4506367000", "cashAndShortTermInvestments": "3054000", "commonStockSharesOutstanding": "257523886", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "162501000", "profitLoss": "None", "dividendPayout": "30554000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "498966000", "capitalExpenditures": "296545000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-289273000", "cashflowFromInvestment": "-212188000", "stockBasedCompensation": "93268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30554000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28516000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297056000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "income_statement": { "revenue": 950172000, "cost_of_revenue": 161595000, "gross_profit": 788577000, "ebit": 81706000, "ebitda": 364279000, "pretax_income": 8524000, "tax_provision": 2613000, "net_income": -2150000, "net_income_to_common": -2150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6255000, "total_current_assets": 679267000, "total_assets": 9872334000, "short_term_debt": 81764000, "long_term_debt": 3596870000, "total_debt": 3678634000, "total_liabilities": 5438436000, "total_equity": 3255445000, "shares_outstanding": 256554000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 337114000, "capital_expenditure": 1063873000, "free_cash_flow": 1400987000, "dividends_paid": 23457000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243456, "ticker_id": 854, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81706000", "ebitda": "364279000", "netIncome": "-2150000", "grossProfit": "788577000", "depreciation": "None", "totalRevenue": "950172000", "costOfRevenue": "161595000", "interestIncome": "None", "incomeBeforeTax": "8524000", "interestExpense": "73182000", "operatingIncome": "172227000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2613000", "reportedCurrency": "USD", "netInterestIncome": "-73182000", "nonInterestIncome": "None", "operatingExpenses": "616350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161595000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282573000", "sellingGeneralAndAdministrative": "70472000", "netIncomeFromContinuingOperations": "5911000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "9872334000", "longTermDebt": "3596870000", "shortTermDebt": "81764000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-66901000", "totalLiabilities": "5438436000", "otherCurrentAssets": "60233000", "totalCurrentAssets": "679267000", "currentLongTermDebt": "None", "longTermInvestments": "13892000", "shortTermInvestments": "None", "currentNetReceivables": "612779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9193067000", "currentAccountsPayable": "123722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3682346000", "totalShareholderEquity": "3255445000", "capitalLeaseObligations": "85476000", "otherCurrentLiabilities": "630408000", "totalCurrentLiabilities": "870173000", "otherNonCurrentLiabilities": "93691000", "totalNonCurrentLiabilities": "4568263000", "cashAndShortTermInvestments": "6255000", "commonStockSharesOutstanding": "256554000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5911000", "profitLoss": "None", "dividendPayout": "23457000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "337114000", "capitalExpenditures": "1063873000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "502653000", "cashflowFromInvestment": "-1056923000", "stockBasedCompensation": "26225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23457000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5312000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "282573000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 950172000, "cost_of_revenue": 161595000, "gross_profit": 788577000, "research_and_development": null, "selling_general_admin": 70472000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81706000, "depreciation_amortisation": 282573000, "ebitda": 364279000, "interest_expense": 73182000, "interest_income": null, "other_non_operating": null, "pretax_income": 8524000, "tax_provision": 2613000, "effective_tax_rate": null, "net_income": -2150000, "net_income_continuing_ops": 5911000, "net_income_to_common": -2150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6255000, "short_term_investments": null, "net_receivables": 612779000, "inventory": null, "other_current_assets": null, "total_current_assets": 679267000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9193067000, "total_assets": 9872334000, "short_term_debt": 81764000, "accounts_payable": 123722000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 870173000, "long_term_debt": 3596870000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4568263000, "total_liabilities": 5438436000, "total_debt": 3678634000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -66901000, "total_equity": 3255445000, "shares_outstanding": 256554000, "operating_cash_flow": 337114000, "stock_based_compensation": 26225000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1063873000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1056923000, "dividends_paid": 23457000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 502653000, "free_cash_flow": 1400987000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81706000", "ebitda": "364279000", "netIncome": "-2150000", "grossProfit": "788577000", "depreciation": "None", "totalRevenue": "950172000", "costOfRevenue": "161595000", "interestIncome": "None", "incomeBeforeTax": "8524000", "interestExpense": "73182000", "operatingIncome": "172227000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2613000", "reportedCurrency": "USD", "netInterestIncome": "-73182000", "nonInterestIncome": "None", "operatingExpenses": "616350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161595000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282573000", "sellingGeneralAndAdministrative": "70472000", "netIncomeFromContinuingOperations": "5911000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "27000", "currentDebt": "None", "investments": "None", "totalAssets": "9872334000", "longTermDebt": "3596870000", "shortTermDebt": "81764000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-66901000", "totalLiabilities": "5438436000", "otherCurrentAssets": "60233000", "totalCurrentAssets": "679267000", "currentLongTermDebt": "None", "longTermInvestments": "13892000", "shortTermInvestments": "None", "currentNetReceivables": "612779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9193067000", "currentAccountsPayable": "123722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3682346000", "totalShareholderEquity": "3255445000", "capitalLeaseObligations": "85476000", "otherCurrentLiabilities": "630408000", "totalCurrentLiabilities": "870173000", "otherNonCurrentLiabilities": "93691000", "totalNonCurrentLiabilities": "4568263000", "cashAndShortTermInvestments": "6255000", "commonStockSharesOutstanding": "256554000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5911000", "profitLoss": "None", "dividendPayout": "23457000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "337114000", "capitalExpenditures": "1063873000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "502653000", "cashflowFromInvestment": "-1056923000", "stockBasedCompensation": "26225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23457000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5312000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "282573000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "income_statement": { "revenue": 875289000, "cost_of_revenue": 146134000, "gross_profit": 729155000, "ebit": -137317000, "ebitda": 171719000, "pretax_income": -206695000, "tax_provision": -36750000, "net_income": -118039000, "net_income_to_common": -118039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132818000, "total_current_assets": 788088000, "total_assets": 9160649000, "short_term_debt": 80615000, "long_term_debt": 3049255000, "total_debt": 3129870000, "total_liabilities": 4792689000, "total_equity": 3130295000, "shares_outstanding": 235281000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 384434000, "capital_expenditure": 388964000, "free_cash_flow": 773398000, "dividends_paid": 19482000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243457, "ticker_id": 854, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-137317000", "ebitda": "171719000", "netIncome": "-118039000", "grossProfit": "729155000", "depreciation": "None", "totalRevenue": "875289000", "costOfRevenue": "146134000", "interestIncome": "None", "incomeBeforeTax": "-206695000", "interestExpense": "69378000", "operatingIncome": "-27520000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-36750000", "reportedCurrency": "USD", "netInterestIncome": "-69378000", "nonInterestIncome": "None", "operatingExpenses": "756675000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "309036000", "sellingGeneralAndAdministrative": "95103000", "netIncomeFromContinuingOperations": "-169945000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "9160649000", "longTermDebt": "3049255000", "shortTermDebt": "80615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-64751000", "totalLiabilities": "4792689000", "otherCurrentAssets": "112998000", "totalCurrentAssets": "788088000", "currentLongTermDebt": "None", "longTermInvestments": "13810000", "shortTermInvestments": "None", "currentNetReceivables": "542272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8372561000", "currentAccountsPayable": "91548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3133396000", "totalShareholderEquity": "3130295000", "capitalLeaseObligations": "84141000", "otherCurrentLiabilities": "619065000", "totalCurrentLiabilities": "827363000", "otherNonCurrentLiabilities": "55539000", "totalNonCurrentLiabilities": "3965326000", "cashAndShortTermInvestments": "132818000", "commonStockSharesOutstanding": "235281000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "132818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-169945000", "profitLoss": "None", "dividendPayout": "19482000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "384434000", "capitalExpenditures": "388964000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42327000", "cashflowFromInvestment": "-363923000", "stockBasedCompensation": "53717000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19482000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-502000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "309036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 875289000, "cost_of_revenue": 146134000, "gross_profit": 729155000, "research_and_development": null, "selling_general_admin": 95103000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -137317000, "depreciation_amortisation": 309036000, "ebitda": 171719000, "interest_expense": 69378000, "interest_income": null, "other_non_operating": null, "pretax_income": -206695000, "tax_provision": -36750000, "effective_tax_rate": null, "net_income": -118039000, "net_income_continuing_ops": -169945000, "net_income_to_common": -118039000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132818000, "short_term_investments": null, "net_receivables": 542272000, "inventory": null, "other_current_assets": null, "total_current_assets": 788088000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8372561000, "total_assets": 9160649000, "short_term_debt": 80615000, "accounts_payable": 91548000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 827363000, "long_term_debt": 3049255000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3965326000, "total_liabilities": 4792689000, "total_debt": 3129870000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -64751000, "total_equity": 3130295000, "shares_outstanding": 235281000, "operating_cash_flow": 384434000, "stock_based_compensation": 53717000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 388964000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -363923000, "dividends_paid": 19482000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42327000, "free_cash_flow": 773398000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-137317000", "ebitda": "171719000", "netIncome": "-118039000", "grossProfit": "729155000", "depreciation": "None", "totalRevenue": "875289000", "costOfRevenue": "146134000", "interestIncome": "None", "incomeBeforeTax": "-206695000", "interestExpense": "69378000", "operatingIncome": "-27520000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-36750000", "reportedCurrency": "USD", "netInterestIncome": "-69378000", "nonInterestIncome": "None", "operatingExpenses": "756675000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "309036000", "sellingGeneralAndAdministrative": "95103000", "netIncomeFromContinuingOperations": "-169945000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "26000", "currentDebt": "None", "investments": "None", "totalAssets": "9160649000", "longTermDebt": "3049255000", "shortTermDebt": "80615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-64751000", "totalLiabilities": "4792689000", "otherCurrentAssets": "112998000", "totalCurrentAssets": "788088000", "currentLongTermDebt": "None", "longTermInvestments": "13810000", "shortTermInvestments": "None", "currentNetReceivables": "542272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8372561000", "currentAccountsPayable": "91548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3133396000", "totalShareholderEquity": "3130295000", "capitalLeaseObligations": "84141000", "otherCurrentLiabilities": "619065000", "totalCurrentLiabilities": "827363000", "otherNonCurrentLiabilities": "55539000", "totalNonCurrentLiabilities": "3965326000", "cashAndShortTermInvestments": "132818000", "commonStockSharesOutstanding": "235281000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "132818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-169945000", "profitLoss": "None", "dividendPayout": "19482000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "384434000", "capitalExpenditures": "388964000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42327000", "cashflowFromInvestment": "-363923000", "stockBasedCompensation": "53717000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19482000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-502000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "309036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "income_statement": { "revenue": 744874000, "cost_of_revenue": 129546000, "gross_profit": 615328000, "ebit": 54621000, "ebitda": 306119000, "pretax_income": -7219000, "tax_provision": -1640000, "net_income": -9945000, "net_income_to_common": -9945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136151000, "total_current_assets": 864705000, "total_assets": 9250429000, "short_term_debt": 107297000, "long_term_debt": 3225173000, "total_debt": 3332470000, "total_liabilities": 5054996000, "total_equity": 2859933000, "shares_outstanding": 212567670, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 367956000, "capital_expenditure": 547234000, "free_cash_flow": 915190000, "dividends_paid": 19562000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243459, "ticker_id": 854, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54621000", "ebitda": "306119000", "netIncome": "-9945000", "grossProfit": "615328000", "depreciation": "None", "totalRevenue": "744874000", "costOfRevenue": "129546000", "interestIncome": "None", "incomeBeforeTax": "-7219000", "interestExpense": "61840000", "operatingIncome": "-7422000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1640000", "reportedCurrency": "USD", "netInterestIncome": "-61840000", "nonInterestIncome": "None", "operatingExpenses": "622750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251498000", "sellingGeneralAndAdministrative": "121941000", "netIncomeFromContinuingOperations": "-5579000" }, "balance": { "goodwill": "None", "inventory": "30089000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "9250429000", "longTermDebt": "3225173000", "shortTermDebt": "107297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "53288000", "totalLiabilities": "5054996000", "otherCurrentAssets": "219922000", "totalCurrentAssets": "864705000", "currentLongTermDebt": "None", "longTermInvestments": "13306000", "shortTermInvestments": "52225000", "currentNetReceivables": "508632000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8385724010", "currentAccountsPayable": "129136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3336846000", "totalShareholderEquity": "2859933000", "capitalLeaseObligations": "111673000", "otherCurrentLiabilities": "579390000", "totalCurrentLiabilities": "929753000", "otherNonCurrentLiabilities": "65944000", "totalNonCurrentLiabilities": "4125243000", "cashAndShortTermInvestments": "136151000", "commonStockSharesOutstanding": "212567670", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "136151000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5579000", "profitLoss": "None", "dividendPayout": "19562000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "367956000", "capitalExpenditures": "547234000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-429396000", "cashflowFromInvestment": "-547814000", "stockBasedCompensation": "81431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19562000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14879000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251498000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 744874000, "cost_of_revenue": 129546000, "gross_profit": 615328000, "research_and_development": null, "selling_general_admin": 121941000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54621000, "depreciation_amortisation": 251498000, "ebitda": 306119000, "interest_expense": 61840000, "interest_income": null, "other_non_operating": null, "pretax_income": -7219000, "tax_provision": -1640000, "effective_tax_rate": null, "net_income": -9945000, "net_income_continuing_ops": -5579000, "net_income_to_common": -9945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136151000, "short_term_investments": 52225000, "net_receivables": 508632000, "inventory": 30089000, "other_current_assets": null, "total_current_assets": 864705000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8385724010, "total_assets": 9250429000, "short_term_debt": 107297000, "accounts_payable": 129136000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 929753000, "long_term_debt": 3225173000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4125243000, "total_liabilities": 5054996000, "total_debt": 3332470000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 53288000, "total_equity": 2859933000, "shares_outstanding": 212567670, "operating_cash_flow": 367956000, "stock_based_compensation": 81431000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 547234000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -547814000, "dividends_paid": 19562000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -429396000, "free_cash_flow": 915190000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54621000", "ebitda": "306119000", "netIncome": "-9945000", "grossProfit": "615328000", "depreciation": "None", "totalRevenue": "744874000", "costOfRevenue": "129546000", "interestIncome": "None", "incomeBeforeTax": "-7219000", "interestExpense": "61840000", "operatingIncome": "-7422000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1640000", "reportedCurrency": "USD", "netInterestIncome": "-61840000", "nonInterestIncome": "None", "operatingExpenses": "622750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251498000", "sellingGeneralAndAdministrative": "121941000", "netIncomeFromContinuingOperations": "-5579000" }, "balance": { "goodwill": "None", "inventory": "30089000", "commonStock": "23000", "currentDebt": "None", "investments": "None", "totalAssets": "9250429000", "longTermDebt": "3225173000", "shortTermDebt": "107297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "53288000", "totalLiabilities": "5054996000", "otherCurrentAssets": "219922000", "totalCurrentAssets": "864705000", "currentLongTermDebt": "None", "longTermInvestments": "13306000", "shortTermInvestments": "52225000", "currentNetReceivables": "508632000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8385724010", "currentAccountsPayable": "129136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3336846000", "totalShareholderEquity": "2859933000", "capitalLeaseObligations": "111673000", "otherCurrentLiabilities": "579390000", "totalCurrentLiabilities": "929753000", "otherNonCurrentLiabilities": "65944000", "totalNonCurrentLiabilities": "4125243000", "cashAndShortTermInvestments": "136151000", "commonStockSharesOutstanding": "212567670", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "136151000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5579000", "profitLoss": "None", "dividendPayout": "19562000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "367956000", "capitalExpenditures": "547234000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-429396000", "cashflowFromInvestment": "-547814000", "stockBasedCompensation": "81431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19562000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14879000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251498000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "income_statement": { "revenue": 653283000, "cost_of_revenue": 122454000, "gross_profit": 530829000, "ebit": 124091000, "ebitda": 336473000, "pretax_income": 81732000, "tax_provision": 11527000, "net_income": 37547000, "net_income_to_common": 37547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 778115000, "total_current_assets": 1334342000, "total_assets": 7480823000, "short_term_debt": 85468000, "long_term_debt": 2403679000, "total_debt": 2489147000, "total_liabilities": 3893733000, "total_equity": 2120102000, "shares_outstanding": 179173081, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 286926000, "capital_expenditure": 151738000, "free_cash_flow": 438664000, "dividends_paid": 13382000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243460, "ticker_id": 854, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "124091000", "ebitda": "336473000", "netIncome": "37547000", "grossProfit": "530829000", "depreciation": "None", "totalRevenue": "653283000", "costOfRevenue": "122454000", "interestIncome": "None", "incomeBeforeTax": "81732000", "interestExpense": "42359000", "operatingIncome": "119384000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "11527000", "reportedCurrency": "USD", "netInterestIncome": "-42359000", "nonInterestIncome": "None", "operatingExpenses": "411445000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212382000", "sellingGeneralAndAdministrative": "56213000", "netIncomeFromContinuingOperations": "70205000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "7480823000", "longTermDebt": "2403679000", "shortTermDebt": "85468000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "82795000", "totalLiabilities": "3893733000", "otherCurrentAssets": "75269000", "totalCurrentAssets": "1334342000", "currentLongTermDebt": "None", "longTermInvestments": "6153000", "shortTermInvestments": "None", "currentNetReceivables": "480958000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6146481000", "currentAccountsPayable": "124338000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2494465000", "totalShareholderEquity": "2120102000", "capitalLeaseObligations": "90786000", "otherCurrentLiabilities": "467878000", "totalCurrentLiabilities": "712314000", "otherNonCurrentLiabilities": "58897000", "totalNonCurrentLiabilities": "3181419000", "cashAndShortTermInvestments": "778115000", "commonStockSharesOutstanding": "179173081", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "778115000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70205000", "profitLoss": "None", "dividendPayout": "13382000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "286926000", "capitalExpenditures": "151738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "618328000", "cashflowFromInvestment": "-129101000", "stockBasedCompensation": "22291000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13382000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 653283000, "cost_of_revenue": 122454000, "gross_profit": 530829000, "research_and_development": null, "selling_general_admin": 56213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 124091000, "depreciation_amortisation": 212382000, "ebitda": 336473000, "interest_expense": 42359000, "interest_income": null, "other_non_operating": null, "pretax_income": 81732000, "tax_provision": 11527000, "effective_tax_rate": null, "net_income": 37547000, "net_income_continuing_ops": 70205000, "net_income_to_common": 37547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 778115000, "short_term_investments": null, "net_receivables": 480958000, "inventory": null, "other_current_assets": null, "total_current_assets": 1334342000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6146481000, "total_assets": 7480823000, "short_term_debt": 85468000, "accounts_payable": 124338000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 712314000, "long_term_debt": 2403679000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3181419000, "total_liabilities": 3893733000, "total_debt": 2489147000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 82795000, "total_equity": 2120102000, "shares_outstanding": 179173081, "operating_cash_flow": 286926000, "stock_based_compensation": 22291000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151738000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129101000, "dividends_paid": 13382000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 618328000, "free_cash_flow": 438664000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "124091000", "ebitda": "336473000", "netIncome": "37547000", "grossProfit": "530829000", "depreciation": "None", "totalRevenue": "653283000", "costOfRevenue": "122454000", "interestIncome": "None", "incomeBeforeTax": "81732000", "interestExpense": "42359000", "operatingIncome": "119384000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "11527000", "reportedCurrency": "USD", "netInterestIncome": "-42359000", "nonInterestIncome": "None", "operatingExpenses": "411445000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212382000", "sellingGeneralAndAdministrative": "56213000", "netIncomeFromContinuingOperations": "70205000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "7480823000", "longTermDebt": "2403679000", "shortTermDebt": "85468000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "82795000", "totalLiabilities": "3893733000", "otherCurrentAssets": "75269000", "totalCurrentAssets": "1334342000", "currentLongTermDebt": "None", "longTermInvestments": "6153000", "shortTermInvestments": "None", "currentNetReceivables": "480958000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6146481000", "currentAccountsPayable": "124338000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2494465000", "totalShareholderEquity": "2120102000", "capitalLeaseObligations": "90786000", "otherCurrentLiabilities": "467878000", "totalCurrentLiabilities": "712314000", "otherNonCurrentLiabilities": "58897000", "totalNonCurrentLiabilities": "3181419000", "cashAndShortTermInvestments": "778115000", "commonStockSharesOutstanding": "179173081", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "778115000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70205000", "profitLoss": "None", "dividendPayout": "13382000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "286926000", "capitalExpenditures": "151738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "618328000", "cashflowFromInvestment": "-129101000", "stockBasedCompensation": "22291000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13382000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "income_statement": { "revenue": 657473000, "cost_of_revenue": 130688000, "gross_profit": 526785000, "ebit": 6113000, "ebitda": 182677000, "pretax_income": -36573000, "tax_provision": -4209000, "net_income": -24168000, "net_income_to_common": -24168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5321000, "total_current_assets": 563765000, "total_assets": 6797917000, "short_term_debt": 76176000, "long_term_debt": 1749226000, "total_debt": 1825402000, "total_liabilities": 3254958000, "total_equity": 1970812000, "shares_outstanding": 179126154, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 183770000, "capital_expenditure": 156348000, "free_cash_flow": 340118000, "dividends_paid": 12649000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243461, "ticker_id": 854, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6113000", "ebitda": "182677000", "netIncome": "-24168000", "grossProfit": "526785000", "depreciation": "None", "totalRevenue": "657473000", "costOfRevenue": "130688000", "interestIncome": "None", "incomeBeforeTax": "-36573000", "interestExpense": "42686000", "operatingIncome": "134020000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-4209000", "reportedCurrency": "USD", "netInterestIncome": "-42686000", "nonInterestIncome": "None", "operatingExpenses": "392765000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176564000", "sellingGeneralAndAdministrative": "53393000", "netIncomeFromContinuingOperations": "-32364000" }, "balance": { "goodwill": "None", "inventory": "76014000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "6797917000", "longTermDebt": "1749226000", "shortTermDebt": "76176000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "58630000", "totalLiabilities": "3254958000", "otherCurrentAssets": "88735000", "totalCurrentAssets": "563765000", "currentLongTermDebt": "None", "longTermInvestments": "6203000", "shortTermInvestments": "None", "currentNetReceivables": "469709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6234152000", "currentAccountsPayable": "183696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1831589000", "totalShareholderEquity": "1970812000", "capitalLeaseObligations": "82363000", "otherCurrentLiabilities": "296941000", "totalCurrentLiabilities": "748076000", "otherNonCurrentLiabilities": "36809000", "totalNonCurrentLiabilities": "2506882000", "cashAndShortTermInvestments": "5321000", "commonStockSharesOutstanding": "179126154", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32364000", "profitLoss": "None", "dividendPayout": "12649000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "183770000", "capitalExpenditures": "156348000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23867000", "cashflowFromInvestment": "-157461000", "stockBasedCompensation": "28174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12649000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176564000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 657473000, "cost_of_revenue": 130688000, "gross_profit": 526785000, "research_and_development": null, "selling_general_admin": 53393000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6113000, "depreciation_amortisation": 176564000, "ebitda": 182677000, "interest_expense": 42686000, "interest_income": null, "other_non_operating": null, "pretax_income": -36573000, "tax_provision": -4209000, "effective_tax_rate": null, "net_income": -24168000, "net_income_continuing_ops": -32364000, "net_income_to_common": -24168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5321000, "short_term_investments": null, "net_receivables": 469709000, "inventory": 76014000, "other_current_assets": null, "total_current_assets": 563765000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6234152000, "total_assets": 6797917000, "short_term_debt": 76176000, "accounts_payable": 183696000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 748076000, "long_term_debt": 1749226000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2506882000, "total_liabilities": 3254958000, "total_debt": 1825402000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 58630000, "total_equity": 1970812000, "shares_outstanding": 179126154, "operating_cash_flow": 183770000, "stock_based_compensation": 28174000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156348000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -157461000, "dividends_paid": 12649000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23867000, "free_cash_flow": 340118000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6113000", "ebitda": "182677000", "netIncome": "-24168000", "grossProfit": "526785000", "depreciation": "None", "totalRevenue": "657473000", "costOfRevenue": "130688000", "interestIncome": "None", "incomeBeforeTax": "-36573000", "interestExpense": "42686000", "operatingIncome": "134020000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-4209000", "reportedCurrency": "USD", "netInterestIncome": "-42686000", "nonInterestIncome": "None", "operatingExpenses": "392765000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176564000", "sellingGeneralAndAdministrative": "53393000", "netIncomeFromContinuingOperations": "-32364000" }, "balance": { "goodwill": "None", "inventory": "76014000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "6797917000", "longTermDebt": "1749226000", "shortTermDebt": "76176000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "58630000", "totalLiabilities": "3254958000", "otherCurrentAssets": "88735000", "totalCurrentAssets": "563765000", "currentLongTermDebt": "None", "longTermInvestments": "6203000", "shortTermInvestments": "None", "currentNetReceivables": "469709000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6234152000", "currentAccountsPayable": "183696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1831589000", "totalShareholderEquity": "1970812000", "capitalLeaseObligations": "82363000", "otherCurrentLiabilities": "296941000", "totalCurrentLiabilities": "748076000", "otherNonCurrentLiabilities": "36809000", "totalNonCurrentLiabilities": "2506882000", "cashAndShortTermInvestments": "5321000", "commonStockSharesOutstanding": "179126154", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32364000", "profitLoss": "None", "dividendPayout": "12649000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "183770000", "capitalExpenditures": "156348000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23867000", "cashflowFromInvestment": "-157461000", "stockBasedCompensation": "28174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12649000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176564000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "income_statement": { "revenue": 657728000, "cost_of_revenue": 130584000, "gross_profit": 527144000, "ebit": 201495000, "ebitda": 384398000, "pretax_income": 158336000, "tax_provision": 18328000, "net_income": 55535000, "net_income_to_common": 55535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2974000, "total_current_assets": 615652000, "total_assets": 6803335000, "short_term_debt": 63080000, "long_term_debt": 1694375000, "total_debt": 1757455000, "total_liabilities": 3167617000, "total_equity": 1704823000, "shares_outstanding": 123264077, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 322869000, "capital_expenditure": 336631000, "free_cash_flow": 659500000, "dividends_paid": 10993000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243462, "ticker_id": 854, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "201495000", "ebitda": "384398000", "netIncome": "55535000", "grossProfit": "527144000", "depreciation": "None", "totalRevenue": "657728000", "costOfRevenue": "130584000", "interestIncome": "None", "incomeBeforeTax": "158336000", "interestExpense": "43159000", "operatingIncome": "-31399000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18328000", "reportedCurrency": "USD", "netInterestIncome": "-43159000", "nonInterestIncome": "None", "operatingExpenses": "558543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182903000", "sellingGeneralAndAdministrative": "44750000", "netIncomeFromContinuingOperations": "140008000" }, "balance": { "goodwill": "None", "inventory": "94727000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "6803335000", "longTermDebt": "1694375000", "shortTermDebt": "63080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "95447000", "totalLiabilities": "3167617000", "otherCurrentAssets": "105940000", "totalCurrentAssets": "615652000", "currentLongTermDebt": "None", "longTermInvestments": "6076000", "shortTermInvestments": "None", "currentNetReceivables": "506738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6187683000", "currentAccountsPayable": "202577000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1764521000", "totalShareholderEquity": "1704823000", "capitalLeaseObligations": "70146000", "otherCurrentLiabilities": "272155000", "totalCurrentLiabilities": "750257000", "otherNonCurrentLiabilities": "35019000", "totalNonCurrentLiabilities": "2417360000", "cashAndShortTermInvestments": "2974000", "commonStockSharesOutstanding": "123264077", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2974000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140008000", "profitLoss": "None", "dividendPayout": "10993000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4064000", "operatingCashflow": "322869000", "capitalExpenditures": "336631000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-248912000", "cashflowFromInvestment": "-332562000", "stockBasedCompensation": "18288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10993000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "72000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182903000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 657728000, "cost_of_revenue": 130584000, "gross_profit": 527144000, "research_and_development": null, "selling_general_admin": 44750000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 201495000, "depreciation_amortisation": 182903000, "ebitda": 384398000, "interest_expense": 43159000, "interest_income": null, "other_non_operating": null, "pretax_income": 158336000, "tax_provision": 18328000, "effective_tax_rate": null, "net_income": 55535000, "net_income_continuing_ops": 140008000, "net_income_to_common": 55535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2974000, "short_term_investments": null, "net_receivables": 506738000, "inventory": 94727000, "other_current_assets": null, "total_current_assets": 615652000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6187683000, "total_assets": 6803335000, "short_term_debt": 63080000, "accounts_payable": 202577000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 750257000, "long_term_debt": 1694375000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2417360000, "total_liabilities": 3167617000, "total_debt": 1757455000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 95447000, "total_equity": 1704823000, "shares_outstanding": 123264077, "operating_cash_flow": 322869000, "stock_based_compensation": 18288000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 336631000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -332562000, "dividends_paid": 10993000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -248912000, "free_cash_flow": 659500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "201495000", "ebitda": "384398000", "netIncome": "55535000", "grossProfit": "527144000", "depreciation": "None", "totalRevenue": "657728000", "costOfRevenue": "130584000", "interestIncome": "None", "incomeBeforeTax": "158336000", "interestExpense": "43159000", "operatingIncome": "-31399000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18328000", "reportedCurrency": "USD", "netInterestIncome": "-43159000", "nonInterestIncome": "None", "operatingExpenses": "558543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182903000", "sellingGeneralAndAdministrative": "44750000", "netIncomeFromContinuingOperations": "140008000" }, "balance": { "goodwill": "None", "inventory": "94727000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "6803335000", "longTermDebt": "1694375000", "shortTermDebt": "63080000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "95447000", "totalLiabilities": "3167617000", "otherCurrentAssets": "105940000", "totalCurrentAssets": "615652000", "currentLongTermDebt": "None", "longTermInvestments": "6076000", "shortTermInvestments": "None", "currentNetReceivables": "506738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6187683000", "currentAccountsPayable": "202577000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1764521000", "totalShareholderEquity": "1704823000", "capitalLeaseObligations": "70146000", "otherCurrentLiabilities": "272155000", "totalCurrentLiabilities": "750257000", "otherNonCurrentLiabilities": "35019000", "totalNonCurrentLiabilities": "2417360000", "cashAndShortTermInvestments": "2974000", "commonStockSharesOutstanding": "123264077", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2974000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140008000", "profitLoss": "None", "dividendPayout": "10993000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4064000", "operatingCashflow": "322869000", "capitalExpenditures": "336631000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-248912000", "cashflowFromInvestment": "-332562000", "stockBasedCompensation": "18288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10993000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "72000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182903000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "income_statement": { "revenue": 642398000, "cost_of_revenue": 120791000, "gross_profit": 521607000, "ebit": -109541000, "ebitda": 76951000, "pretax_income": -151741000, "tax_provision": -20639000, "net_income": -52870000, "net_income_to_common": -52870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228614000, "total_current_assets": 903114000, "total_assets": 6986426000, "short_term_debt": 74276000, "long_term_debt": 1912187000, "total_debt": 1986463000, "total_liabilities": 3470486000, "total_equity": 1601748000, "shares_outstanding": 169756924, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 189344000, "capital_expenditure": 695737000, "free_cash_flow": 885081000, "dividends_paid": 9116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243464, "ticker_id": 854, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-109541000", "ebitda": "76951000", "netIncome": "-52870000", "grossProfit": "521607000", "depreciation": "None", "totalRevenue": "642398000", "costOfRevenue": "120791000", "interestIncome": "None", "incomeBeforeTax": "-151741000", "interestExpense": "42200000", "operatingIncome": "141534000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-20639000", "reportedCurrency": "USD", "netInterestIncome": "-42200000", "nonInterestIncome": "None", "operatingExpenses": "380073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186492000", "sellingGeneralAndAdministrative": "59145000", "netIncomeFromContinuingOperations": "-131102000" }, "balance": { "goodwill": "None", "inventory": "89158000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "6986426000", "longTermDebt": "1912187000", "shortTermDebt": "74276000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "50906000", "totalLiabilities": "3470486000", "otherCurrentAssets": "95372000", "totalCurrentAssets": "903114000", "currentLongTermDebt": "None", "longTermInvestments": "10780000", "shortTermInvestments": "None", "currentNetReceivables": "579128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6083312000", "currentAccountsPayable": "154874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6015926000", "shortLongTermDebtTotal": "1994223000", "totalShareholderEquity": "1601748000", "capitalLeaseObligations": "82036000", "otherCurrentLiabilities": "436245000", "totalCurrentLiabilities": "880798000", "otherNonCurrentLiabilities": "31632000", "totalNonCurrentLiabilities": "2589688000", "cashAndShortTermInvestments": "228614000", "commonStockSharesOutstanding": "169756924", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "228614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131102000", "profitLoss": "None", "dividendPayout": "9116000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "11673000", "operatingCashflow": "189344000", "capitalExpenditures": "695737000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "693323000", "cashflowFromInvestment": "-691294000", "stockBasedCompensation": "29492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "424601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 642398000, "cost_of_revenue": 120791000, "gross_profit": 521607000, "research_and_development": null, "selling_general_admin": 59145000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -109541000, "depreciation_amortisation": 186492000, "ebitda": 76951000, "interest_expense": 42200000, "interest_income": null, "other_non_operating": null, "pretax_income": -151741000, "tax_provision": -20639000, "effective_tax_rate": null, "net_income": -52870000, "net_income_continuing_ops": -131102000, "net_income_to_common": -52870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228614000, "short_term_investments": null, "net_receivables": 579128000, "inventory": 89158000, "other_current_assets": null, "total_current_assets": 903114000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6083312000, "total_assets": 6986426000, "short_term_debt": 74276000, "accounts_payable": 154874000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 880798000, "long_term_debt": 1912187000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2589688000, "total_liabilities": 3470486000, "total_debt": 1986463000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 50906000, "total_equity": 1601748000, "shares_outstanding": 169756924, "operating_cash_flow": 189344000, "stock_based_compensation": 29492000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 695737000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -691294000, "dividends_paid": 9116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 693323000, "free_cash_flow": 885081000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-109541000", "ebitda": "76951000", "netIncome": "-52870000", "grossProfit": "521607000", "depreciation": "None", "totalRevenue": "642398000", "costOfRevenue": "120791000", "interestIncome": "None", "incomeBeforeTax": "-151741000", "interestExpense": "42200000", "operatingIncome": "141534000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-20639000", "reportedCurrency": "USD", "netInterestIncome": "-42200000", "nonInterestIncome": "None", "operatingExpenses": "380073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186492000", "sellingGeneralAndAdministrative": "59145000", "netIncomeFromContinuingOperations": "-131102000" }, "balance": { "goodwill": "None", "inventory": "89158000", "commonStock": "18000", "currentDebt": "None", "investments": "None", "totalAssets": "6986426000", "longTermDebt": "1912187000", "shortTermDebt": "74276000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "50906000", "totalLiabilities": "3470486000", "otherCurrentAssets": "95372000", "totalCurrentAssets": "903114000", "currentLongTermDebt": "None", "longTermInvestments": "10780000", "shortTermInvestments": "None", "currentNetReceivables": "579128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6083312000", "currentAccountsPayable": "154874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6015926000", "shortLongTermDebtTotal": "1994223000", "totalShareholderEquity": "1601748000", "capitalLeaseObligations": "82036000", "otherCurrentLiabilities": "436245000", "totalCurrentLiabilities": "880798000", "otherNonCurrentLiabilities": "31632000", "totalNonCurrentLiabilities": "2589688000", "cashAndShortTermInvestments": "228614000", "commonStockSharesOutstanding": "169756924", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "228614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131102000", "profitLoss": "None", "dividendPayout": "9116000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "11673000", "operatingCashflow": "189344000", "capitalExpenditures": "695737000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "693323000", "cashflowFromInvestment": "-691294000", "stockBasedCompensation": "29492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "424601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "income_statement": { "revenue": 492339000, "cost_of_revenue": 113051000, "gross_profit": 379288000, "ebit": 97780000, "ebitda": 257684000, "pretax_income": 66652000, "tax_provision": 9178000, "net_income": 5151000, "net_income_to_common": 5151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2253000, "total_current_assets": 596936000, "total_assets": 6148261000, "short_term_debt": 62371000, "long_term_debt": 1331555000, "total_debt": 1393926000, "total_liabilities": 2630840000, "total_equity": 1457883000, "shares_outstanding": 167359061, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 183466000, "capital_expenditure": 196405000, "free_cash_flow": 379871000, "dividends_paid": 5803000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243465, "ticker_id": 854, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:44.937903+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97780000", "ebitda": "257684000", "netIncome": "5151000", "grossProfit": "379288000", "depreciation": "None", "totalRevenue": "492339000", "costOfRevenue": "113051000", "interestIncome": "None", "incomeBeforeTax": "66652000", "interestExpense": "31128000", "operatingIncome": "64037000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9178000", "reportedCurrency": "USD", "netInterestIncome": "-31128000", "nonInterestIncome": "None", "operatingExpenses": "315251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "33743000", "costofGoodsAndServicesSold": "113051000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159904000", "sellingGeneralAndAdministrative": "57990000", "netIncomeFromContinuingOperations": "57474000" }, "balance": { "goodwill": "None", "inventory": "142209000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "6148261000", "longTermDebt": "1331555000", "shortTermDebt": "62371000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "112891000", "totalLiabilities": "2630840000", "otherCurrentAssets": "154826000", "totalCurrentAssets": "596936000", "currentLongTermDebt": "None", "longTermInvestments": "12718000", "shortTermInvestments": "None", "currentNetReceivables": "439857000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5551325000", "currentAccountsPayable": "98589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7929055000", "shortLongTermDebtTotal": "1401568000", "totalShareholderEquity": "1457883000", "capitalLeaseObligations": "70013000", "otherCurrentLiabilities": "265678000", "totalCurrentLiabilities": "672432000", "otherNonCurrentLiabilities": "10849000", "totalNonCurrentLiabilities": "1958408000", "cashAndShortTermInvestments": "2253000", "commonStockSharesOutstanding": "167359061", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2253000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57474000", "profitLoss": "None", "dividendPayout": "5803000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-17674000", "operatingCashflow": "183466000", "capitalExpenditures": "196405000", "changeInReceivables": "28936000", "changeInExchangeRate": "None", "cashflowFromFinancing": "55717000", "cashflowFromInvestment": "-179831000", "stockBasedCompensation": "27551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5803000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "59352000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1988000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159904000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 492339000, "cost_of_revenue": 113051000, "gross_profit": 379288000, "research_and_development": null, "selling_general_admin": 57990000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97780000, "depreciation_amortisation": 159904000, "ebitda": 257684000, "interest_expense": 31128000, "interest_income": null, "other_non_operating": null, "pretax_income": 66652000, "tax_provision": 9178000, "effective_tax_rate": null, "net_income": 5151000, "net_income_continuing_ops": 57474000, "net_income_to_common": 5151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2253000, "short_term_investments": null, "net_receivables": 439857000, "inventory": 142209000, "other_current_assets": null, "total_current_assets": 596936000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5551325000, "total_assets": 6148261000, "short_term_debt": 62371000, "accounts_payable": 98589000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 672432000, "long_term_debt": 1331555000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1958408000, "total_liabilities": 2630840000, "total_debt": 1393926000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 112891000, "total_equity": 1457883000, "shares_outstanding": 167359061, "operating_cash_flow": 183466000, "stock_based_compensation": 27551000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 196405000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179831000, "dividends_paid": 5803000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55717000, "free_cash_flow": 379871000, "net_change_in_cash": 59352000 }, "raw_data": { "income": { "ebit": "97780000", "ebitda": "257684000", "netIncome": "5151000", "grossProfit": "379288000", "depreciation": "None", "totalRevenue": "492339000", "costOfRevenue": "113051000", "interestIncome": "None", "incomeBeforeTax": "66652000", "interestExpense": "31128000", "operatingIncome": "64037000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9178000", "reportedCurrency": "USD", "netInterestIncome": "-31128000", "nonInterestIncome": "None", "operatingExpenses": "315251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "33743000", "costofGoodsAndServicesSold": "113051000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159904000", "sellingGeneralAndAdministrative": "57990000", "netIncomeFromContinuingOperations": "57474000" }, "balance": { "goodwill": "None", "inventory": "142209000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "6148261000", "longTermDebt": "1331555000", "shortTermDebt": "62371000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "112891000", "totalLiabilities": "2630840000", "otherCurrentAssets": "154826000", "totalCurrentAssets": "596936000", "currentLongTermDebt": "None", "longTermInvestments": "12718000", "shortTermInvestments": "None", "currentNetReceivables": "439857000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5551325000", "currentAccountsPayable": "98589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7929055000", "shortLongTermDebtTotal": "1401568000", "totalShareholderEquity": "1457883000", "capitalLeaseObligations": "70013000", "otherCurrentLiabilities": "265678000", "totalCurrentLiabilities": "672432000", "otherNonCurrentLiabilities": "10849000", "totalNonCurrentLiabilities": "1958408000", "cashAndShortTermInvestments": "2253000", "commonStockSharesOutstanding": "167359061", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2253000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57474000", "profitLoss": "None", "dividendPayout": "5803000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-17674000", "operatingCashflow": "183466000", "capitalExpenditures": "196405000", "changeInReceivables": "28936000", "changeInExchangeRate": "None", "cashflowFromFinancing": "55717000", "cashflowFromInvestment": "-179831000", "stockBasedCompensation": "27551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5803000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "59352000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1988000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159904000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "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" ] } } }