{ "ticker": { "uuid": "71fde936-0d2f-4c47-a160-d8e5c252e763", "symbol": "KRG", "name": "Kite Realty Group Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/71fde936-0d2f-4c47-a160-d8e5c252e763/", "api_url": "https://sharemaestro.com/factors/api/tickers/71fde936-0d2f-4c47-a160-d8e5c252e763/" }, "ticker_metadata": { "id": 2420, "uuid": "71fde936-0d2f-4c47-a160-d8e5c252e763", "symbol": "KRG", "name": "Kite Realty Group Trust", "asset_type": "equity", "market_cap": 5723932000, "stock_exchange_id": 3, "industry": "Reit - Retail", "sector": "Real Estate", "description": "Kite Realty Group Trust is a vertically integrated, full-service real estate investment trust (REIT) that provides communities with convenient and beneficial shopping experiences.", "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": "71fde936-0d2f-4c47-a160-d8e5c252e763", "symbol": "KRG", "name": "Kite Realty Group Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/71fde936-0d2f-4c47-a160-d8e5c252e763/", "api_url": "https://sharemaestro.com/factors/api/tickers/71fde936-0d2f-4c47-a160-d8e5c252e763/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.57, "value": 0.24, "quality": 0.82, "momentum": 0.75, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 27.69, "market_cap": 5705897428.92, "pe_ratio": 19.9279, "earnings_yield": 0.0502, "ebitda_to_ev": 0.0907, "shareholder_yield": 0.0678, "roe": 0.1002, "piotroski_f_score": 7, "momentum_12_1": 0.2444, "volatility_252d": 0.1807 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:35.266575+00:00", "batch_id": "" }, "size": { "price_close": 27.69, "market_cap": 5705897428.92, "market_cap_usd": 5705897428.92, "enterprise_value": 8665747428.92, "shares_outstanding": 206063468, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 19.9279, "pb_ratio": 1.9969, "ptbv_ratio": 2.057, "ps_ratio": 6.9031, "pcf_ratio": 14.0759, "pfcf_ratio": 10.2728, "ev_ebitda": 11.0244, "ev_ebit": 20.4735, "ev_sales": 10.484, "ev_fcf": 15.6016, "earnings_yield": 0.0502, "fcf_yield": 0.0641, "price_to_sales": 6.9031, "price_to_book": 1.9969, "price_to_cashflow": 14.0759, "ebitda_to_ev": 0.0907, "sales_yield": 0.0954 }, "yield": { "dividend_yield": 0.0678, "buyback_yield": 0, "shareholder_yield": 0.0678, "debt_paydown_yield": null, "total_yield": 0.0678 }, "quality": { "gross_margin": 0.5226, "operating_margin": 0.5121, "net_margin": 0.3464, "ebitda_margin": 0.951, "fcf_margin": 0.672, "roe": 0.1002, "roa": 0.0451, "roic": 0.0725, "roc_greenblatt": null, "asset_turnover": 0.1302, "cash_conversion": 1.9399, "accruals_ratio": -0.0187, "sbc_to_revenue": 0.0157, "piotroski_f_score": 7, "altman_z_score": 1.0508, "earnings_stability_5y": 1.9571, "revenue_stability_5y": 0.4506, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.068, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1761, "net_debt_to_ebitda": 3.7655, "debt_to_assets": 0.4712, "interest_coverage": 1.2318, "current_ratio": 1.9212, "quick_ratio": 1.9212, "net_debt": 2959850000, "local_beta": 0.0011, "volatility_252d": 0.1807, "volatility_60d": 0.3851, "max_drawdown_12m": -0.0813, "risk_adjusted_momentum": 1.3528 }, "growth": { "revenue_growth_1y": -0.0346, "revenue_growth_3y_cagr": 0.0186, "revenue_growth_5y_cagr": 0.2602, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0532, "book_value_growth_1y": -0.0492, "revenue_growth": -0.0346, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0398, "price_return_3m": 0.0869, "price_return_6m": 0.2601, "price_return_9m": 0.2416, "price_return_12m": 0.294, "price_return_12m_ex1m": 0.2444, "momentum_6m": 0.2601, "momentum_12m": 0.294, "momentum_12_1": 0.2444, "distance_from_52w_high": 0, "distance_from_52w_low": 0.3792, "relative_strength": 0.194 }, "raw_ttm": { "revenue_ttm": 826569000, "gross_profit_ttm": 431974000, "ebit_ttm": 423267000, "ebitda_ttm": 786053000, "net_income_ttm": 286327000, "eps_diluted_ttm": 1.3895, "operating_cash_flow_ttm": 405366000, "capital_expenditure_ttm": 150072000, "fcf_ttm": 555438000, "dividends_paid_ttm": 386814000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 343625000, "cash_and_equivalents": 32539000, "total_current_assets": 410483000, "total_current_liabilities": 213662000, "net_ppe": null, "total_assets": 6350260000, "total_debt": 2992389000, "total_equity": 2857396000, "net_working_capital": 217282000, "book_value_per_share": 13.8666, "retained_earnings": -1611337000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2773885000, "tangible_book_per_share": 13.4613 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 53, "rank_pb": 49, "rank_ptbv": 43, "rank_ps": 85, "rank_pcf": 61, "rank_ev_ebitda": 45, "rank_ev_ebit": 70, "rank_earnings_yield": 53, "rank_fcf_yield": 60, "rank_dividend_yield": 10, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 44, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 42, "rank_fcf_margin": 10, "rank_piotroski": 22, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 34 }, "composites": { "value_composite": 76, "quality_composite": 18, "momentum_composite": 25, "growth_composite": 81, "yield_composite": 7, "svqf_composite": 77, "vc1_composite": 76, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 43, "quality_value_composite": 0.4436, "os_score": 0.57, "value_percentile": 0.24, "quality_percentile": 0.82, "momentum_percentile": 0.75, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 65, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4407, "ticker_id": 2420, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:35.266575+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.69, "market_cap": 5705897428.92, "market_cap_usd": 5705897428.92, "enterprise_value": 8665747428.92, "shares_outstanding": 206063468, "fx_rate_to_usd": null, "pe_ratio": 19.92790561, "pb_ratio": 1.99688718, "ptbv_ratio": 2.05700576, "ps_ratio": 6.90311085, "pcf_ratio": 14.07591517, "pfcf_ratio": 10.27278909, "ev_ebitda": 11.02438058, "ev_ebit": 20.47347757, "ev_sales": 10.48399762, "ev_fcf": 15.60164668, "earnings_yield": 0.05018089, "fcf_yield": 0.0640958, "dividend_yield": 0.06779197, "buyback_yield": 0, "shareholder_yield": 0.06779197, "debt_paydown_yield": null, "total_yield": 0.06779197, "gross_margin": 0.52261094, "operating_margin": 0.51207703, "net_margin": 0.34640423, "ebitda_margin": 0.95098292, "fcf_margin": 0.6719802, "roe": 0.10020557, "roa": 0.04508902, "roic": 0.07254975, "roc_greenblatt": null, "asset_turnover": 0.13016302, "cash_conversion": 1.93987294, "accruals_ratio": -0.01874553, "sbc_to_revenue": 0.01569379, "debt_to_equity": 1.1761247, "net_debt_to_ebitda": 3.76545856, "debt_to_assets": 0.47122307, "interest_coverage": 1.2317701, "current_ratio": 1.92117925, "quick_ratio": 1.92117925, "net_debt": 2959850000, "revenue_growth_1y": -0.0345681, "revenue_growth_3y_cagr": 0.01861966, "revenue_growth_5y_cagr": 0.26024501, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.05315375, "book_value_growth_1y": -0.04920001, "piotroski_f_score": 7, "altman_z_score": 1.05078365, "earnings_stability_5y": 1.957081, "revenue_stability_5y": 0.450629, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03980473, "price_return_3m": 0.08685413, "price_return_6m": 0.26013134, "price_return_9m": 0.24160938, "price_return_12m": 0.29396756, "price_return_12m_ex1m": 0.24443323, "distance_from_52w_high": 0, "distance_from_52w_low": 0.37916951, "relative_strength": 0.19400398, "local_beta": 0.0011, "volatility_252d": 0.180689, "volatility_60d": 0.385065, "max_drawdown_12m": -0.08129862, "revenue_ttm": 826569000, "gross_profit_ttm": 431974000, "ebit_ttm": 423267000, "ebitda_ttm": 786053000, "net_income_ttm": 286327000, "eps_diluted_ttm": 1.38950879, "operating_cash_flow_ttm": 405366000, "capital_expenditure_ttm": 150072000, "fcf_ttm": 555438000, "dividends_paid_ttm": 386814000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 343625000, "cash_and_equivalents": 32539000, "total_current_assets": 410483000, "total_current_liabilities": 213662000, "net_ppe": null, "total_assets": 6350260000, "total_debt": 2992389000, "total_equity": 2857396000, "net_working_capital": 217282000, "book_value_per_share": 13.86658212, "retained_earnings": -1611337000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2773885000, "tangible_book_per_share": 13.46131377, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 53, "rank_pb": 49, "rank_ptbv": 43, "rank_ps": 85, "rank_pcf": 61, "rank_ev_ebitda": 45, "rank_ev_ebit": 70, "rank_earnings_yield": 53, "rank_fcf_yield": 60, "rank_dividend_yield": 10, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 44, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 42, "rank_fcf_margin": 10, "rank_piotroski": 22, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 34, "value_composite": 76, "quality_composite": 18, "momentum_composite": 25, "growth_composite": 81, "yield_composite": 7, "svqf_composite": 77, "vc1_composite": 76, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 43, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 65, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 27.69, "os": 0.57, "value": 0.24, "quality": 0.82, "momentum": 0.75, "confidence": 1, "coverage": 1, "pe_ratio": 19.9279, "earnings_yield": 0.0502, "shareholder_yield": 0.0678, "roe": 0.1002, "momentum_12_1": 0.2444, "complete_fields": { "id": 4407, "ticker_id": 2420, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:35.266575+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.69, "market_cap": 5705897428.92, "market_cap_usd": 5705897428.92, "enterprise_value": 8665747428.92, "shares_outstanding": 206063468, "fx_rate_to_usd": null, "pe_ratio": 19.92790561, "pb_ratio": 1.99688718, "ptbv_ratio": 2.05700576, "ps_ratio": 6.90311085, "pcf_ratio": 14.07591517, "pfcf_ratio": 10.27278909, "ev_ebitda": 11.02438058, "ev_ebit": 20.47347757, "ev_sales": 10.48399762, "ev_fcf": 15.60164668, "earnings_yield": 0.05018089, "fcf_yield": 0.0640958, "dividend_yield": 0.06779197, "buyback_yield": 0, "shareholder_yield": 0.06779197, "debt_paydown_yield": null, "total_yield": 0.06779197, "gross_margin": 0.52261094, "operating_margin": 0.51207703, "net_margin": 0.34640423, "ebitda_margin": 0.95098292, "fcf_margin": 0.6719802, "roe": 0.10020557, "roa": 0.04508902, "roic": 0.07254975, "roc_greenblatt": null, "asset_turnover": 0.13016302, "cash_conversion": 1.93987294, "accruals_ratio": -0.01874553, "sbc_to_revenue": 0.01569379, "debt_to_equity": 1.1761247, "net_debt_to_ebitda": 3.76545856, "debt_to_assets": 0.47122307, "interest_coverage": 1.2317701, "current_ratio": 1.92117925, "quick_ratio": 1.92117925, "net_debt": 2959850000, "revenue_growth_1y": -0.0345681, "revenue_growth_3y_cagr": 0.01861966, "revenue_growth_5y_cagr": 0.26024501, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.05315375, "book_value_growth_1y": -0.04920001, "piotroski_f_score": 7, "altman_z_score": 1.05078365, "earnings_stability_5y": 1.957081, "revenue_stability_5y": 0.450629, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03980473, "price_return_3m": 0.08685413, "price_return_6m": 0.26013134, "price_return_9m": 0.24160938, "price_return_12m": 0.29396756, "price_return_12m_ex1m": 0.24443323, "distance_from_52w_high": 0, "distance_from_52w_low": 0.37916951, "relative_strength": 0.19400398, "local_beta": 0.0011, "volatility_252d": 0.180689, "volatility_60d": 0.385065, "max_drawdown_12m": -0.08129862, "revenue_ttm": 826569000, "gross_profit_ttm": 431974000, "ebit_ttm": 423267000, "ebitda_ttm": 786053000, "net_income_ttm": 286327000, "eps_diluted_ttm": 1.38950879, "operating_cash_flow_ttm": 405366000, "capital_expenditure_ttm": 150072000, "fcf_ttm": 555438000, "dividends_paid_ttm": 386814000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 343625000, "cash_and_equivalents": 32539000, "total_current_assets": 410483000, "total_current_liabilities": 213662000, "net_ppe": null, "total_assets": 6350260000, "total_debt": 2992389000, "total_equity": 2857396000, "net_working_capital": 217282000, "book_value_per_share": 13.86658212, "retained_earnings": -1611337000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2773885000, "tangible_book_per_share": 13.46131377, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 53, "rank_pb": 49, "rank_ptbv": 43, "rank_ps": 85, "rank_pcf": 61, "rank_ev_ebitda": 45, "rank_ev_ebit": 70, "rank_earnings_yield": 53, "rank_fcf_yield": 60, "rank_dividend_yield": 10, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 44, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 42, "rank_fcf_margin": 10, "rank_piotroski": 22, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 34, "value_composite": 76, "quality_composite": 18, "momentum_composite": 25, "growth_composite": 81, "yield_composite": 7, "svqf_composite": 77, "vc1_composite": 76, "vc2_composite": 67, "vc3_composite": 67, "trending_value_composite": null, "overall_composite": 43, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 65, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "income_statement": { "revenue": 847634000, "cost_of_revenue": 396242000, "gross_profit": 451392000, "ebit": 433130000, "ebitda": 809897000, "pretax_income": 305995000, "tax_provision": 467000, "net_income": 298663000, "net_income_to_common": 298663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36761000, "total_current_assets": 606231000, "total_assets": 6664497000, "short_term_debt": 420419000, "long_term_debt": 2610297000, "total_debt": 3030716000, "total_liabilities": 3472723000, "total_equity": 3073609000, "shares_outstanding": 214455962, "goodwill_and_intangibles": 181553000 }, "cash_flow": { "operating_cash_flow": 429659000, "capital_expenditure": 152005000, "free_cash_flow": 581664000, "dividends_paid": 236477000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286935, "ticker_id": 2420, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "433130000", "ebitda": "809897000", "netIncome": "298663000", "grossProfit": "451392000", "depreciation": "None", "totalRevenue": "847634000", "costOfRevenue": "396242000", "interestIncome": "132577000", "incomeBeforeTax": "305995000", "interestExpense": "123477000", "operatingIncome": "195850000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "467000", "reportedCurrency": "USD", "netInterestIncome": "-132577000", "nonInterestIncome": "None", "operatingExpenses": "255542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "396242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "376767000", "sellingGeneralAndAdministrative": "55459000", "netIncomeFromContinuingOperations": "305528000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2090000", "currentDebt": "None", "investments": "None", "totalAssets": "6664497000", "longTermDebt": "2610297000", "shortTermDebt": "420419000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "181553000", "reportedCurrency": "USD", "retainedEarnings": "-1563840000", "totalLiabilities": "3472723000", "otherCurrentAssets": "441605000", "totalCurrentAssets": "606231000", "currentLongTermDebt": "85000000", "longTermInvestments": "364407000", "shortTermInvestments": "0", "currentNetReceivables": "127865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6058266000", "currentAccountsPayable": "221118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5347288000", "shortLongTermDebtTotal": "3371002000", "totalShareholderEquity": "3073609000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4314000", "totalCurrentLiabilities": "420419000", "otherNonCurrentLiabilities": "221813000", "totalNonCurrentLiabilities": "3052304000", "cashAndShortTermInvestments": "36761000", "commonStockSharesOutstanding": "214455962", "intangibleAssetsExcludingGoodwill": "181553000", "cashAndCashEquivalentsAtCarryingValue": "36761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "305528000", "profitLoss": "None", "dividendPayout": "236477000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "429659000", "capitalExpenditures": "152005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-698350000", "cashflowFromInvestment": "613530000", "stockBasedCompensation": "10804000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "236477000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-249302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "380155000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 847634000, "cost_of_revenue": 396242000, "gross_profit": 451392000, "research_and_development": null, "selling_general_admin": 55459000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 433130000, "depreciation_amortisation": 376767000, "ebitda": 809897000, "interest_expense": 123477000, "interest_income": null, "other_non_operating": null, "pretax_income": 305995000, "tax_provision": 467000, "effective_tax_rate": null, "net_income": 298663000, "net_income_continuing_ops": 305528000, "net_income_to_common": 298663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36761000, "short_term_investments": 0, "net_receivables": 127865000, "inventory": null, "other_current_assets": null, "total_current_assets": 606231000, "net_ppe": null, "goodwill": null, "intangible_assets": 181553000, "goodwill_and_intangibles": 181553000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6058266000, "total_assets": 6664497000, "short_term_debt": 420419000, "accounts_payable": 221118000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 420419000, "long_term_debt": 2610297000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3052304000, "total_liabilities": 3472723000, "total_debt": 3030716000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1563840000, "total_equity": 3073609000, "shares_outstanding": 214455962, "operating_cash_flow": 429659000, "stock_based_compensation": 10804000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152005000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 613530000, "dividends_paid": 236477000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -698350000, "free_cash_flow": 581664000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "433130000", "ebitda": "809897000", "netIncome": "298663000", "grossProfit": "451392000", "depreciation": "None", "totalRevenue": "847634000", "costOfRevenue": "396242000", "interestIncome": "132577000", "incomeBeforeTax": "305995000", "interestExpense": "123477000", "operatingIncome": "195850000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "467000", "reportedCurrency": "USD", "netInterestIncome": "-132577000", "nonInterestIncome": "None", "operatingExpenses": "255542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "396242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "376767000", "sellingGeneralAndAdministrative": "55459000", "netIncomeFromContinuingOperations": "305528000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2090000", "currentDebt": "None", "investments": "None", "totalAssets": "6664497000", "longTermDebt": "2610297000", "shortTermDebt": "420419000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "181553000", "reportedCurrency": "USD", "retainedEarnings": "-1563840000", "totalLiabilities": "3472723000", "otherCurrentAssets": "441605000", "totalCurrentAssets": "606231000", "currentLongTermDebt": "85000000", "longTermInvestments": "364407000", "shortTermInvestments": "0", "currentNetReceivables": "127865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6058266000", "currentAccountsPayable": "221118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5347288000", "shortLongTermDebtTotal": "3371002000", "totalShareholderEquity": "3073609000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4314000", "totalCurrentLiabilities": "420419000", "otherNonCurrentLiabilities": "221813000", "totalNonCurrentLiabilities": "3052304000", "cashAndShortTermInvestments": "36761000", "commonStockSharesOutstanding": "214455962", "intangibleAssetsExcludingGoodwill": "181553000", "cashAndCashEquivalentsAtCarryingValue": "36761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "305528000", "profitLoss": "None", "dividendPayout": "236477000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "429659000", "capitalExpenditures": "152005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-698350000", "cashflowFromInvestment": "613530000", "stockBasedCompensation": "10804000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "236477000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-249302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "380155000", "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": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "income_statement": { "revenue": 841842000, "cost_of_revenue": 217494000, "gross_profit": 624348000, "ebit": 130246000, "ebitda": 528231000, "pretax_income": 4555000, "tax_provision": 139000, "net_income": 4071000, "net_income_to_common": 4071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128056000, "total_current_assets": 682886000, "total_assets": 7091767000, "short_term_debt": 440417000, "long_term_debt": 3226930000, "total_debt": 3667347000, "total_liabilities": 3679690000, "total_equity": 3312110000, "shares_outstanding": 219727000, "goodwill_and_intangibles": 238213000 }, "cash_flow": { "operating_cash_flow": 419028000, "capital_expenditure": 140949000, "free_cash_flow": 559977000, "dividends_paid": 221793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286940, "ticker_id": 2420, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130246000", "ebitda": "528231000", "netIncome": "4071000", "grossProfit": "624348000", "depreciation": "None", "totalRevenue": "841842000", "costOfRevenue": "217494000", "interestIncome": "125691000", "incomeBeforeTax": "4555000", "interestExpense": "125691000", "operatingIncome": "111390000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "139000", "reportedCurrency": "USD", "netInterestIncome": "-125691000", "nonInterestIncome": "None", "operatingExpenses": "512958000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "217494000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397985000", "sellingGeneralAndAdministrative": "52558000", "netIncomeFromContinuingOperations": "4416000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2197000", "currentDebt": "None", "investments": "None", "totalAssets": "7091767000", "longTermDebt": "3226930000", "shortTermDebt": "440417000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "238213000", "reportedCurrency": "USD", "retainedEarnings": "-1595253000", "totalLiabilities": "3679690000", "otherCurrentAssets": "79062000", "totalCurrentAssets": "682886000", "currentLongTermDebt": "None", "longTermInvestments": "19511000", "shortTermInvestments": "350000000", "currentNetReceivables": "125768000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6408881000", "currentAccountsPayable": "202651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6046530000", "shortLongTermDebtTotal": "3226930000", "totalShareholderEquity": "3312110000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4009000", "totalCurrentLiabilities": "206660000", "otherNonCurrentLiabilities": "246100000", "totalNonCurrentLiabilities": "3473030000", "cashAndShortTermInvestments": "128056000", "commonStockSharesOutstanding": "219727000", "intangibleAssetsExcludingGoodwill": "238213000", "cashAndCashEquivalentsAtCarryingValue": "128056000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4416000", "profitLoss": "None", "dividendPayout": "221793000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "419028000", "capitalExpenditures": "140949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "172085000", "cashflowFromInvestment": "-498991000", "stockBasedCompensation": "10740000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "221793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-907000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "397985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 841842000, "cost_of_revenue": 217494000, "gross_profit": 624348000, "research_and_development": null, "selling_general_admin": 52558000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130246000, "depreciation_amortisation": 397985000, "ebitda": 528231000, "interest_expense": 125691000, "interest_income": null, "other_non_operating": null, "pretax_income": 4555000, "tax_provision": 139000, "effective_tax_rate": null, "net_income": 4071000, "net_income_continuing_ops": 4416000, "net_income_to_common": 4071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128056000, "short_term_investments": 350000000, "net_receivables": 125768000, "inventory": null, "other_current_assets": null, "total_current_assets": 682886000, "net_ppe": null, "goodwill": null, "intangible_assets": 238213000, "goodwill_and_intangibles": 238213000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6408881000, "total_assets": 7091767000, "short_term_debt": 440417000, "accounts_payable": 202651000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 206660000, "long_term_debt": 3226930000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3473030000, "total_liabilities": 3679690000, "total_debt": 3667347000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1595253000, "total_equity": 3312110000, "shares_outstanding": 219727000, "operating_cash_flow": 419028000, "stock_based_compensation": 10740000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140949000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -498991000, "dividends_paid": 221793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 172085000, "free_cash_flow": 559977000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130246000", "ebitda": "528231000", "netIncome": "4071000", "grossProfit": "624348000", "depreciation": "None", "totalRevenue": "841842000", "costOfRevenue": "217494000", "interestIncome": "125691000", "incomeBeforeTax": "4555000", "interestExpense": "125691000", "operatingIncome": "111390000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "139000", "reportedCurrency": "USD", "netInterestIncome": "-125691000", "nonInterestIncome": "None", "operatingExpenses": "512958000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "217494000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "397985000", "sellingGeneralAndAdministrative": "52558000", "netIncomeFromContinuingOperations": "4416000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2197000", "currentDebt": "None", "investments": "None", "totalAssets": "7091767000", "longTermDebt": "3226930000", "shortTermDebt": "440417000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "238213000", "reportedCurrency": "USD", "retainedEarnings": "-1595253000", "totalLiabilities": "3679690000", "otherCurrentAssets": "79062000", "totalCurrentAssets": "682886000", "currentLongTermDebt": "None", "longTermInvestments": "19511000", "shortTermInvestments": "350000000", "currentNetReceivables": "125768000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6408881000", "currentAccountsPayable": "202651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6046530000", "shortLongTermDebtTotal": "3226930000", "totalShareholderEquity": "3312110000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4009000", "totalCurrentLiabilities": "206660000", "otherNonCurrentLiabilities": "246100000", "totalNonCurrentLiabilities": "3473030000", "cashAndShortTermInvestments": "128056000", "commonStockSharesOutstanding": "219727000", "intangibleAssetsExcludingGoodwill": "238213000", "cashAndCashEquivalentsAtCarryingValue": "128056000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4416000", "profitLoss": "None", "dividendPayout": "221793000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "419028000", "capitalExpenditures": "140949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "172085000", "cashflowFromInvestment": "-498991000", "stockBasedCompensation": "10740000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "221793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-907000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "397985000", "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": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "income_statement": { "revenue": 823004000, "cost_of_revenue": 210384000, "gross_profit": 612620000, "ebit": 130117000, "ebitda": 436911000, "pretax_income": 48916000, "tax_provision": 533000, "net_income": 47498000, "net_income_to_common": 47498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36413000, "total_current_assets": 154720000, "total_assets": 6944078000, "short_term_debt": 274756000, "long_term_debt": 2829202000, "total_debt": 3103958000, "total_liabilities": 3300223000, "total_equity": 3568138000, "shares_outstanding": 219728283, "goodwill_and_intangibles": 304171000 }, "cash_flow": { "operating_cash_flow": 394648000, "capital_expenditure": 142578000, "free_cash_flow": 537226000, "dividends_paid": 210546000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286945, "ticker_id": 2420, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130117000", "ebitda": "436911000", "netIncome": "47498000", "grossProfit": "612620000", "depreciation": "None", "totalRevenue": "823004000", "costOfRevenue": "210384000", "interestIncome": "105349000", "incomeBeforeTax": "48916000", "interestExpense": "105349000", "operatingIncome": "152241000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "533000", "reportedCurrency": "USD", "netInterestIncome": "-104941000", "nonInterestIncome": "None", "operatingExpenses": "460379000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "306794000", "sellingGeneralAndAdministrative": "56142000", "netIncomeFromContinuingOperations": "39167000" }, "balance": { "goodwill": "None", "inventory": "-23062999", "commonStock": "2194000", "currentDebt": "None", "investments": "None", "totalAssets": "6944078000", "longTermDebt": "2829202000", "shortTermDebt": "274756000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "304171000", "reportedCurrency": "USD", "retainedEarnings": "-1373083000", "totalLiabilities": "3300223000", "otherCurrentAssets": "5017000", "totalCurrentAssets": "154720000", "currentLongTermDebt": "None", "longTermInvestments": "9062000", "shortTermInvestments": "23063000", "currentNetReceivables": "113290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6789358000", "currentAccountsPayable": "198079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6358291000", "shortLongTermDebtTotal": "3057576000", "totalShareholderEquity": "3568138000", "capitalLeaseObligations": "228374000", "otherCurrentLiabilities": "-35339000", "totalCurrentLiabilities": "198079000", "otherNonCurrentLiabilities": "272942000", "totalNonCurrentLiabilities": "3102144000", "cashAndShortTermInvestments": "36413000", "commonStockSharesOutstanding": "219728283", "intangibleAssetsExcludingGoodwill": "304171000", "cashAndCashEquivalentsAtCarryingValue": "36413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47498000", "profitLoss": "None", "dividendPayout": "210546000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "394648000", "capitalExpenditures": "142578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-393457000", "cashflowFromInvestment": "-81731000", "stockBasedCompensation": "10116000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "210546000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-767000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "426361000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 823004000, "cost_of_revenue": 210384000, "gross_profit": 612620000, "research_and_development": 0.06, "selling_general_admin": 56142000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130117000, "depreciation_amortisation": 306794000, "ebitda": 436911000, "interest_expense": 105349000, "interest_income": null, "other_non_operating": null, "pretax_income": 48916000, "tax_provision": 533000, "effective_tax_rate": null, "net_income": 47498000, "net_income_continuing_ops": 39167000, "net_income_to_common": 47498000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36413000, "short_term_investments": 23063000, "net_receivables": 113290000, "inventory": -23062999, "other_current_assets": null, "total_current_assets": 154720000, "net_ppe": null, "goodwill": null, "intangible_assets": 304171000, "goodwill_and_intangibles": 304171000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6789358000, "total_assets": 6944078000, "short_term_debt": 274756000, "accounts_payable": 198079000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 198079000, "long_term_debt": 2829202000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3102144000, "total_liabilities": 3300223000, "total_debt": 3103958000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1373083000, "total_equity": 3568138000, "shares_outstanding": 219728283, "operating_cash_flow": 394648000, "stock_based_compensation": 10116000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142578000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81731000, "dividends_paid": 210546000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -393457000, "free_cash_flow": 537226000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130117000", "ebitda": "436911000", "netIncome": "47498000", "grossProfit": "612620000", "depreciation": "None", "totalRevenue": "823004000", "costOfRevenue": "210384000", "interestIncome": "105349000", "incomeBeforeTax": "48916000", "interestExpense": "105349000", "operatingIncome": "152241000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "533000", "reportedCurrency": "USD", "netInterestIncome": "-104941000", "nonInterestIncome": "None", "operatingExpenses": "460379000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "306794000", "sellingGeneralAndAdministrative": "56142000", "netIncomeFromContinuingOperations": "39167000" }, "balance": { "goodwill": "None", "inventory": "-23062999", "commonStock": "2194000", "currentDebt": "None", "investments": "None", "totalAssets": "6944078000", "longTermDebt": "2829202000", "shortTermDebt": "274756000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "304171000", "reportedCurrency": "USD", "retainedEarnings": "-1373083000", "totalLiabilities": "3300223000", "otherCurrentAssets": "5017000", "totalCurrentAssets": "154720000", "currentLongTermDebt": "None", "longTermInvestments": "9062000", "shortTermInvestments": "23063000", "currentNetReceivables": "113290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6789358000", "currentAccountsPayable": "198079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6358291000", "shortLongTermDebtTotal": "3057576000", "totalShareholderEquity": "3568138000", "capitalLeaseObligations": "228374000", "otherCurrentLiabilities": "-35339000", "totalCurrentLiabilities": "198079000", "otherNonCurrentLiabilities": "272942000", "totalNonCurrentLiabilities": "3102144000", "cashAndShortTermInvestments": "36413000", "commonStockSharesOutstanding": "219728283", "intangibleAssetsExcludingGoodwill": "304171000", "cashAndCashEquivalentsAtCarryingValue": "36413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47498000", "profitLoss": "None", "dividendPayout": "210546000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "394648000", "capitalExpenditures": "142578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-393457000", "cashflowFromInvestment": "-81731000", "stockBasedCompensation": "10116000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "210546000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-767000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "426361000", "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": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "income_statement": { "revenue": 801996000, "cost_of_revenue": 211806000, "gross_profit": 590190000, "ebit": 92165000, "ebitda": 565134000, "pretax_income": -12111000, "tax_provision": 43000, "net_income": -12636000, "net_income_to_common": -12636000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115799000, "total_current_assets": 223271000, "total_assets": 7341982000, "short_term_debt": 287410000, "long_term_debt": 3010299000, "total_debt": 3297709000, "total_liabilities": 3516130000, "total_equity": 3825852000, "shares_outstanding": 219074448, "goodwill_and_intangibles": 342986000 }, "cash_flow": { "operating_cash_flow": 379283000, "capital_expenditure": 158540000, "free_cash_flow": 537823000, "dividends_paid": 179624000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286950, "ticker_id": 2420, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92165000", "ebitda": "565134000", "netIncome": "-12636000", "grossProfit": "590190000", "depreciation": "None", "totalRevenue": "801996000", "costOfRevenue": "211806000", "interestIncome": "104276000", "incomeBeforeTax": "-12111000", "interestExpense": "104276000", "operatingIncome": "91669000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "43000", "reportedCurrency": "USD", "netInterestIncome": "-104276000", "nonInterestIncome": "None", "operatingExpenses": "498521000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211806000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "472969000", "sellingGeneralAndAdministrative": "54860000", "netIncomeFromContinuingOperations": "-12154000" }, "balance": { "goodwill": "None", "inventory": "-35139999", "commonStock": "2192000", "currentDebt": "None", "investments": "None", "totalAssets": "7341982000", "longTermDebt": "3010299000", "shortTermDebt": "287410000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "342986000", "reportedCurrency": "USD", "retainedEarnings": "-1207757000", "totalLiabilities": "3516130000", "otherCurrentAssets": "6171000", "totalCurrentAssets": "223271000", "currentLongTermDebt": "None", "longTermInvestments": "10414000", "shortTermInvestments": "35140000", "currentNetReceivables": "101301000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7118711000", "currentAccountsPayable": "207792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6571425000", "shortLongTermDebtTotal": "3297709000", "totalShareholderEquity": "3825852000", "capitalLeaseObligations": "67167000", "otherCurrentLiabilities": "-585449000", "totalCurrentLiabilities": "207792000", "otherNonCurrentLiabilities": "298039000", "totalNonCurrentLiabilities": "3308338000", "cashAndShortTermInvestments": "115799000", "commonStockSharesOutstanding": "219074448", "intangibleAssetsExcludingGoodwill": "342986000", "cashAndCashEquivalentsAtCarryingValue": "115799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12154000", "profitLoss": "None", "dividendPayout": "179624000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "379283000", "capitalExpenditures": "158540000", "changeInReceivables": "-16763000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-312527000", "cashflowFromInvestment": "-45149000", "stockBasedCompensation": "10280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179624000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21607000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1535000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "472969000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 801996000, "cost_of_revenue": 211806000, "gross_profit": 590190000, "research_and_development": 0.02, "selling_general_admin": 54860000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92165000, "depreciation_amortisation": 472969000, "ebitda": 565134000, "interest_expense": 104276000, "interest_income": null, "other_non_operating": null, "pretax_income": -12111000, "tax_provision": 43000, "effective_tax_rate": null, "net_income": -12636000, "net_income_continuing_ops": -12154000, "net_income_to_common": -12636000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115799000, "short_term_investments": 35140000, "net_receivables": 101301000, "inventory": -35139999, "other_current_assets": null, "total_current_assets": 223271000, "net_ppe": null, "goodwill": null, "intangible_assets": 342986000, "goodwill_and_intangibles": 342986000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7118711000, "total_assets": 7341982000, "short_term_debt": 287410000, "accounts_payable": 207792000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 207792000, "long_term_debt": 3010299000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3308338000, "total_liabilities": 3516130000, "total_debt": 3297709000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1207757000, "total_equity": 3825852000, "shares_outstanding": 219074448, "operating_cash_flow": 379283000, "stock_based_compensation": 10280000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 158540000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45149000, "dividends_paid": 179624000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -312527000, "free_cash_flow": 537823000, "net_change_in_cash": 21607000 }, "raw_data": { "income": { "ebit": "92165000", "ebitda": "565134000", "netIncome": "-12636000", "grossProfit": "590190000", "depreciation": "None", "totalRevenue": "801996000", "costOfRevenue": "211806000", "interestIncome": "104276000", "incomeBeforeTax": "-12111000", "interestExpense": "104276000", "operatingIncome": "91669000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "43000", "reportedCurrency": "USD", "netInterestIncome": "-104276000", "nonInterestIncome": "None", "operatingExpenses": "498521000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211806000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "472969000", "sellingGeneralAndAdministrative": "54860000", "netIncomeFromContinuingOperations": "-12154000" }, "balance": { "goodwill": "None", "inventory": "-35139999", "commonStock": "2192000", "currentDebt": "None", "investments": "None", "totalAssets": "7341982000", "longTermDebt": "3010299000", "shortTermDebt": "287410000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "342986000", "reportedCurrency": "USD", "retainedEarnings": "-1207757000", "totalLiabilities": "3516130000", "otherCurrentAssets": "6171000", "totalCurrentAssets": "223271000", "currentLongTermDebt": "None", "longTermInvestments": "10414000", "shortTermInvestments": "35140000", "currentNetReceivables": "101301000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7118711000", "currentAccountsPayable": "207792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6571425000", "shortLongTermDebtTotal": "3297709000", "totalShareholderEquity": "3825852000", "capitalLeaseObligations": "67167000", "otherCurrentLiabilities": "-585449000", "totalCurrentLiabilities": "207792000", "otherNonCurrentLiabilities": "298039000", "totalNonCurrentLiabilities": "3308338000", "cashAndShortTermInvestments": "115799000", "commonStockSharesOutstanding": "219074448", "intangibleAssetsExcludingGoodwill": "342986000", "cashAndCashEquivalentsAtCarryingValue": "115799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12154000", "profitLoss": "None", "dividendPayout": "179624000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "379283000", "capitalExpenditures": "158540000", "changeInReceivables": "-16763000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-312527000", "cashflowFromInvestment": "-45149000", "stockBasedCompensation": "10280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179624000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21607000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1535000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "472969000", "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": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "income_statement": { "revenue": 373324000, "cost_of_revenue": 105091000, "gross_profit": 268233000, "ebit": -21585000, "ebitda": 181557000, "pretax_income": -82032000, "tax_provision": -310000, "net_income": -80806000, "net_income_to_common": -80806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93241000, "total_current_assets": 378633000, "total_assets": 7605373000, "short_term_debt": 55000000, "long_term_debt": 3150808000, "total_debt": 3205808000, "total_liabilities": 3678180000, "total_equity": 3927193000, "shares_outstanding": 110637562, "goodwill_and_intangibles": 485701000 }, "cash_flow": { "operating_cash_flow": 100351000, "capital_expenditure": 57313000, "free_cash_flow": 157664000, "dividends_paid": 57801000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286955, "ticker_id": 2420, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21585000", "ebitda": "181557000", "netIncome": "-80806000", "grossProfit": "268233000", "depreciation": "None", "totalRevenue": "373324000", "costOfRevenue": "105091000", "interestIncome": "60447000", "incomeBeforeTax": "-82032000", "interestExpense": "60447000", "operatingIncome": "-21524000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-310000", "reportedCurrency": "USD", "netInterestIncome": "-60447000", "nonInterestIncome": "None", "operatingExpenses": "289757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "-61000", "costofGoodsAndServicesSold": "105091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203142000", "sellingGeneralAndAdministrative": "33984000", "netIncomeFromContinuingOperations": "-81722000" }, "balance": { "goodwill": "None", "inventory": "-298999", "commonStock": "2189000", "currentDebt": "None", "investments": "None", "totalAssets": "7605373000", "longTermDebt": "3150808000", "shortTermDebt": "55000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "485701000", "reportedCurrency": "USD", "retainedEarnings": "-962913000", "totalLiabilities": "3678180000", "otherCurrentAssets": "-294107000", "totalCurrentAssets": "378633000", "currentLongTermDebt": "55000000", "longTermInvestments": "11885000", "shortTermInvestments": "125000000", "currentNetReceivables": "68444000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7226740000", "currentAccountsPayable": "184982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6613002000", "shortLongTermDebtTotal": "3205808000", "totalShareholderEquity": "3927193000", "capitalLeaseObligations": "70237000", "otherCurrentLiabilities": "-55000000", "totalCurrentLiabilities": "472199000", "otherNonCurrentLiabilities": "210261000", "totalNonCurrentLiabilities": "3205981000", "cashAndShortTermInvestments": "93241000", "commonStockSharesOutstanding": "110637562", "intangibleAssetsExcludingGoodwill": "485701000", "cashAndCashEquivalentsAtCarryingValue": "93241000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81722000", "profitLoss": "None", "dividendPayout": "57801000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100351000", "capitalExpenditures": "57313000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44459000", "cashflowFromInvestment": "-91033000", "stockBasedCompensation": "6697000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57801000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "53777000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 373324000, "cost_of_revenue": 105091000, "gross_profit": 268233000, "research_and_development": 0.22, "selling_general_admin": 33984000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21585000, "depreciation_amortisation": 203142000, "ebitda": 181557000, "interest_expense": 60447000, "interest_income": null, "other_non_operating": null, "pretax_income": -82032000, "tax_provision": -310000, "effective_tax_rate": null, "net_income": -80806000, "net_income_continuing_ops": -81722000, "net_income_to_common": -80806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93241000, "short_term_investments": 125000000, "net_receivables": 68444000, "inventory": -298999, "other_current_assets": null, "total_current_assets": 378633000, "net_ppe": null, "goodwill": null, "intangible_assets": 485701000, "goodwill_and_intangibles": 485701000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7226740000, "total_assets": 7605373000, "short_term_debt": 55000000, "accounts_payable": 184982000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 472199000, "long_term_debt": 3150808000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3205981000, "total_liabilities": 3678180000, "total_debt": 3205808000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -962913000, "total_equity": 3927193000, "shares_outstanding": 110637562, "operating_cash_flow": 100351000, "stock_based_compensation": 6697000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57313000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91033000, "dividends_paid": 57801000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44459000, "free_cash_flow": 157664000, "net_change_in_cash": 53777000 }, "raw_data": { "income": { "ebit": "-21585000", "ebitda": "181557000", "netIncome": "-80806000", "grossProfit": "268233000", "depreciation": "None", "totalRevenue": "373324000", "costOfRevenue": "105091000", "interestIncome": "60447000", "incomeBeforeTax": "-82032000", "interestExpense": "60447000", "operatingIncome": "-21524000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-310000", "reportedCurrency": "USD", "netInterestIncome": "-60447000", "nonInterestIncome": "None", "operatingExpenses": "289757000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "-61000", "costofGoodsAndServicesSold": "105091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "203142000", "sellingGeneralAndAdministrative": "33984000", "netIncomeFromContinuingOperations": "-81722000" }, "balance": { "goodwill": "None", "inventory": "-298999", "commonStock": "2189000", "currentDebt": "None", "investments": "None", "totalAssets": "7605373000", "longTermDebt": "3150808000", "shortTermDebt": "55000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "485701000", "reportedCurrency": "USD", "retainedEarnings": "-962913000", "totalLiabilities": "3678180000", "otherCurrentAssets": "-294107000", "totalCurrentAssets": "378633000", "currentLongTermDebt": "55000000", "longTermInvestments": "11885000", "shortTermInvestments": "125000000", "currentNetReceivables": "68444000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7226740000", "currentAccountsPayable": "184982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6613002000", "shortLongTermDebtTotal": "3205808000", "totalShareholderEquity": "3927193000", "capitalLeaseObligations": "70237000", "otherCurrentLiabilities": "-55000000", "totalCurrentLiabilities": "472199000", "otherNonCurrentLiabilities": "210261000", "totalNonCurrentLiabilities": "3205981000", "cashAndShortTermInvestments": "93241000", "commonStockSharesOutstanding": "110637562", "intangibleAssetsExcludingGoodwill": "485701000", "cashAndCashEquivalentsAtCarryingValue": "93241000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-81722000", "profitLoss": "None", "dividendPayout": "57801000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100351000", "capitalExpenditures": "57313000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44459000", "cashflowFromInvestment": "-91033000", "stockBasedCompensation": "6697000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57801000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "53777000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203142000", "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": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "income_statement": { "revenue": 266645000, "cost_of_revenue": 76879000, "gross_profit": 189766000, "ebit": 33580000, "ebitda": 164363000, "pretax_income": -16819000, "tax_provision": -696000, "net_income": -16223000, "net_income_to_common": -16223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43648000, "total_current_assets": 143715000, "total_assets": 2608539000, "short_term_debt": 25000000, "long_term_debt": 1170794000, "total_debt": 1195794000, "total_liabilities": 1377187000, "total_equity": 1231352000, "shares_outstanding": 84142261, "goodwill_and_intangibles": 5690000 }, "cash_flow": { "operating_cash_flow": 95515000, "capital_expenditure": 38266000, "free_cash_flow": 133781000, "dividends_paid": 38128000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286960, "ticker_id": 2420, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33580000", "ebitda": "164363000", "netIncome": "-16223000", "grossProfit": "189766000", "depreciation": "None", "totalRevenue": "266645000", "costOfRevenue": "76879000", "interestIncome": "50399000", "incomeBeforeTax": "-16819000", "interestExpense": "50399000", "operatingIncome": "35011000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-696000", "reportedCurrency": "USD", "netInterestIncome": "-50399000", "nonInterestIncome": "None", "operatingExpenses": "154755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "-1431000", "costofGoodsAndServicesSold": "76879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130783000", "sellingGeneralAndAdministrative": "30840000", "netIncomeFromContinuingOperations": "-15756000" }, "balance": { "goodwill": "None", "inventory": "121870000", "commonStock": "842000", "currentDebt": "None", "investments": "None", "totalAssets": "2608539000", "longTermDebt": "1170794000", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "5690000", "reportedCurrency": "USD", "retainedEarnings": "-824306000", "totalLiabilities": "1377187000", "otherCurrentAssets": "-78957000", "totalCurrentAssets": "143715000", "currentLongTermDebt": "25000000", "longTermInvestments": "12792000", "shortTermInvestments": "0", "currentNetReceivables": "57154000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2464824000", "currentAccountsPayable": "77469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2388861000", "shortLongTermDebtTotal": "1195794000", "totalShareholderEquity": "1231352000", "capitalLeaseObligations": "71990000", "otherCurrentLiabilities": "-25000000", "totalCurrentLiabilities": "163118000", "otherNonCurrentLiabilities": "85649000", "totalNonCurrentLiabilities": "1214069000", "cashAndShortTermInvestments": "43648000", "commonStockSharesOutstanding": "84142261", "intangibleAssetsExcludingGoodwill": "5690000", "cashAndCashEquivalentsAtCarryingValue": "43648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16123000", "profitLoss": "None", "dividendPayout": "38128000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "95515000", "capitalExpenditures": "38266000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20902000", "cashflowFromInvestment": "-80840000", "stockBasedCompensation": "5998000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38128000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6227000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1336000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130783000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 266645000, "cost_of_revenue": 76879000, "gross_profit": 189766000, "research_and_development": 0.06, "selling_general_admin": 30840000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33580000, "depreciation_amortisation": 130783000, "ebitda": 164363000, "interest_expense": 50399000, "interest_income": null, "other_non_operating": null, "pretax_income": -16819000, "tax_provision": -696000, "effective_tax_rate": null, "net_income": -16223000, "net_income_continuing_ops": -15756000, "net_income_to_common": -16223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43648000, "short_term_investments": 0, "net_receivables": 57154000, "inventory": 121870000, "other_current_assets": null, "total_current_assets": 143715000, "net_ppe": null, "goodwill": null, "intangible_assets": 5690000, "goodwill_and_intangibles": 5690000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2464824000, "total_assets": 2608539000, "short_term_debt": 25000000, "accounts_payable": 77469000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163118000, "long_term_debt": 1170794000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1214069000, "total_liabilities": 1377187000, "total_debt": 1195794000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -824306000, "total_equity": 1231352000, "shares_outstanding": 84142261, "operating_cash_flow": 95515000, "stock_based_compensation": 5998000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38266000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80840000, "dividends_paid": 38128000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20902000, "free_cash_flow": 133781000, "net_change_in_cash": -6227000 }, "raw_data": { "income": { "ebit": "33580000", "ebitda": "164363000", "netIncome": "-16223000", "grossProfit": "189766000", "depreciation": "None", "totalRevenue": "266645000", "costOfRevenue": "76879000", "interestIncome": "50399000", "incomeBeforeTax": "-16819000", "interestExpense": "50399000", "operatingIncome": "35011000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-696000", "reportedCurrency": "USD", "netInterestIncome": "-50399000", "nonInterestIncome": "None", "operatingExpenses": "154755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "-1431000", "costofGoodsAndServicesSold": "76879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130783000", "sellingGeneralAndAdministrative": "30840000", "netIncomeFromContinuingOperations": "-15756000" }, "balance": { "goodwill": "None", "inventory": "121870000", "commonStock": "842000", "currentDebt": "None", "investments": "None", "totalAssets": "2608539000", "longTermDebt": "1170794000", "shortTermDebt": "25000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "5690000", "reportedCurrency": "USD", "retainedEarnings": "-824306000", "totalLiabilities": "1377187000", "otherCurrentAssets": "-78957000", "totalCurrentAssets": "143715000", "currentLongTermDebt": "25000000", "longTermInvestments": "12792000", "shortTermInvestments": "0", "currentNetReceivables": "57154000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2464824000", "currentAccountsPayable": "77469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2388861000", "shortLongTermDebtTotal": "1195794000", "totalShareholderEquity": "1231352000", "capitalLeaseObligations": "71990000", "otherCurrentLiabilities": "-25000000", "totalCurrentLiabilities": "163118000", "otherNonCurrentLiabilities": "85649000", "totalNonCurrentLiabilities": "1214069000", "cashAndShortTermInvestments": "43648000", "commonStockSharesOutstanding": "84142261", "intangibleAssetsExcludingGoodwill": "5690000", "cashAndCashEquivalentsAtCarryingValue": "43648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16123000", "profitLoss": "None", "dividendPayout": "38128000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "95515000", "capitalExpenditures": "38266000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20902000", "cashflowFromInvestment": "-80840000", "stockBasedCompensation": "5998000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38128000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6227000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1336000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130783000", "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": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "income_statement": { "revenue": 315173000, "cost_of_revenue": 84352000, "gross_profit": 230821000, "ebit": 58984000, "ebitda": 193844000, "pretax_income": -284000, "tax_provision": -282000, "net_income": -534000, "net_income_to_common": -534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31336000, "total_current_assets": 142647000, "total_assets": 2648887000, "short_term_debt": 2226000, "long_term_debt": 1146580000, "total_debt": 1148806000, "total_liabilities": 1306577000, "total_equity": 1342310000, "shares_outstanding": 83926296, "goodwill_and_intangibles": 11048000 }, "cash_flow": { "operating_cash_flow": 137962000, "capital_expenditure": 53278000, "free_cash_flow": 191240000, "dividends_paid": 133258000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286965, "ticker_id": 2420, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58984000", "ebitda": "193844000", "netIncome": "-534000", "grossProfit": "230821000", "depreciation": "None", "totalRevenue": "315173000", "costOfRevenue": "84352000", "interestIncome": "59268000", "incomeBeforeTax": "-284000", "interestExpense": "59268000", "operatingIncome": "71757000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-282000", "reportedCurrency": "USD", "netInterestIncome": "-59268000", "nonInterestIncome": "None", "operatingExpenses": "159064000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-12773000", "costofGoodsAndServicesSold": "84352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134860000", "sellingGeneralAndAdministrative": "28214000", "netIncomeFromContinuingOperations": "-162000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "840000", "currentDebt": "None", "investments": "None", "totalAssets": "2648887000", "longTermDebt": "1146580000", "shortTermDebt": "2226000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "11048000", "reportedCurrency": "USD", "retainedEarnings": "-769955000", "totalLiabilities": "1306577000", "otherCurrentAssets": "-108099000", "totalCurrentAssets": "142647000", "currentLongTermDebt": "16700000", "longTermInvestments": "12644000", "shortTermInvestments": "None", "currentNetReceivables": "55286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2506240000", "currentAccountsPayable": "69817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2420439000", "shortLongTermDebtTotal": "1148806000", "totalShareholderEquity": "1342310000", "capitalLeaseObligations": "27015000", "otherCurrentLiabilities": "-2226000", "totalCurrentLiabilities": "159997000", "otherNonCurrentLiabilities": "90180000", "totalNonCurrentLiabilities": "1146580000", "cashAndShortTermInvestments": "31336000", "commonStockSharesOutstanding": "83926296", "intangibleAssetsExcludingGoodwill": "11048000", "cashAndCashEquivalentsAtCarryingValue": "31336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2000", "profitLoss": "None", "dividendPayout": "133258000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "137962000", "capitalExpenditures": "53278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-547249000", "cashflowFromInvestment": "416594000", "stockBasedCompensation": "5375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133258000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7307000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-533000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134860000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 315173000, "cost_of_revenue": 84352000, "gross_profit": 230821000, "research_and_development": null, "selling_general_admin": 28214000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58984000, "depreciation_amortisation": 134860000, "ebitda": 193844000, "interest_expense": 59268000, "interest_income": null, "other_non_operating": null, "pretax_income": -284000, "tax_provision": -282000, "effective_tax_rate": null, "net_income": -534000, "net_income_continuing_ops": -162000, "net_income_to_common": -534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31336000, "short_term_investments": null, "net_receivables": 55286000, "inventory": 1, "other_current_assets": null, "total_current_assets": 142647000, "net_ppe": null, "goodwill": null, "intangible_assets": 11048000, "goodwill_and_intangibles": 11048000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2506240000, "total_assets": 2648887000, "short_term_debt": 2226000, "accounts_payable": 69817000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159997000, "long_term_debt": 1146580000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1146580000, "total_liabilities": 1306577000, "total_debt": 1148806000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -769955000, "total_equity": 1342310000, "shares_outstanding": 83926296, "operating_cash_flow": 137962000, "stock_based_compensation": 5375000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53278000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 416594000, "dividends_paid": 133258000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -547249000, "free_cash_flow": 191240000, "net_change_in_cash": 7307000 }, "raw_data": { "income": { "ebit": "58984000", "ebitda": "193844000", "netIncome": "-534000", "grossProfit": "230821000", "depreciation": "None", "totalRevenue": "315173000", "costOfRevenue": "84352000", "interestIncome": "59268000", "incomeBeforeTax": "-284000", "interestExpense": "59268000", "operatingIncome": "71757000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-282000", "reportedCurrency": "USD", "netInterestIncome": "-59268000", "nonInterestIncome": "None", "operatingExpenses": "159064000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-12773000", "costofGoodsAndServicesSold": "84352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134860000", "sellingGeneralAndAdministrative": "28214000", "netIncomeFromContinuingOperations": "-162000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "840000", "currentDebt": "None", "investments": "None", "totalAssets": "2648887000", "longTermDebt": "1146580000", "shortTermDebt": "2226000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "11048000", "reportedCurrency": "USD", "retainedEarnings": "-769955000", "totalLiabilities": "1306577000", "otherCurrentAssets": "-108099000", "totalCurrentAssets": "142647000", "currentLongTermDebt": "16700000", "longTermInvestments": "12644000", "shortTermInvestments": "None", "currentNetReceivables": "55286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2506240000", "currentAccountsPayable": "69817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2420439000", "shortLongTermDebtTotal": "1148806000", "totalShareholderEquity": "1342310000", "capitalLeaseObligations": "27015000", "otherCurrentLiabilities": "-2226000", "totalCurrentLiabilities": "159997000", "otherNonCurrentLiabilities": "90180000", "totalNonCurrentLiabilities": "1146580000", "cashAndShortTermInvestments": "31336000", "commonStockSharesOutstanding": "83926296", "intangibleAssetsExcludingGoodwill": "11048000", "cashAndCashEquivalentsAtCarryingValue": "31336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2000", "profitLoss": "None", "dividendPayout": "133258000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "137962000", "capitalExpenditures": "53278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-547249000", "cashflowFromInvestment": "416594000", "stockBasedCompensation": "5375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133258000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7307000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-533000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134860000", "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": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "income_statement": { "revenue": 354184000, "cost_of_revenue": 92734000, "gross_profit": 261450000, "ebit": -90003000, "ebitda": 176214000, "pretax_income": -46678000, "tax_provision": -227000, "net_income": -46567000, "net_income_to_common": -46567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35376000, "total_current_assets": 122060000, "total_assets": 3172013000, "short_term_debt": 45600000, "long_term_debt": 1543301000, "total_debt": 1588901000, "total_liabilities": 1712867000, "total_equity": 1459146000, "shares_outstanding": 83693385, "goodwill_and_intangibles": 25545000 }, "cash_flow": { "operating_cash_flow": 154383000, "capital_expenditure": 59304000, "free_cash_flow": 213687000, "dividends_paid": 106316000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286970, "ticker_id": 2420, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-90003000", "ebitda": "176214000", "netIncome": "-46567000", "grossProfit": "261450000", "depreciation": "None", "totalRevenue": "354184000", "costOfRevenue": "92734000", "interestIncome": "66785000", "incomeBeforeTax": "-46678000", "interestExpense": "66785000", "operatingIncome": "21031000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-227000", "reportedCurrency": "USD", "netInterestIncome": "-66785000", "nonInterestIncome": "None", "operatingExpenses": "173483000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "-924000", "costofGoodsAndServicesSold": "92734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266217000", "sellingGeneralAndAdministrative": "21320000", "netIncomeFromContinuingOperations": "-46407000" }, "balance": { "goodwill": "None", "inventory": "-3600000", "commonStock": "838000", "currentDebt": "None", "investments": "None", "totalAssets": "3172013000", "longTermDebt": "1543301000", "shortTermDebt": "45600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "25545000", "reportedCurrency": "USD", "retainedEarnings": "-662735000", "totalLiabilities": "1712867000", "otherCurrentAssets": "28625000", "totalCurrentAssets": "122060000", "currentLongTermDebt": "7100000", "longTermInvestments": "13496000", "shortTermInvestments": "3600000", "currentNetReceivables": "58059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3049953000", "currentAccountsPayable": "85934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2946924000", "shortLongTermDebtTotal": "1588901000", "totalShareholderEquity": "1459146000", "capitalLeaseObligations": "69501000", "otherCurrentLiabilities": "-45600000", "totalCurrentLiabilities": "169566000", "otherNonCurrentLiabilities": "83632000", "totalNonCurrentLiabilities": "1543301000", "cashAndShortTermInvestments": "35376000", "commonStockSharesOutstanding": "83693385", "intangibleAssetsExcludingGoodwill": "25545000", "cashAndCashEquivalentsAtCarryingValue": "35376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46451000", "profitLoss": "None", "dividendPayout": "106316000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "154383000", "capitalExpenditures": "59304000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-289386000", "cashflowFromInvestment": "148333000", "stockBasedCompensation": "4869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106316000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13330000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 354184000, "cost_of_revenue": 92734000, "gross_profit": 261450000, "research_and_development": 0.13, "selling_general_admin": 21320000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -90003000, "depreciation_amortisation": 266217000, "ebitda": 176214000, "interest_expense": 66785000, "interest_income": null, "other_non_operating": null, "pretax_income": -46678000, "tax_provision": -227000, "effective_tax_rate": null, "net_income": -46567000, "net_income_continuing_ops": -46407000, "net_income_to_common": -46567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35376000, "short_term_investments": 3600000, "net_receivables": 58059000, "inventory": -3600000, "other_current_assets": null, "total_current_assets": 122060000, "net_ppe": null, "goodwill": null, "intangible_assets": 25545000, "goodwill_and_intangibles": 25545000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3049953000, "total_assets": 3172013000, "short_term_debt": 45600000, "accounts_payable": 85934000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169566000, "long_term_debt": 1543301000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1543301000, "total_liabilities": 1712867000, "total_debt": 1588901000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -662735000, "total_equity": 1459146000, "shares_outstanding": 83693385, "operating_cash_flow": 154383000, "stock_based_compensation": 4869000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59304000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 148333000, "dividends_paid": 106316000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -289386000, "free_cash_flow": 213687000, "net_change_in_cash": 13330000 }, "raw_data": { "income": { "ebit": "-90003000", "ebitda": "176214000", "netIncome": "-46567000", "grossProfit": "261450000", "depreciation": "None", "totalRevenue": "354184000", "costOfRevenue": "92734000", "interestIncome": "66785000", "incomeBeforeTax": "-46678000", "interestExpense": "66785000", "operatingIncome": "21031000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-227000", "reportedCurrency": "USD", "netInterestIncome": "-66785000", "nonInterestIncome": "None", "operatingExpenses": "173483000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "-924000", "costofGoodsAndServicesSold": "92734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "266217000", "sellingGeneralAndAdministrative": "21320000", "netIncomeFromContinuingOperations": "-46407000" }, "balance": { "goodwill": "None", "inventory": "-3600000", "commonStock": "838000", "currentDebt": "None", "investments": "None", "totalAssets": "3172013000", "longTermDebt": "1543301000", "shortTermDebt": "45600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "25545000", "reportedCurrency": "USD", "retainedEarnings": "-662735000", "totalLiabilities": "1712867000", "otherCurrentAssets": "28625000", "totalCurrentAssets": "122060000", "currentLongTermDebt": "7100000", "longTermInvestments": "13496000", "shortTermInvestments": "3600000", "currentNetReceivables": "58059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3049953000", "currentAccountsPayable": "85934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2946924000", "shortLongTermDebtTotal": "1588901000", "totalShareholderEquity": "1459146000", "capitalLeaseObligations": "69501000", "otherCurrentLiabilities": "-45600000", "totalCurrentLiabilities": "169566000", "otherNonCurrentLiabilities": "83632000", "totalNonCurrentLiabilities": "1543301000", "cashAndShortTermInvestments": "35376000", "commonStockSharesOutstanding": "83693385", "intangibleAssetsExcludingGoodwill": "25545000", "cashAndCashEquivalentsAtCarryingValue": "35376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46451000", "profitLoss": "None", "dividendPayout": "106316000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "154383000", "capitalExpenditures": "59304000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-289386000", "cashflowFromInvestment": "148333000", "stockBasedCompensation": "4869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106316000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13330000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156107000", "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": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "income_statement": { "revenue": 200697000, "cost_of_revenue": 55940000, "gross_profit": 144757000, "ebit": 43823000, "ebitda": 128073000, "pretax_income": 12127000, "tax_provision": 395000, "net_income": 11394000, "net_income_to_common": 11394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32539000, "total_current_assets": 410483000, "total_assets": 6350260000, "short_term_debt": 53000000, "long_term_debt": 2939389000, "total_debt": 2992389000, "total_liabilities": 3360654000, "total_equity": 2857396000, "shares_outstanding": 206063468, "goodwill_and_intangibles": 83511000 }, "cash_flow": { "operating_cash_flow": 49767000, "capital_expenditure": 32430000, "free_cash_flow": 82197000, "dividends_paid": 90083000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286933, "ticker_id": 2420, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43823000", "ebitda": "128073000", "netIncome": "11394000", "grossProfit": "144757000", "depreciation": "None", "totalRevenue": "200697000", "costOfRevenue": "55940000", "interestIncome": "None", "incomeBeforeTax": "12127000", "interestExpense": "31696000", "operatingIncome": "48316000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "395000", "reportedCurrency": "USD", "netInterestIncome": "-31696000", "nonInterestIncome": "None", "operatingExpenses": "96441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55940000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84250000", "sellingGeneralAndAdministrative": "13950000", "netIncomeFromContinuingOperations": "11732000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2031000", "currentDebt": "None", "investments": "None", "totalAssets": "6350260000", "longTermDebt": "2939389000", "shortTermDebt": "53000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "83511000", "reportedCurrency": "USD", "retainedEarnings": "-1611337000", "totalLiabilities": "3360654000", "otherCurrentAssets": "244654000", "totalCurrentAssets": "410483000", "currentLongTermDebt": "53000000", "longTermInvestments": "356555000", "shortTermInvestments": "None", "currentNetReceivables": "133290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5939777000", "currentAccountsPayable": "156908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2992389000", "totalShareholderEquity": "2857396000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3754000", "totalCurrentLiabilities": "213662000", "otherNonCurrentLiabilities": "207603000", "totalNonCurrentLiabilities": "3146992000", "cashAndShortTermInvestments": "32539000", "commonStockSharesOutstanding": "206063468", "intangibleAssetsExcludingGoodwill": "83511000", "cashAndCashEquivalentsAtCarryingValue": "32539000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11732000", "profitLoss": "None", "dividendPayout": "90083000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49767000", "capitalExpenditures": "32430000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-280492000", "cashflowFromInvestment": "-24521000", "stockBasedCompensation": "3215000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90083000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153872000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 200697000, "cost_of_revenue": 55940000, "gross_profit": 144757000, "research_and_development": null, "selling_general_admin": 13950000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43823000, "depreciation_amortisation": 84250000, "ebitda": 128073000, "interest_expense": 31696000, "interest_income": null, "other_non_operating": null, "pretax_income": 12127000, "tax_provision": 395000, "effective_tax_rate": null, "net_income": 11394000, "net_income_continuing_ops": 11732000, "net_income_to_common": 11394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32539000, "short_term_investments": null, "net_receivables": 133290000, "inventory": null, "other_current_assets": null, "total_current_assets": 410483000, "net_ppe": null, "goodwill": null, "intangible_assets": 83511000, "goodwill_and_intangibles": 83511000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5939777000, "total_assets": 6350260000, "short_term_debt": 53000000, "accounts_payable": 156908000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 213662000, "long_term_debt": 2939389000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3146992000, "total_liabilities": 3360654000, "total_debt": 2992389000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1611337000, "total_equity": 2857396000, "shares_outstanding": 206063468, "operating_cash_flow": 49767000, "stock_based_compensation": 3215000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32430000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24521000, "dividends_paid": 90083000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -280492000, "free_cash_flow": 82197000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43823000", "ebitda": "128073000", "netIncome": "11394000", "grossProfit": "144757000", "depreciation": "None", "totalRevenue": "200697000", "costOfRevenue": "55940000", "interestIncome": "None", "incomeBeforeTax": "12127000", "interestExpense": "31696000", "operatingIncome": "48316000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "395000", "reportedCurrency": "USD", "netInterestIncome": "-31696000", "nonInterestIncome": "None", "operatingExpenses": "96441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55940000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84250000", "sellingGeneralAndAdministrative": "13950000", "netIncomeFromContinuingOperations": "11732000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2031000", "currentDebt": "None", "investments": "None", "totalAssets": "6350260000", "longTermDebt": "2939389000", "shortTermDebt": "53000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "83511000", "reportedCurrency": "USD", "retainedEarnings": "-1611337000", "totalLiabilities": "3360654000", "otherCurrentAssets": "244654000", "totalCurrentAssets": "410483000", "currentLongTermDebt": "53000000", "longTermInvestments": "356555000", "shortTermInvestments": "None", "currentNetReceivables": "133290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5939777000", "currentAccountsPayable": "156908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2992389000", "totalShareholderEquity": "2857396000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3754000", "totalCurrentLiabilities": "213662000", "otherNonCurrentLiabilities": "207603000", "totalNonCurrentLiabilities": "3146992000", "cashAndShortTermInvestments": "32539000", "commonStockSharesOutstanding": "206063468", "intangibleAssetsExcludingGoodwill": "83511000", "cashAndCashEquivalentsAtCarryingValue": "32539000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11732000", "profitLoss": "None", "dividendPayout": "90083000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49767000", "capitalExpenditures": "32430000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-280492000", "cashflowFromInvestment": "-24521000", "stockBasedCompensation": "3215000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90083000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-153872000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91824000", "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": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "income_statement": { "revenue": 207422000, "cost_of_revenue": 228909000, "gross_profit": -21487000, "ebit": 215736000, "ebitda": 303535000, "pretax_income": 185227000, "tax_provision": 152000, "net_income": 180822000, "net_income_to_common": 180822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36761000, "total_current_assets": 606231000, "total_assets": 6664497000, "short_term_debt": 420419000, "long_term_debt": 2610297000, "total_debt": 3030716000, "total_liabilities": 3472723000, "total_equity": 3073609000, "shares_outstanding": 214455962, "goodwill_and_intangibles": 181553000 }, "cash_flow": { "operating_cash_flow": 106584000, "capital_expenditure": 37958000, "free_cash_flow": 144542000, "dividends_paid": 178020000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286934, "ticker_id": 2420, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "215736000", "ebitda": "303535000", "netIncome": "180822000", "grossProfit": "-21487000", "depreciation": "None", "totalRevenue": "207422000", "costOfRevenue": "228909000", "interestIncome": "32409000", "incomeBeforeTax": "185227000", "interestExpense": "110703000", "operatingIncome": "48199000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "152000", "reportedCurrency": "USD", "netInterestIncome": "-32409000", "nonInterestIncome": "None", "operatingExpenses": "-69686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87799000", "sellingGeneralAndAdministrative": "15628000", "netIncomeFromContinuingOperations": "185075000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2089999", "currentDebt": "None", "investments": "None", "totalAssets": "6664497000", "longTermDebt": "2610297000", "shortTermDebt": "420419000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "181553000", "reportedCurrency": "USD", "retainedEarnings": "-1563840000", "totalLiabilities": "3472723000", "otherCurrentAssets": "441605000", "totalCurrentAssets": "606231000", "currentLongTermDebt": "85000000", "longTermInvestments": "364407000", "shortTermInvestments": "0", "currentNetReceivables": "127865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6058266000", "currentAccountsPayable": "221118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5347288000", "shortLongTermDebtTotal": "3371002000", "totalShareholderEquity": "3073609000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4314000", "totalCurrentLiabilities": "420419000", "otherNonCurrentLiabilities": "221813000", "totalNonCurrentLiabilities": "3052304000", "cashAndShortTermInvestments": "36761000", "commonStockSharesOutstanding": "214455962", "intangibleAssetsExcludingGoodwill": "181553000", "cashAndCashEquivalentsAtCarryingValue": "36761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185075000", "profitLoss": "None", "dividendPayout": "178020000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106584000", "capitalExpenditures": "37958000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154388000", "cashflowFromInvestment": "433716000", "stockBasedCompensation": "4109000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178020000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "71193000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112922000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207422000, "cost_of_revenue": 228909000, "gross_profit": -21487000, "research_and_development": null, "selling_general_admin": 15628000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 215736000, "depreciation_amortisation": 87799000, "ebitda": 303535000, "interest_expense": 110703000, "interest_income": null, "other_non_operating": null, "pretax_income": 185227000, "tax_provision": 152000, "effective_tax_rate": null, "net_income": 180822000, "net_income_continuing_ops": 185075000, "net_income_to_common": 180822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36761000, "short_term_investments": 0, "net_receivables": 127865000, "inventory": null, "other_current_assets": null, "total_current_assets": 606231000, "net_ppe": null, "goodwill": null, "intangible_assets": 181553000, "goodwill_and_intangibles": 181553000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6058266000, "total_assets": 6664497000, "short_term_debt": 420419000, "accounts_payable": 221118000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 420419000, "long_term_debt": 2610297000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3052304000, "total_liabilities": 3472723000, "total_debt": 3030716000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1563840000, "total_equity": 3073609000, "shares_outstanding": 214455962, "operating_cash_flow": 106584000, "stock_based_compensation": 4109000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37958000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 433716000, "dividends_paid": 178020000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -154388000, "free_cash_flow": 144542000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "215736000", "ebitda": "303535000", "netIncome": "180822000", "grossProfit": "-21487000", "depreciation": "None", "totalRevenue": "207422000", "costOfRevenue": "228909000", "interestIncome": "32409000", "incomeBeforeTax": "185227000", "interestExpense": "110703000", "operatingIncome": "48199000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "152000", "reportedCurrency": "USD", "netInterestIncome": "-32409000", "nonInterestIncome": "None", "operatingExpenses": "-69686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228909000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87799000", "sellingGeneralAndAdministrative": "15628000", "netIncomeFromContinuingOperations": "185075000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2089999", "currentDebt": "None", "investments": "None", "totalAssets": "6664497000", "longTermDebt": "2610297000", "shortTermDebt": "420419000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "181553000", "reportedCurrency": "USD", "retainedEarnings": "-1563840000", "totalLiabilities": "3472723000", "otherCurrentAssets": "441605000", "totalCurrentAssets": "606231000", "currentLongTermDebt": "85000000", "longTermInvestments": "364407000", "shortTermInvestments": "0", "currentNetReceivables": "127865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6058266000", "currentAccountsPayable": "221118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5347288000", "shortLongTermDebtTotal": "3371002000", "totalShareholderEquity": "3073609000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4314000", "totalCurrentLiabilities": "420419000", "otherNonCurrentLiabilities": "221813000", "totalNonCurrentLiabilities": "3052304000", "cashAndShortTermInvestments": "36761000", "commonStockSharesOutstanding": "214455962", "intangibleAssetsExcludingGoodwill": "181553000", "cashAndCashEquivalentsAtCarryingValue": "36761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185075000", "profitLoss": "None", "dividendPayout": "178020000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106584000", "capitalExpenditures": "37958000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154388000", "cashflowFromInvestment": "433716000", "stockBasedCompensation": "4109000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178020000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "71193000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112922000", "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": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "income_statement": { "revenue": 205055000, "cost_of_revenue": 54214000, "gross_profit": 150841000, "ebit": 16858000, "ebitda": 108019000, "pretax_income": -16304000, "tax_provision": 106000, "net_income": -16207000, "net_income_to_common": -16207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68743000, "total_current_assets": 281425000, "total_assets": 6647715000, "short_term_debt": 1325000, "long_term_debt": 2941548000, "total_debt": 2942873000, "total_liabilities": 3371663000, "total_equity": 3172830000, "shares_outstanding": 219768504, "goodwill_and_intangibles": 110534000 }, "cash_flow": { "operating_cash_flow": 116181000, "capital_expenditure": 30757000, "free_cash_flow": 146938000, "dividends_paid": 59361000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286936, "ticker_id": 2420, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16858000", "ebitda": "108019000", "netIncome": "-16207000", "grossProfit": "150841000", "depreciation": "None", "totalRevenue": "205055000", "costOfRevenue": "54214000", "interestIncome": "33162000", "incomeBeforeTax": "-16304000", "interestExpense": "167174000", "operatingIncome": "47288000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "106000", "reportedCurrency": "USD", "netInterestIncome": "-33162000", "nonInterestIncome": "None", "operatingExpenses": "103553000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54214000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91161000", "sellingGeneralAndAdministrative": "14183000", "netIncomeFromContinuingOperations": "-16410000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2167000", "currentDebt": "None", "investments": "None", "totalAssets": "6647715000", "longTermDebt": "2941548000", "shortTermDebt": "1325000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "110534000", "reportedCurrency": "USD", "retainedEarnings": "-1654579000", "totalLiabilities": "3371663000", "otherCurrentAssets": "83026000", "totalCurrentAssets": "281425000", "currentLongTermDebt": "None", "longTermInvestments": "374868000", "shortTermInvestments": "59515000", "currentNetReceivables": "129656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6366290000", "currentAccountsPayable": "210365000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5689621000", "shortLongTermDebtTotal": "3129890000", "totalShareholderEquity": "3172830000", "capitalLeaseObligations": "188342000", "otherCurrentLiabilities": "3074000", "totalCurrentLiabilities": "241773000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3129890000", "cashAndShortTermInvestments": "68743000", "commonStockSharesOutstanding": "219768504", "intangibleAssetsExcludingGoodwill": "110534000", "cashAndCashEquivalentsAtCarryingValue": "68743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16410000", "profitLoss": "None", "dividendPayout": "59361000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116181000", "capitalExpenditures": "30757000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-213321000", "cashflowFromInvestment": "1784000", "stockBasedCompensation": "2769000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59361000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70022000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91161000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 205055000, "cost_of_revenue": 54214000, "gross_profit": 150841000, "research_and_development": null, "selling_general_admin": 14183000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16858000, "depreciation_amortisation": 91161000, "ebitda": 108019000, "interest_expense": 167174000, "interest_income": null, "other_non_operating": null, "pretax_income": -16304000, "tax_provision": 106000, "effective_tax_rate": null, "net_income": -16207000, "net_income_continuing_ops": -16410000, "net_income_to_common": -16207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68743000, "short_term_investments": 59515000, "net_receivables": 129656000, "inventory": null, "other_current_assets": null, "total_current_assets": 281425000, "net_ppe": null, "goodwill": null, "intangible_assets": 110534000, "goodwill_and_intangibles": 110534000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6366290000, "total_assets": 6647715000, "short_term_debt": 1325000, "accounts_payable": 210365000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 241773000, "long_term_debt": 2941548000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3129890000, "total_liabilities": 3371663000, "total_debt": 2942873000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1654579000, "total_equity": 3172830000, "shares_outstanding": 219768504, "operating_cash_flow": 116181000, "stock_based_compensation": 2769000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30757000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1784000, "dividends_paid": 59361000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -213321000, "free_cash_flow": 146938000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16858000", "ebitda": "108019000", "netIncome": "-16207000", "grossProfit": "150841000", "depreciation": "None", "totalRevenue": "205055000", "costOfRevenue": "54214000", "interestIncome": "33162000", "incomeBeforeTax": "-16304000", "interestExpense": "167174000", "operatingIncome": "47288000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "106000", "reportedCurrency": "USD", "netInterestIncome": "-33162000", "nonInterestIncome": "None", "operatingExpenses": "103553000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54214000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91161000", "sellingGeneralAndAdministrative": "14183000", "netIncomeFromContinuingOperations": "-16410000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2167000", "currentDebt": "None", "investments": "None", "totalAssets": "6647715000", "longTermDebt": "2941548000", "shortTermDebt": "1325000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "110534000", "reportedCurrency": "USD", "retainedEarnings": "-1654579000", "totalLiabilities": "3371663000", "otherCurrentAssets": "83026000", "totalCurrentAssets": "281425000", "currentLongTermDebt": "None", "longTermInvestments": "374868000", "shortTermInvestments": "59515000", "currentNetReceivables": "129656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6366290000", "currentAccountsPayable": "210365000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5689621000", "shortLongTermDebtTotal": "3129890000", "totalShareholderEquity": "3172830000", "capitalLeaseObligations": "188342000", "otherCurrentLiabilities": "3074000", "totalCurrentLiabilities": "241773000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3129890000", "cashAndShortTermInvestments": "68743000", "commonStockSharesOutstanding": "219768504", "intangibleAssetsExcludingGoodwill": "110534000", "cashAndCashEquivalentsAtCarryingValue": "68743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16410000", "profitLoss": "None", "dividendPayout": "59361000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116181000", "capitalExpenditures": "30757000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-213321000", "cashflowFromInvestment": "1784000", "stockBasedCompensation": "2769000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59361000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70022000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91161000", "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": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "income_statement": { "revenue": 213395000, "cost_of_revenue": 55532000, "gross_profit": 157863000, "ebit": 146850000, "ebitda": 246426000, "pretax_income": 112798000, "tax_provision": 199000, "net_income": 110318000, "net_income_to_common": 110318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182044000, "total_current_assets": 400807000, "total_assets": 6858340000, "short_term_debt": 82641000, "long_term_debt": 3022496000, "total_debt": 3105137000, "total_liabilities": 3435816000, "total_equity": 3317716000, "shares_outstanding": 219889000, "goodwill_and_intangibles": 121571000 }, "cash_flow": { "operating_cash_flow": 132834000, "capital_expenditure": 48927000, "free_cash_flow": 181761000, "dividends_paid": 59350000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286937, "ticker_id": 2420, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "146850000", "ebitda": "246426000", "netIncome": "110318000", "grossProfit": "157863000", "depreciation": "None", "totalRevenue": "213395000", "costOfRevenue": "55532000", "interestIncome": "34052000", "incomeBeforeTax": "112798000", "interestExpense": "34052000", "operatingIncome": "46586000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "199000", "reportedCurrency": "USD", "netInterestIncome": "-34052000", "nonInterestIncome": "None", "operatingExpenses": "111277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99576000", "sellingGeneralAndAdministrative": "13390000", "netIncomeFromContinuingOperations": "112599000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2198000", "currentDebt": "None", "investments": "None", "totalAssets": "6858340000", "longTermDebt": "3022496000", "shortTermDebt": "82641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "121571000", "reportedCurrency": "USD", "retainedEarnings": "-1579915000", "totalLiabilities": "3435816000", "otherCurrentAssets": "93474000", "totalCurrentAssets": "400807000", "currentLongTermDebt": "None", "longTermInvestments": "390827000", "shortTermInvestments": "0", "currentNetReceivables": "125289000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6457533000", "currentAccountsPayable": "187859000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5761745000", "shortLongTermDebtTotal": "3215637000", "totalShareholderEquity": "3317716000", "capitalLeaseObligations": "193141000", "otherCurrentLiabilities": "4949000", "totalCurrentLiabilities": "220179000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3215637000", "cashAndShortTermInvestments": "182044000", "commonStockSharesOutstanding": "219889000", "intangibleAssetsExcludingGoodwill": "121571000", "cashAndCashEquivalentsAtCarryingValue": "182044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112599000", "profitLoss": "None", "dividendPayout": "59350000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132834000", "capitalExpenditures": "48927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49676000", "cashflowFromInvestment": "-49807000", "stockBasedCompensation": "2879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59350000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99576000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 213395000, "cost_of_revenue": 55532000, "gross_profit": 157863000, "research_and_development": null, "selling_general_admin": 13390000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146850000, "depreciation_amortisation": 99576000, "ebitda": 246426000, "interest_expense": 34052000, "interest_income": null, "other_non_operating": null, "pretax_income": 112798000, "tax_provision": 199000, "effective_tax_rate": null, "net_income": 110318000, "net_income_continuing_ops": 112599000, "net_income_to_common": 110318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182044000, "short_term_investments": 0, "net_receivables": 125289000, "inventory": null, "other_current_assets": null, "total_current_assets": 400807000, "net_ppe": null, "goodwill": null, "intangible_assets": 121571000, "goodwill_and_intangibles": 121571000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6457533000, "total_assets": 6858340000, "short_term_debt": 82641000, "accounts_payable": 187859000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 220179000, "long_term_debt": 3022496000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3215637000, "total_liabilities": 3435816000, "total_debt": 3105137000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1579915000, "total_equity": 3317716000, "shares_outstanding": 219889000, "operating_cash_flow": 132834000, "stock_based_compensation": 2879000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49807000, "dividends_paid": 59350000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49676000, "free_cash_flow": 181761000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "146850000", "ebitda": "246426000", "netIncome": "110318000", "grossProfit": "157863000", "depreciation": "None", "totalRevenue": "213395000", "costOfRevenue": "55532000", "interestIncome": "34052000", "incomeBeforeTax": "112798000", "interestExpense": "34052000", "operatingIncome": "46586000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "199000", "reportedCurrency": "USD", "netInterestIncome": "-34052000", "nonInterestIncome": "None", "operatingExpenses": "111277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55532000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99576000", "sellingGeneralAndAdministrative": "13390000", "netIncomeFromContinuingOperations": "112599000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2198000", "currentDebt": "None", "investments": "None", "totalAssets": "6858340000", "longTermDebt": "3022496000", "shortTermDebt": "82641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "121571000", "reportedCurrency": "USD", "retainedEarnings": "-1579915000", "totalLiabilities": "3435816000", "otherCurrentAssets": "93474000", "totalCurrentAssets": "400807000", "currentLongTermDebt": "None", "longTermInvestments": "390827000", "shortTermInvestments": "0", "currentNetReceivables": "125289000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6457533000", "currentAccountsPayable": "187859000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5761745000", "shortLongTermDebtTotal": "3215637000", "totalShareholderEquity": "3317716000", "capitalLeaseObligations": "193141000", "otherCurrentLiabilities": "4949000", "totalCurrentLiabilities": "220179000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3215637000", "cashAndShortTermInvestments": "182044000", "commonStockSharesOutstanding": "219889000", "intangibleAssetsExcludingGoodwill": "121571000", "cashAndCashEquivalentsAtCarryingValue": "182044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112599000", "profitLoss": "None", "dividendPayout": "59350000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132834000", "capitalExpenditures": "48927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49676000", "cashflowFromInvestment": "-49807000", "stockBasedCompensation": "2879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59350000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99576000", "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": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "income_statement": { "revenue": 221762000, "cost_of_revenue": 57587000, "gross_profit": 164175000, "ebit": 53686000, "ebitda": 151917000, "pretax_income": 24274000, "tax_provision": 10000, "net_income": 23730000, "net_income_to_common": 23730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49061000, "total_current_assets": 258921000, "total_assets": 6682508000, "short_term_debt": 34000000, "long_term_debt": 2876057000, "total_debt": 2910057000, "total_liabilities": 3311035000, "total_equity": 3267953000, "shares_outstanding": 219827000, "goodwill_and_intangibles": 142413000 }, "cash_flow": { "operating_cash_flow": 74060000, "capital_expenditure": 34363000, "free_cash_flow": 108423000, "dividends_paid": 59309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286938, "ticker_id": 2420, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53686000", "ebitda": "151917000", "netIncome": "23730000", "grossProfit": "164175000", "depreciation": "None", "totalRevenue": "221762000", "costOfRevenue": "57587000", "interestIncome": "32954000", "incomeBeforeTax": "24274000", "interestExpense": "32954000", "operatingIncome": "53777000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "10000", "reportedCurrency": "USD", "netInterestIncome": "-32954000", "nonInterestIncome": "None", "operatingExpenses": "110398000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98231000", "sellingGeneralAndAdministrative": "12258000", "netIncomeFromContinuingOperations": "24264000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2198000", "currentDebt": "None", "investments": "None", "totalAssets": "6682508000", "longTermDebt": "2876057000", "shortTermDebt": "34000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "142413000", "reportedCurrency": "USD", "retainedEarnings": "-1630872000", "totalLiabilities": "3311035000", "otherCurrentAssets": "85529000", "totalCurrentAssets": "258921000", "currentLongTermDebt": "34000000", "longTermInvestments": "20315000", "shortTermInvestments": "-5846000", "currentNetReceivables": "124331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6423587000", "currentAccountsPayable": "161438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6055251000", "shortLongTermDebtTotal": "2910057000", "totalShareholderEquity": "3267953000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4199000", "totalCurrentLiabilities": "199637000", "otherNonCurrentLiabilities": "235341000", "totalNonCurrentLiabilities": "3111398000", "cashAndShortTermInvestments": "49061000", "commonStockSharesOutstanding": "219827000", "intangibleAssetsExcludingGoodwill": "142413000", "cashAndCashEquivalentsAtCarryingValue": "49061000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24264000", "profitLoss": "None", "dividendPayout": "59309000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74060000", "capitalExpenditures": "34363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-380317000", "cashflowFromInvestment": "227837000", "stockBasedCompensation": "2341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1146000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 221762000, "cost_of_revenue": 57587000, "gross_profit": 164175000, "research_and_development": null, "selling_general_admin": 12258000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53686000, "depreciation_amortisation": 98231000, "ebitda": 151917000, "interest_expense": 32954000, "interest_income": null, "other_non_operating": null, "pretax_income": 24274000, "tax_provision": 10000, "effective_tax_rate": null, "net_income": 23730000, "net_income_continuing_ops": 24264000, "net_income_to_common": 23730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49061000, "short_term_investments": -5846000, "net_receivables": 124331000, "inventory": null, "other_current_assets": null, "total_current_assets": 258921000, "net_ppe": null, "goodwill": null, "intangible_assets": 142413000, "goodwill_and_intangibles": 142413000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6423587000, "total_assets": 6682508000, "short_term_debt": 34000000, "accounts_payable": 161438000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 199637000, "long_term_debt": 2876057000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3111398000, "total_liabilities": 3311035000, "total_debt": 2910057000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1630872000, "total_equity": 3267953000, "shares_outstanding": 219827000, "operating_cash_flow": 74060000, "stock_based_compensation": 2341000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34363000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 227837000, "dividends_paid": 59309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -380317000, "free_cash_flow": 108423000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53686000", "ebitda": "151917000", "netIncome": "23730000", "grossProfit": "164175000", "depreciation": "None", "totalRevenue": "221762000", "costOfRevenue": "57587000", "interestIncome": "32954000", "incomeBeforeTax": "24274000", "interestExpense": "32954000", "operatingIncome": "53777000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "10000", "reportedCurrency": "USD", "netInterestIncome": "-32954000", "nonInterestIncome": "None", "operatingExpenses": "110398000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98231000", "sellingGeneralAndAdministrative": "12258000", "netIncomeFromContinuingOperations": "24264000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2198000", "currentDebt": "None", "investments": "None", "totalAssets": "6682508000", "longTermDebt": "2876057000", "shortTermDebt": "34000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "142413000", "reportedCurrency": "USD", "retainedEarnings": "-1630872000", "totalLiabilities": "3311035000", "otherCurrentAssets": "85529000", "totalCurrentAssets": "258921000", "currentLongTermDebt": "34000000", "longTermInvestments": "20315000", "shortTermInvestments": "-5846000", "currentNetReceivables": "124331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6423587000", "currentAccountsPayable": "161438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6055251000", "shortLongTermDebtTotal": "2910057000", "totalShareholderEquity": "3267953000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4199000", "totalCurrentLiabilities": "199637000", "otherNonCurrentLiabilities": "235341000", "totalNonCurrentLiabilities": "3111398000", "cashAndShortTermInvestments": "49061000", "commonStockSharesOutstanding": "219827000", "intangibleAssetsExcludingGoodwill": "142413000", "cashAndCashEquivalentsAtCarryingValue": "49061000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24264000", "profitLoss": "None", "dividendPayout": "59309000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74060000", "capitalExpenditures": "34363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-380317000", "cashflowFromInvestment": "227837000", "stockBasedCompensation": "2341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1146000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99875000", "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": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "income_statement": { "revenue": 214716000, "cost_of_revenue": 54846000, "gross_profit": 159870000, "ebit": 54750000, "ebitda": 153431000, "pretax_income": 22416000, "tax_provision": 186000, "net_income": 21824000, "net_income_to_common": 21824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128056000, "total_current_assets": 682886000, "total_assets": 7091767000, "short_term_debt": 435248000, "long_term_debt": 3226930000, "total_debt": 3662178000, "total_liabilities": 3679690000, "total_equity": 3312110000, "shares_outstanding": 219727000, "goodwill_and_intangibles": 238213000 }, "cash_flow": { "operating_cash_flow": 110979000, "capital_expenditure": 39034000, "free_cash_flow": 150013000, "dividends_paid": 57113000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286939, "ticker_id": 2420, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54750000", "ebitda": "153431000", "netIncome": "21824000", "grossProfit": "159870000", "depreciation": "None", "totalRevenue": "214716000", "costOfRevenue": "54846000", "interestIncome": "32706000", "incomeBeforeTax": "22416000", "interestExpense": "32706000", "operatingIncome": "49312000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "186000", "reportedCurrency": "USD", "netInterestIncome": "-32706000", "nonInterestIncome": "None", "operatingExpenses": "110558000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98681000", "sellingGeneralAndAdministrative": "13549000", "netIncomeFromContinuingOperations": "22230000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2197000", "currentDebt": "None", "investments": "None", "totalAssets": "7091767000", "longTermDebt": "3226930000", "shortTermDebt": "435248000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "238213000", "reportedCurrency": "USD", "retainedEarnings": "-1595253000", "totalLiabilities": "3679690000", "otherCurrentAssets": "79062000", "totalCurrentAssets": "682886000", "currentLongTermDebt": "None", "longTermInvestments": "19511000", "shortTermInvestments": "350000000", "currentNetReceivables": "125768000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6408881000", "currentAccountsPayable": "202651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6046530000", "shortLongTermDebtTotal": "3226930000", "totalShareholderEquity": "3312110000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4009000", "totalCurrentLiabilities": "206660000", "otherNonCurrentLiabilities": "246100000", "totalNonCurrentLiabilities": "3473030000", "cashAndShortTermInvestments": "128056000", "commonStockSharesOutstanding": "219727000", "intangibleAssetsExcludingGoodwill": "238213000", "cashAndCashEquivalentsAtCarryingValue": "128056000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22230000", "profitLoss": "None", "dividendPayout": "57113000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "110979000", "capitalExpenditures": "39034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71153000", "cashflowFromInvestment": "-29532000", "stockBasedCompensation": "2689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57113000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-833000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98681000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214716000, "cost_of_revenue": 54846000, "gross_profit": 159870000, "research_and_development": null, "selling_general_admin": 13549000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54750000, "depreciation_amortisation": 98681000, "ebitda": 153431000, "interest_expense": 32706000, "interest_income": null, "other_non_operating": null, "pretax_income": 22416000, "tax_provision": 186000, "effective_tax_rate": null, "net_income": 21824000, "net_income_continuing_ops": 22230000, "net_income_to_common": 21824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128056000, "short_term_investments": 350000000, "net_receivables": 125768000, "inventory": null, "other_current_assets": null, "total_current_assets": 682886000, "net_ppe": null, "goodwill": null, "intangible_assets": 238213000, "goodwill_and_intangibles": 238213000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6408881000, "total_assets": 7091767000, "short_term_debt": 435248000, "accounts_payable": 202651000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 206660000, "long_term_debt": 3226930000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3473030000, "total_liabilities": 3679690000, "total_debt": 3662178000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1595253000, "total_equity": 3312110000, "shares_outstanding": 219727000, "operating_cash_flow": 110979000, "stock_based_compensation": 2689000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39034000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29532000, "dividends_paid": 57113000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71153000, "free_cash_flow": 150013000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54750000", "ebitda": "153431000", "netIncome": "21824000", "grossProfit": "159870000", "depreciation": "None", "totalRevenue": "214716000", "costOfRevenue": "54846000", "interestIncome": "32706000", "incomeBeforeTax": "22416000", "interestExpense": "32706000", "operatingIncome": "49312000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "186000", "reportedCurrency": "USD", "netInterestIncome": "-32706000", "nonInterestIncome": "None", "operatingExpenses": "110558000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54846000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98681000", "sellingGeneralAndAdministrative": "13549000", "netIncomeFromContinuingOperations": "22230000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2197000", "currentDebt": "None", "investments": "None", "totalAssets": "7091767000", "longTermDebt": "3226930000", "shortTermDebt": "435248000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "238213000", "reportedCurrency": "USD", "retainedEarnings": "-1595253000", "totalLiabilities": "3679690000", "otherCurrentAssets": "79062000", "totalCurrentAssets": "682886000", "currentLongTermDebt": "None", "longTermInvestments": "19511000", "shortTermInvestments": "350000000", "currentNetReceivables": "125768000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6408881000", "currentAccountsPayable": "202651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6046530000", "shortLongTermDebtTotal": "3226930000", "totalShareholderEquity": "3312110000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4009000", "totalCurrentLiabilities": "206660000", "otherNonCurrentLiabilities": "246100000", "totalNonCurrentLiabilities": "3473030000", "cashAndShortTermInvestments": "128056000", "commonStockSharesOutstanding": "219727000", "intangibleAssetsExcludingGoodwill": "238213000", "cashAndCashEquivalentsAtCarryingValue": "128056000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22230000", "profitLoss": "None", "dividendPayout": "57113000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "110979000", "capitalExpenditures": "39034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71153000", "cashflowFromInvestment": "-29532000", "stockBasedCompensation": "2689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57113000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-833000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98681000", "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": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "income_statement": { "revenue": 207253000, "cost_of_revenue": 52976000, "gross_profit": 154277000, "ebit": 48728000, "ebitda": 146446000, "pretax_income": 17088000, "tax_provision": 35000, "net_income": 16729000, "net_income_to_common": 16729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117530000, "total_current_assets": 661501000, "total_assets": 7129734000, "short_term_debt": 1292000, "long_term_debt": 3239928000, "total_debt": 3241220000, "total_liabilities": 3681465000, "total_equity": 3349369000, "shares_outstanding": 220097000, "goodwill_and_intangibles": 169088000 }, "cash_flow": { "operating_cash_flow": 112363000, "capital_expenditure": 34784000, "free_cash_flow": 147147000, "dividends_paid": 54917000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286941, "ticker_id": 2420, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48728000", "ebitda": "146446000", "netIncome": "16729000", "grossProfit": "154277000", "depreciation": "None", "totalRevenue": "207253000", "costOfRevenue": "52976000", "interestIncome": "31640000", "incomeBeforeTax": "17088000", "interestExpense": "31640000", "operatingIncome": "44964000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "35000", "reportedCurrency": "USD", "netInterestIncome": "-31640000", "nonInterestIncome": "None", "operatingExpenses": "109313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97718000", "sellingGeneralAndAdministrative": "13259000", "netIncomeFromContinuingOperations": "17053000" }, "balance": { "goodwill": "None", "inventory": "473033000", "commonStock": "2197000", "currentDebt": "None", "investments": "None", "totalAssets": "7129734000", "longTermDebt": "3239928000", "shortTermDebt": "1292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "169088000", "reportedCurrency": "USD", "retainedEarnings": "-1557767000", "totalLiabilities": "3681465000", "otherCurrentAssets": "80160000", "totalCurrentAssets": "661501000", "currentLongTermDebt": "None", "longTermInvestments": "18803000", "shortTermInvestments": "350000000", "currentNetReceivables": "113811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6468233000", "currentAccountsPayable": "196801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6091009000", "shortLongTermDebtTotal": "3454854000", "totalShareholderEquity": "3349369000", "capitalLeaseObligations": "214926000", "otherCurrentLiabilities": "3757000", "totalCurrentLiabilities": "226611000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3454854000", "cashAndShortTermInvestments": "117530000", "commonStockSharesOutstanding": "220097000", "intangibleAssetsExcludingGoodwill": "169088000", "cashAndCashEquivalentsAtCarryingValue": "117530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17053000", "profitLoss": "None", "dividendPayout": "54917000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "112363000", "capitalExpenditures": "34784000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "166758000", "cashflowFromInvestment": "-314858000", "stockBasedCompensation": "2665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54917000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97718000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207253000, "cost_of_revenue": 52976000, "gross_profit": 154277000, "research_and_development": null, "selling_general_admin": 13259000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48728000, "depreciation_amortisation": 97718000, "ebitda": 146446000, "interest_expense": 31640000, "interest_income": null, "other_non_operating": null, "pretax_income": 17088000, "tax_provision": 35000, "effective_tax_rate": null, "net_income": 16729000, "net_income_continuing_ops": 17053000, "net_income_to_common": 16729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117530000, "short_term_investments": 350000000, "net_receivables": 113811000, "inventory": 473033000, "other_current_assets": null, "total_current_assets": 661501000, "net_ppe": null, "goodwill": null, "intangible_assets": 169088000, "goodwill_and_intangibles": 169088000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6468233000, "total_assets": 7129734000, "short_term_debt": 1292000, "accounts_payable": 196801000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 226611000, "long_term_debt": 3239928000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3454854000, "total_liabilities": 3681465000, "total_debt": 3241220000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1557767000, "total_equity": 3349369000, "shares_outstanding": 220097000, "operating_cash_flow": 112363000, "stock_based_compensation": 2665000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34784000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -314858000, "dividends_paid": 54917000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 166758000, "free_cash_flow": 147147000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48728000", "ebitda": "146446000", "netIncome": "16729000", "grossProfit": "154277000", "depreciation": "None", "totalRevenue": "207253000", "costOfRevenue": "52976000", "interestIncome": "31640000", "incomeBeforeTax": "17088000", "interestExpense": "31640000", "operatingIncome": "44964000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "35000", "reportedCurrency": "USD", "netInterestIncome": "-31640000", "nonInterestIncome": "None", "operatingExpenses": "109313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52976000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97718000", "sellingGeneralAndAdministrative": "13259000", "netIncomeFromContinuingOperations": "17053000" }, "balance": { "goodwill": "None", "inventory": "473033000", "commonStock": "2197000", "currentDebt": "None", "investments": "None", "totalAssets": "7129734000", "longTermDebt": "3239928000", "shortTermDebt": "1292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "169088000", "reportedCurrency": "USD", "retainedEarnings": "-1557767000", "totalLiabilities": "3681465000", "otherCurrentAssets": "80160000", "totalCurrentAssets": "661501000", "currentLongTermDebt": "None", "longTermInvestments": "18803000", "shortTermInvestments": "350000000", "currentNetReceivables": "113811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6468233000", "currentAccountsPayable": "196801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6091009000", "shortLongTermDebtTotal": "3454854000", "totalShareholderEquity": "3349369000", "capitalLeaseObligations": "214926000", "otherCurrentLiabilities": "3757000", "totalCurrentLiabilities": "226611000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3454854000", "cashAndShortTermInvestments": "117530000", "commonStockSharesOutstanding": "220097000", "intangibleAssetsExcludingGoodwill": "169088000", "cashAndCashEquivalentsAtCarryingValue": "117530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17053000", "profitLoss": "None", "dividendPayout": "54917000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "112363000", "capitalExpenditures": "34784000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "166758000", "cashflowFromInvestment": "-314858000", "stockBasedCompensation": "2665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54917000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97718000", "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": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "income_statement": { "revenue": 212434000, "cost_of_revenue": 55057000, "gross_profit": 157377000, "ebit": -18190000, "ebitda": 82087000, "pretax_income": -49171000, "tax_provision": 132000, "net_income": -48638000, "net_income_to_common": -48638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 158770000, "total_current_assets": 472340000, "total_assets": 6958920000, "short_term_debt": 122576000, "long_term_debt": 3015626000, "total_debt": 3138202000, "total_liabilities": 3459347000, "total_equity": 3421601000, "shares_outstanding": 219622059, "goodwill_and_intangibles": 184518000 }, "cash_flow": { "operating_cash_flow": 142105000, "capital_expenditure": 38931000, "free_cash_flow": 181036000, "dividends_paid": 54901000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286942, "ticker_id": 2420, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18190000", "ebitda": "82087000", "netIncome": "-48638000", "grossProfit": "157377000", "depreciation": "None", "totalRevenue": "212434000", "costOfRevenue": "55057000", "interestIncome": "None", "incomeBeforeTax": "-49171000", "interestExpense": "30981000", "operatingIncome": "-22311000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "132000", "reportedCurrency": "USD", "netInterestIncome": "-30981000", "nonInterestIncome": "None", "operatingExpenses": "179688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100277000", "sellingGeneralAndAdministrative": "12966000", "netIncomeFromContinuingOperations": "-49303000" }, "balance": { "goodwill": "None", "inventory": "-21794000", "commonStock": "2197000", "currentDebt": "None", "investments": "None", "totalAssets": "6958920000", "longTermDebt": "3015626000", "shortTermDebt": "122576000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "184518000", "reportedCurrency": "USD", "retainedEarnings": "-1517383000", "totalLiabilities": "3459347000", "otherCurrentAssets": "95352000", "totalCurrentAssets": "472340000", "currentLongTermDebt": "None", "longTermInvestments": "9970000", "shortTermInvestments": "120000000", "currentNetReceivables": "120012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6486580000", "currentAccountsPayable": "198066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3232942000", "totalShareholderEquity": "3421601000", "capitalLeaseObligations": "217316000", "otherCurrentLiabilities": "-121939000", "totalCurrentLiabilities": "226405000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3232942000", "cashAndShortTermInvestments": "158770000", "commonStockSharesOutstanding": "219622059", "intangibleAssetsExcludingGoodwill": "184518000", "cashAndCashEquivalentsAtCarryingValue": "158770000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48638000", "profitLoss": "None", "dividendPayout": "54901000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "142105000", "capitalExpenditures": "38931000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206811000", "cashflowFromInvestment": "134737000", "stockBasedCompensation": "2898000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54901000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 212434000, "cost_of_revenue": 55057000, "gross_profit": 157377000, "research_and_development": null, "selling_general_admin": 12966000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18190000, "depreciation_amortisation": 100277000, "ebitda": 82087000, "interest_expense": 30981000, "interest_income": null, "other_non_operating": null, "pretax_income": -49171000, "tax_provision": 132000, "effective_tax_rate": null, "net_income": -48638000, "net_income_continuing_ops": -49303000, "net_income_to_common": -48638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 158770000, "short_term_investments": 120000000, "net_receivables": 120012000, "inventory": -21794000, "other_current_assets": null, "total_current_assets": 472340000, "net_ppe": null, "goodwill": null, "intangible_assets": 184518000, "goodwill_and_intangibles": 184518000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6486580000, "total_assets": 6958920000, "short_term_debt": 122576000, "accounts_payable": 198066000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 226405000, "long_term_debt": 3015626000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3232942000, "total_liabilities": 3459347000, "total_debt": 3138202000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1517383000, "total_equity": 3421601000, "shares_outstanding": 219622059, "operating_cash_flow": 142105000, "stock_based_compensation": 2898000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38931000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 134737000, "dividends_paid": 54901000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -206811000, "free_cash_flow": 181036000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18190000", "ebitda": "82087000", "netIncome": "-48638000", "grossProfit": "157377000", "depreciation": "None", "totalRevenue": "212434000", "costOfRevenue": "55057000", "interestIncome": "None", "incomeBeforeTax": "-49171000", "interestExpense": "30981000", "operatingIncome": "-22311000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "132000", "reportedCurrency": "USD", "netInterestIncome": "-30981000", "nonInterestIncome": "None", "operatingExpenses": "179688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100277000", "sellingGeneralAndAdministrative": "12966000", "netIncomeFromContinuingOperations": "-49303000" }, "balance": { "goodwill": "None", "inventory": "-21794000", "commonStock": "2197000", "currentDebt": "None", "investments": "None", "totalAssets": "6958920000", "longTermDebt": "3015626000", "shortTermDebt": "122576000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "184518000", "reportedCurrency": "USD", "retainedEarnings": "-1517383000", "totalLiabilities": "3459347000", "otherCurrentAssets": "95352000", "totalCurrentAssets": "472340000", "currentLongTermDebt": "None", "longTermInvestments": "9970000", "shortTermInvestments": "120000000", "currentNetReceivables": "120012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6486580000", "currentAccountsPayable": "198066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3232942000", "totalShareholderEquity": "3421601000", "capitalLeaseObligations": "217316000", "otherCurrentLiabilities": "-121939000", "totalCurrentLiabilities": "226405000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3232942000", "cashAndShortTermInvestments": "158770000", "commonStockSharesOutstanding": "219622059", "intangibleAssetsExcludingGoodwill": "184518000", "cashAndCashEquivalentsAtCarryingValue": "158770000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48638000", "profitLoss": "None", "dividendPayout": "54901000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "142105000", "capitalExpenditures": "38931000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206811000", "cashflowFromInvestment": "134737000", "stockBasedCompensation": "2898000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54901000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100277000", "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": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "income_statement": { "revenue": 207439000, "cost_of_revenue": 54379000, "gross_profit": 153060000, "ebit": 39661000, "ebitda": 140040000, "pretax_income": 14594000, "tax_provision": 158000, "net_income": 14156000, "net_income_to_common": 14156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83579000, "total_current_assets": 472021000, "total_assets": 7204494000, "short_term_debt": 273488000, "long_term_debt": 3167513000, "total_debt": 3441001000, "total_liabilities": 3598072000, "total_equity": 3530832000, "shares_outstanding": 219900306, "goodwill_and_intangibles": 206594000 }, "cash_flow": { "operating_cash_flow": 53581000, "capital_expenditure": 28200000, "free_cash_flow": 81781000, "dividends_paid": 54862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286943, "ticker_id": 2420, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39661000", "ebitda": "140040000", "netIncome": "14156000", "grossProfit": "153060000", "depreciation": "None", "totalRevenue": "207439000", "costOfRevenue": "54379000", "interestIncome": "None", "incomeBeforeTax": "14594000", "interestExpense": "30364000", "operatingIncome": "39425000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "158000", "reportedCurrency": "USD", "netInterestIncome": "-30364000", "nonInterestIncome": "None", "operatingExpenses": "113399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100379000", "sellingGeneralAndAdministrative": "12784000", "netIncomeFromContinuingOperations": "14436000" }, "balance": { "goodwill": "None", "inventory": "-25275000", "commonStock": "2196000", "currentDebt": "None", "investments": "None", "totalAssets": "7204494000", "longTermDebt": "3167513000", "shortTermDebt": "273488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "206594000", "reportedCurrency": "USD", "retainedEarnings": "-1413828000", "totalLiabilities": "3598072000", "otherCurrentAssets": "5385000", "totalCurrentAssets": "472021000", "currentLongTermDebt": "None", "longTermInvestments": "9599000", "shortTermInvestments": "265000000", "currentNetReceivables": "118057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6732473000", "currentAccountsPayable": "181482000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3390475000", "totalShareholderEquity": "3530832000", "capitalLeaseObligations": "222962000", "otherCurrentLiabilities": "-26115000", "totalCurrentLiabilities": "207597000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3390475000", "cashAndShortTermInvestments": "83579000", "commonStockSharesOutstanding": "219900306", "intangibleAssetsExcludingGoodwill": "206594000", "cashAndCashEquivalentsAtCarryingValue": "83579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14436000", "profitLoss": "None", "dividendPayout": "54862000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53581000", "capitalExpenditures": "28200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "283291000", "cashflowFromInvestment": "-289338000", "stockBasedCompensation": "2488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-867000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101309000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207439000, "cost_of_revenue": 54379000, "gross_profit": 153060000, "research_and_development": null, "selling_general_admin": 12784000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39661000, "depreciation_amortisation": 100379000, "ebitda": 140040000, "interest_expense": 30364000, "interest_income": null, "other_non_operating": null, "pretax_income": 14594000, "tax_provision": 158000, "effective_tax_rate": null, "net_income": 14156000, "net_income_continuing_ops": 14436000, "net_income_to_common": 14156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83579000, "short_term_investments": 265000000, "net_receivables": 118057000, "inventory": -25275000, "other_current_assets": null, "total_current_assets": 472021000, "net_ppe": null, "goodwill": null, "intangible_assets": 206594000, "goodwill_and_intangibles": 206594000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6732473000, "total_assets": 7204494000, "short_term_debt": 273488000, "accounts_payable": 181482000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 207597000, "long_term_debt": 3167513000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3390475000, "total_liabilities": 3598072000, "total_debt": 3441001000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1413828000, "total_equity": 3530832000, "shares_outstanding": 219900306, "operating_cash_flow": 53581000, "stock_based_compensation": 2488000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -289338000, "dividends_paid": 54862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 283291000, "free_cash_flow": 81781000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39661000", "ebitda": "140040000", "netIncome": "14156000", "grossProfit": "153060000", "depreciation": "None", "totalRevenue": "207439000", "costOfRevenue": "54379000", "interestIncome": "None", "incomeBeforeTax": "14594000", "interestExpense": "30364000", "operatingIncome": "39425000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "158000", "reportedCurrency": "USD", "netInterestIncome": "-30364000", "nonInterestIncome": "None", "operatingExpenses": "113399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100379000", "sellingGeneralAndAdministrative": "12784000", "netIncomeFromContinuingOperations": "14436000" }, "balance": { "goodwill": "None", "inventory": "-25275000", "commonStock": "2196000", "currentDebt": "None", "investments": "None", "totalAssets": "7204494000", "longTermDebt": "3167513000", "shortTermDebt": "273488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "206594000", "reportedCurrency": "USD", "retainedEarnings": "-1413828000", "totalLiabilities": "3598072000", "otherCurrentAssets": "5385000", "totalCurrentAssets": "472021000", "currentLongTermDebt": "None", "longTermInvestments": "9599000", "shortTermInvestments": "265000000", "currentNetReceivables": "118057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6732473000", "currentAccountsPayable": "181482000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3390475000", "totalShareholderEquity": "3530832000", "capitalLeaseObligations": "222962000", "otherCurrentLiabilities": "-26115000", "totalCurrentLiabilities": "207597000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3390475000", "cashAndShortTermInvestments": "83579000", "commonStockSharesOutstanding": "219900306", "intangibleAssetsExcludingGoodwill": "206594000", "cashAndCashEquivalentsAtCarryingValue": "83579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14436000", "profitLoss": "None", "dividendPayout": "54862000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53581000", "capitalExpenditures": "28200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "283291000", "cashflowFromInvestment": "-289338000", "stockBasedCompensation": "2488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-867000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101309000", "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": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "income_statement": { "revenue": 200276000, "cost_of_revenue": 47861000, "gross_profit": 152415000, "ebit": 35848000, "ebitda": 139670000, "pretax_income": 8613000, "tax_provision": 449000, "net_income": 7979000, "net_income_to_common": 7979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36413000, "total_current_assets": 154720000, "total_assets": 6944078000, "short_term_debt": 274756000, "long_term_debt": 2829202000, "total_debt": 3103958000, "total_liabilities": 3300223000, "total_equity": 3568138000, "shares_outstanding": 219795602, "goodwill_and_intangibles": 304171000 }, "cash_flow": { "operating_cash_flow": 103471000, "capital_expenditure": 43884000, "free_cash_flow": 147355000, "dividends_paid": 52653000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286944, "ticker_id": 2420, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35848000", "ebitda": "139670000", "netIncome": "7979000", "grossProfit": "152415000", "depreciation": "None", "totalRevenue": "200276000", "costOfRevenue": "47861000", "interestIncome": "None", "incomeBeforeTax": "8613000", "interestExpense": "27235000", "operatingIncome": "35308000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "449000", "reportedCurrency": "USD", "netInterestIncome": "-27235000", "nonInterestIncome": "None", "operatingExpenses": "117107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47861000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103822000", "sellingGeneralAndAdministrative": "14342000", "netIncomeFromContinuingOperations": "8164000" }, "balance": { "goodwill": "None", "inventory": "-23063000", "commonStock": "2194000", "currentDebt": "None", "investments": "None", "totalAssets": "6944078000", "longTermDebt": "2829202000", "shortTermDebt": "274756000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "304171000", "reportedCurrency": "USD", "retainedEarnings": "-1373083000", "totalLiabilities": "3300223000", "otherCurrentAssets": "5017000", "totalCurrentAssets": "154720000", "currentLongTermDebt": "None", "longTermInvestments": "9062000", "shortTermInvestments": "23063000", "currentNetReceivables": "113290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6789358000", "currentAccountsPayable": "198079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3057576000", "totalShareholderEquity": "3568138000", "capitalLeaseObligations": "228374000", "otherCurrentLiabilities": "-35339000", "totalCurrentLiabilities": "198079000", "otherNonCurrentLiabilities": "272942000", "totalNonCurrentLiabilities": "3102144000", "cashAndShortTermInvestments": "36413000", "commonStockSharesOutstanding": "219795602", "intangibleAssetsExcludingGoodwill": "304171000", "cashAndCashEquivalentsAtCarryingValue": "36413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7979000", "profitLoss": "None", "dividendPayout": "52653000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3153000", "operatingCashflow": "103471000", "capitalExpenditures": "43884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94107000", "cashflowFromInvestment": "-26248000", "stockBasedCompensation": "2353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52653000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "37000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102898000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 200276000, "cost_of_revenue": 47861000, "gross_profit": 152415000, "research_and_development": null, "selling_general_admin": 14342000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35848000, "depreciation_amortisation": 103822000, "ebitda": 139670000, "interest_expense": 27235000, "interest_income": null, "other_non_operating": null, "pretax_income": 8613000, "tax_provision": 449000, "effective_tax_rate": null, "net_income": 7979000, "net_income_continuing_ops": 8164000, "net_income_to_common": 7979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36413000, "short_term_investments": 23063000, "net_receivables": 113290000, "inventory": -23063000, "other_current_assets": null, "total_current_assets": 154720000, "net_ppe": null, "goodwill": null, "intangible_assets": 304171000, "goodwill_and_intangibles": 304171000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6789358000, "total_assets": 6944078000, "short_term_debt": 274756000, "accounts_payable": 198079000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 198079000, "long_term_debt": 2829202000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3102144000, "total_liabilities": 3300223000, "total_debt": 3103958000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1373083000, "total_equity": 3568138000, "shares_outstanding": 219795602, "operating_cash_flow": 103471000, "stock_based_compensation": 2353000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43884000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26248000, "dividends_paid": 52653000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94107000, "free_cash_flow": 147355000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35848000", "ebitda": "139670000", "netIncome": "7979000", "grossProfit": "152415000", "depreciation": "None", "totalRevenue": "200276000", "costOfRevenue": "47861000", "interestIncome": "None", "incomeBeforeTax": "8613000", "interestExpense": "27235000", "operatingIncome": "35308000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "449000", "reportedCurrency": "USD", "netInterestIncome": "-27235000", "nonInterestIncome": "None", "operatingExpenses": "117107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47861000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103822000", "sellingGeneralAndAdministrative": "14342000", "netIncomeFromContinuingOperations": "8164000" }, "balance": { "goodwill": "None", "inventory": "-23063000", "commonStock": "2194000", "currentDebt": "None", "investments": "None", "totalAssets": "6944078000", "longTermDebt": "2829202000", "shortTermDebt": "274756000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "304171000", "reportedCurrency": "USD", "retainedEarnings": "-1373083000", "totalLiabilities": "3300223000", "otherCurrentAssets": "5017000", "totalCurrentAssets": "154720000", "currentLongTermDebt": "None", "longTermInvestments": "9062000", "shortTermInvestments": "23063000", "currentNetReceivables": "113290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6789358000", "currentAccountsPayable": "198079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3057576000", "totalShareholderEquity": "3568138000", "capitalLeaseObligations": "228374000", "otherCurrentLiabilities": "-35339000", "totalCurrentLiabilities": "198079000", "otherNonCurrentLiabilities": "272942000", "totalNonCurrentLiabilities": "3102144000", "cashAndShortTermInvestments": "36413000", "commonStockSharesOutstanding": "219795602", "intangibleAssetsExcludingGoodwill": "304171000", "cashAndCashEquivalentsAtCarryingValue": "36413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7979000", "profitLoss": "None", "dividendPayout": "52653000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3153000", "operatingCashflow": "103471000", "capitalExpenditures": "43884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94107000", "cashflowFromInvestment": "-26248000", "stockBasedCompensation": "2353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52653000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "37000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102898000", "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": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "income_statement": { "revenue": 207219000, "cost_of_revenue": 54097000, "gross_profit": 153122000, "ebit": 27729000, "ebitda": 134562000, "pretax_income": 2245000, "tax_provision": 68000, "net_income": 2070000, "net_income_to_common": 2070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52317000, "total_current_assets": 185692000, "total_assets": 7052497000, "short_term_debt": 39000000, "long_term_debt": 2868828000, "total_debt": 2907828000, "total_liabilities": 3347828000, "total_equity": 3635294000, "shares_outstanding": 219976080, "goodwill_and_intangibles": 253306000 }, "cash_flow": { "operating_cash_flow": 110752000, "capital_expenditure": 30927000, "free_cash_flow": 141679000, "dividends_paid": 52650000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286946, "ticker_id": 2420, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27729000", "ebitda": "134562000", "netIncome": "2070000", "grossProfit": "153122000", "depreciation": "None", "totalRevenue": "207219000", "costOfRevenue": "54097000", "interestIncome": "25484000", "incomeBeforeTax": "2245000", "interestExpense": "25484000", "operatingIncome": "26826000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "68000", "reportedCurrency": "USD", "netInterestIncome": "-25484000", "nonInterestIncome": "None", "operatingExpenses": "126296000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106833000", "sellingGeneralAndAdministrative": "13917000", "netIncomeFromContinuingOperations": "2177000" }, "balance": { "goodwill": "None", "inventory": "-114309000", "commonStock": "2194000", "currentDebt": "None", "investments": "None", "totalAssets": "7052497000", "longTermDebt": "2868828000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "253306000", "reportedCurrency": "USD", "retainedEarnings": "-1326200000", "totalLiabilities": "3347828000", "otherCurrentAssets": "134615000", "totalCurrentAssets": "185692000", "currentLongTermDebt": "39000000", "longTermInvestments": "10197000", "shortTermInvestments": "14309000", "currentNetReceivables": "113069000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6866805000", "currentAccountsPayable": "210459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6397344000", "shortLongTermDebtTotal": "2907828000", "totalShareholderEquity": "3635294000", "capitalLeaseObligations": "69361000", "otherCurrentLiabilities": "-330379000", "totalCurrentLiabilities": "199040000", "otherNonCurrentLiabilities": "279960000", "totalNonCurrentLiabilities": "3148788000", "cashAndShortTermInvestments": "52317000", "commonStockSharesOutstanding": "219976080", "intangibleAssetsExcludingGoodwill": "253306000", "cashAndCashEquivalentsAtCarryingValue": "52317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2177000", "profitLoss": "None", "dividendPayout": "52650000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "110752000", "capitalExpenditures": "30927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123896000", "cashflowFromInvestment": "-63496000", "stockBasedCompensation": "2630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52650000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106833000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207219000, "cost_of_revenue": 54097000, "gross_profit": 153122000, "research_and_development": null, "selling_general_admin": 13917000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27729000, "depreciation_amortisation": 106833000, "ebitda": 134562000, "interest_expense": 25484000, "interest_income": null, "other_non_operating": null, "pretax_income": 2245000, "tax_provision": 68000, "effective_tax_rate": null, "net_income": 2070000, "net_income_continuing_ops": 2177000, "net_income_to_common": 2070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52317000, "short_term_investments": 14309000, "net_receivables": 113069000, "inventory": -114309000, "other_current_assets": null, "total_current_assets": 185692000, "net_ppe": null, "goodwill": null, "intangible_assets": 253306000, "goodwill_and_intangibles": 253306000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6866805000, "total_assets": 7052497000, "short_term_debt": 39000000, "accounts_payable": 210459000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 199040000, "long_term_debt": 2868828000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3148788000, "total_liabilities": 3347828000, "total_debt": 2907828000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1326200000, "total_equity": 3635294000, "shares_outstanding": 219976080, "operating_cash_flow": 110752000, "stock_based_compensation": 2630000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63496000, "dividends_paid": 52650000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -123896000, "free_cash_flow": 141679000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27729000", "ebitda": "134562000", "netIncome": "2070000", "grossProfit": "153122000", "depreciation": "None", "totalRevenue": "207219000", "costOfRevenue": "54097000", "interestIncome": "25484000", "incomeBeforeTax": "2245000", "interestExpense": "25484000", "operatingIncome": "26826000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "68000", "reportedCurrency": "USD", "netInterestIncome": "-25484000", "nonInterestIncome": "None", "operatingExpenses": "126296000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106833000", "sellingGeneralAndAdministrative": "13917000", "netIncomeFromContinuingOperations": "2177000" }, "balance": { "goodwill": "None", "inventory": "-114309000", "commonStock": "2194000", "currentDebt": "None", "investments": "None", "totalAssets": "7052497000", "longTermDebt": "2868828000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "253306000", "reportedCurrency": "USD", "retainedEarnings": "-1326200000", "totalLiabilities": "3347828000", "otherCurrentAssets": "134615000", "totalCurrentAssets": "185692000", "currentLongTermDebt": "39000000", "longTermInvestments": "10197000", "shortTermInvestments": "14309000", "currentNetReceivables": "113069000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6866805000", "currentAccountsPayable": "210459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6397344000", "shortLongTermDebtTotal": "2907828000", "totalShareholderEquity": "3635294000", "capitalLeaseObligations": "69361000", "otherCurrentLiabilities": "-330379000", "totalCurrentLiabilities": "199040000", "otherNonCurrentLiabilities": "279960000", "totalNonCurrentLiabilities": "3148788000", "cashAndShortTermInvestments": "52317000", "commonStockSharesOutstanding": "219976080", "intangibleAssetsExcludingGoodwill": "253306000", "cashAndCashEquivalentsAtCarryingValue": "52317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2177000", "profitLoss": "None", "dividendPayout": "52650000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "110752000", "capitalExpenditures": "30927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123896000", "cashflowFromInvestment": "-63496000", "stockBasedCompensation": "2630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52650000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106833000", "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": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "income_statement": { "revenue": 208759000, "cost_of_revenue": 53929000, "gross_profit": 154830000, "ebit": 59731000, "ebitda": 170087000, "pretax_income": 32526000, "tax_provision": 45000, "net_income": 32058000, "net_income_to_common": 32058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129254000, "total_current_assets": 244506000, "total_assets": 7165099000, "short_term_debt": 124246000, "long_term_debt": 2937963000, "total_debt": 3062209000, "total_liabilities": 3405861000, "total_equity": 3692807000, "shares_outstanding": 220032366, "goodwill_and_intangibles": 283144000 }, "cash_flow": { "operating_cash_flow": 116822000, "capital_expenditure": 28646000, "free_cash_flow": 145468000, "dividends_paid": 52638000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 286947, "ticker_id": 2420, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:23:59.068677+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59731000", "ebitda": "170087000", "netIncome": "32058000", "grossProfit": "154830000", "depreciation": "None", "totalRevenue": "208759000", "costOfRevenue": "53929000", "interestIncome": "27205000", "incomeBeforeTax": "32526000", "interestExpense": "27205000", "operatingIncome": "59309000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "45000", "reportedCurrency": "USD", "netInterestIncome": "-27205000", "nonInterestIncome": "None", "operatingExpenses": "95521000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53929000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110356000", "sellingGeneralAndAdministrative": "14499000", "netIncomeFromContinuingOperations": "32481000" }, "balance": { "goodwill": "None", "inventory": "-124785000", "commonStock": "2194000", "currentDebt": "None", "investments": "None", "totalAssets": "7165099000", "longTermDebt": "2937963000", "shortTermDebt": "124246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "283144000", "reportedCurrency": "USD", "retainedEarnings": "-1275617000", "totalLiabilities": "3405861000", "otherCurrentAssets": "130485000", "totalCurrentAssets": "244506000", "currentLongTermDebt": "None", "longTermInvestments": "10311000", "shortTermInvestments": "36994001", "currentNetReceivables": "109552000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6920593000", "currentAccountsPayable": "189624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6426083000", "shortLongTermDebtTotal": "3062209000", "totalShareholderEquity": "3692807000", "capitalLeaseObligations": "68168000", "otherCurrentLiabilities": "-169219000", "totalCurrentLiabilities": "178227000", "otherNonCurrentLiabilities": "289671000", "totalNonCurrentLiabilities": "3227634000", "cashAndShortTermInvestments": "129254000", "commonStockSharesOutstanding": "220032366", "intangibleAssetsExcludingGoodwill": "283144000", "cashAndCashEquivalentsAtCarryingValue": "129254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32481000", "profitLoss": "None", "dividendPayout": "52638000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116822000", "capitalExpenditures": "28646000", "changeInReceivables": "-835000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84090000", "cashflowFromInvestment": "49527000", "stockBasedCompensation": "2562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52638000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "82259000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110356000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208759000, "cost_of_revenue": 53929000, "gross_profit": 154830000, "research_and_development": null, "selling_general_admin": 14499000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59731000, "depreciation_amortisation": 110356000, "ebitda": 170087000, "interest_expense": 27205000, "interest_income": null, "other_non_operating": null, "pretax_income": 32526000, "tax_provision": 45000, "effective_tax_rate": null, "net_income": 32058000, "net_income_continuing_ops": 32481000, "net_income_to_common": 32058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129254000, "short_term_investments": 36994001, "net_receivables": 109552000, "inventory": -124785000, "other_current_assets": null, "total_current_assets": 244506000, "net_ppe": null, "goodwill": null, "intangible_assets": 283144000, "goodwill_and_intangibles": 283144000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6920593000, "total_assets": 7165099000, "short_term_debt": 124246000, "accounts_payable": 189624000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 178227000, "long_term_debt": 2937963000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3227634000, "total_liabilities": 3405861000, "total_debt": 3062209000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1275617000, "total_equity": 3692807000, "shares_outstanding": 220032366, "operating_cash_flow": 116822000, "stock_based_compensation": 2562000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28646000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 49527000, "dividends_paid": 52638000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84090000, "free_cash_flow": 145468000, "net_change_in_cash": 82259000 }, "raw_data": { "income": { "ebit": "59731000", "ebitda": "170087000", "netIncome": "32058000", "grossProfit": "154830000", "depreciation": "None", "totalRevenue": "208759000", "costOfRevenue": "53929000", "interestIncome": "27205000", "incomeBeforeTax": "32526000", "interestExpense": "27205000", "operatingIncome": "59309000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "45000", "reportedCurrency": "USD", "netInterestIncome": "-27205000", "nonInterestIncome": "None", "operatingExpenses": "95521000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53929000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110356000", "sellingGeneralAndAdministrative": "14499000", "netIncomeFromContinuingOperations": "32481000" }, "balance": { "goodwill": "None", "inventory": "-124785000", "commonStock": "2194000", "currentDebt": "None", "investments": "None", "totalAssets": "7165099000", "longTermDebt": "2937963000", "shortTermDebt": "124246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "283144000", "reportedCurrency": "USD", "retainedEarnings": "-1275617000", "totalLiabilities": "3405861000", "otherCurrentAssets": "130485000", "totalCurrentAssets": "244506000", "currentLongTermDebt": "None", "longTermInvestments": "10311000", "shortTermInvestments": "36994001", "currentNetReceivables": "109552000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6920593000", "currentAccountsPayable": "189624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6426083000", "shortLongTermDebtTotal": "3062209000", "totalShareholderEquity": "3692807000", "capitalLeaseObligations": "68168000", "otherCurrentLiabilities": "-169219000", "totalCurrentLiabilities": "178227000", "otherNonCurrentLiabilities": "289671000", "totalNonCurrentLiabilities": "3227634000", "cashAndShortTermInvestments": "129254000", "commonStockSharesOutstanding": "220032366", "intangibleAssetsExcludingGoodwill": "283144000", "cashAndCashEquivalentsAtCarryingValue": "129254000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32481000", "profitLoss": "None", "dividendPayout": "52638000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "116822000", "capitalExpenditures": "28646000", "changeInReceivables": "-835000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84090000", "cashflowFromInvestment": "49527000", "stockBasedCompensation": "2562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52638000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "82259000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110356000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }