{ "ticker": { "uuid": "7aa7a5a0-7f81-4130-9cf1-6f825a7c9fbc", "symbol": "CNR", "name": "Core Natural Resources, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Thermal Coal", "page_url": "https://sharemaestro.com/factors/ticker/7aa7a5a0-7f81-4130-9cf1-6f825a7c9fbc/", "api_url": "https://sharemaestro.com/factors/api/tickers/7aa7a5a0-7f81-4130-9cf1-6f825a7c9fbc/" }, "ticker_metadata": { "id": 785, "uuid": "7aa7a5a0-7f81-4130-9cf1-6f825a7c9fbc", "symbol": "CNR", "name": "Core Natural Resources, Inc.", "asset_type": "equity", "market_cap": 4627419000, "stock_exchange_id": 3, "industry": "Thermal Coal", "sector": "Energy", "description": "Cornerstone Building Brands, Inc. designs, designs, manufactures, markets, and installs exterior building products for the commercial, residential, and repair and remodeling markets in the United States, Canada, Mexico, and internationally. The company is headquartered in Cary, North Carolina.", "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": "7aa7a5a0-7f81-4130-9cf1-6f825a7c9fbc", "symbol": "CNR", "name": "Core Natural Resources, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Thermal Coal", "page_url": "https://sharemaestro.com/factors/ticker/7aa7a5a0-7f81-4130-9cf1-6f825a7c9fbc/", "api_url": "https://sharemaestro.com/factors/api/tickers/7aa7a5a0-7f81-4130-9cf1-6f825a7c9fbc/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.78, "value": 0.83, "quality": 0.09, "momentum": 0.79, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 93.44, "market_cap": 4770991083.52, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1132, "shareholder_yield": 0.0043, "roe": -0.0172, "piotroski_f_score": 3, "momentum_12_1": 0.2704, "volatility_252d": 0.4209 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:39.274720+00:00", "batch_id": "" }, "size": { "price_close": 93.44, "market_cap": 4770991083.52, "market_cap_usd": 4770991083.52, "enterprise_value": 4775676083.52, "shares_outstanding": 51059408, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.3047, "ptbv_ratio": 6.3278, "ps_ratio": 1.1275, "pcf_ratio": 8.9212, "pfcf_ratio": 5.7645, "ev_ebitda": 8.837, "ev_ebit": -45.316, "ev_sales": 1.1286, "ev_fcf": 5.7702, "earnings_yield": null, "fcf_yield": 0.1733, "price_to_sales": 1.1275, "price_to_book": 1.3047, "price_to_cashflow": 8.9212, "ebitda_to_ev": 0.1132, "sales_yield": 0.8861 }, "yield": { "dividend_yield": 0.0043, "buyback_yield": 0, "shareholder_yield": 0.0043, "debt_paydown_yield": null, "total_yield": 0.0043 }, "quality": { "gross_margin": 0.0076, "operating_margin": -0.0249, "net_margin": -0.0149, "ebitda_margin": 0.1277, "fcf_margin": 0.1956, "roe": -0.0172, "roa": -0.0104, "roic": -0.0216, "roc_greenblatt": null, "asset_turnover": 0.6988, "cash_conversion": -13.1592, "accruals_ratio": -0.0987, "sbc_to_revenue": -0.0074, "piotroski_f_score": 3, "altman_z_score": 2.1235, "earnings_stability_5y": 9.4816, "revenue_stability_5y": 0.5239, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0053, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.656, "net_debt_to_ebitda": 0.0087, "debt_to_assets": 0.0751, "interest_coverage": -2.434, "current_ratio": 1.7013, "quick_ratio": 1.2072, "net_debt": 4685000, "local_beta": 0.0009, "volatility_252d": 0.4209, "volatility_60d": 0.9915, "max_drawdown_12m": -0.269, "risk_adjusted_momentum": 0.6423 }, "growth": { "revenue_growth_1y": 0.6105, "revenue_growth_3y_cagr": 0.2224, "revenue_growth_5y_cagr": 0.3648, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.69, "book_value_growth_1y": 0.3597, "revenue_growth": 0.6105, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1017, "price_return_3m": 0.0765, "price_return_6m": 0.1247, "price_return_9m": 0.2412, "price_return_12m": 0.3996, "price_return_12m_ex1m": 0.2704, "momentum_6m": 0.1247, "momentum_12m": 0.3996, "momentum_12_1": 0.2704, "distance_from_52w_high": -0.1738, "distance_from_52w_low": 0.3841, "relative_strength": 0.2996 }, "raw_ttm": { "revenue_ttm": 4231647000, "gross_profit_ttm": 32135000, "ebit_ttm": -105386000, "ebitda_ttm": 540420000, "net_income_ttm": -62895000, "eps_diluted_ttm": -1.2318, "operating_cash_flow_ttm": 534790000, "capital_expenditure_ttm": 292856000, "fcf_ttm": 827646000, "dividends_paid_ttm": 20674000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 43297000, "cash_and_equivalents": 450363000, "total_current_assets": 1270811000, "total_current_liabilities": 746972000, "net_ppe": null, "total_assets": 6055921000, "total_debt": 455048000, "total_equity": 3656892000, "net_working_capital": 116894000, "book_value_per_share": 71.6203, "retained_earnings": 800652000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 753972000, "tangible_book_per_share": 14.7666 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 32, "rank_ptbv": 73, "rank_ps": 31, "rank_pcf": 38, "rank_ev_ebitda": 31, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 20, "rank_dividend_yield": 52, "rank_shareholder_yield": 53, "rank_total_yield": 53, "rank_roe": 74, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 96, "rank_fcf_margin": 48, "rank_piotroski": 92, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 27 }, "composites": { "value_composite": 17, "quality_composite": 91, "momentum_composite": 21, "growth_composite": 14, "yield_composite": 68, "svqf_composite": 27, "vc1_composite": 18, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 22, "quality_value_composite": 0.2733, "os_score": 0.78, "value_percentile": 0.83, "quality_percentile": 0.09, "momentum_percentile": 0.79, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 26, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3885, "ticker_id": 785, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:39.274720+00:00", "batch_id": "", "os_score_delta": null, "price_close": 93.44, "market_cap": 4770991083.52, "market_cap_usd": 4770991083.52, "enterprise_value": 4775676083.52, "shares_outstanding": 51059408, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.30465737, "ptbv_ratio": 6.32780937, "ps_ratio": 1.12745489, "pcf_ratio": 8.92124214, "pfcf_ratio": 5.76453107, "ev_ebitda": 8.8369714, "ev_ebit": -45.31603898, "ev_sales": 1.12856202, "ev_fcf": 5.7701917, "earnings_yield": null, "fcf_yield": 0.17330447, "dividend_yield": 0.00433327, "buyback_yield": 0, "shareholder_yield": 0.00433327, "debt_paydown_yield": null, "total_yield": 0.00433327, "gross_margin": 0.00759397, "operating_margin": -0.02490425, "net_margin": -0.01486301, "ebitda_margin": 0.12770914, "fcf_margin": 0.19558484, "roe": -0.01719903, "roa": -0.0103857, "roic": -0.02158619, "roc_greenblatt": null, "asset_turnover": 0.69876192, "cash_conversion": -13.15917005, "accruals_ratio": -0.09869432, "sbc_to_revenue": -0.00743068, "debt_to_equity": 0.65602949, "net_debt_to_ebitda": 0.00866918, "debt_to_assets": 0.07514101, "interest_coverage": -2.43402545, "current_ratio": 1.70128331, "quick_ratio": 1.2071818, "net_debt": 4685000, "revenue_growth_1y": 0.61049459, "revenue_growth_3y_cagr": 0.22241243, "revenue_growth_5y_cagr": 0.36481848, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.6900185, "book_value_growth_1y": 0.35974878, "piotroski_f_score": 3, "altman_z_score": 2.12345944, "earnings_stability_5y": 9.481587, "revenue_stability_5y": 0.523932, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10170361, "price_return_3m": 0.07647413, "price_return_6m": 0.12469367, "price_return_9m": 0.24116843, "price_return_12m": 0.39956084, "price_return_12m_ex1m": 0.27036058, "distance_from_52w_high": -0.17384381, "distance_from_52w_low": 0.38408715, "relative_strength": 0.29959726, "local_beta": 0.0009, "volatility_252d": 0.420893, "volatility_60d": 0.991467, "max_drawdown_12m": -0.26901004, "revenue_ttm": 4231647000, "gross_profit_ttm": 32135000, "ebit_ttm": -105386000, "ebitda_ttm": 540420000, "net_income_ttm": -62895000, "eps_diluted_ttm": -1.23180042, "operating_cash_flow_ttm": 534790000, "capital_expenditure_ttm": 292856000, "fcf_ttm": 827646000, "dividends_paid_ttm": 20674000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 43297000, "cash_and_equivalents": 450363000, "total_current_assets": 1270811000, "total_current_liabilities": 746972000, "net_ppe": null, "total_assets": 6055921000, "total_debt": 455048000, "total_equity": 3656892000, "net_working_capital": 116894000, "book_value_per_share": 71.62033684, "retained_earnings": 800652000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 753972000, "tangible_book_per_share": 14.76656369, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 32, "rank_ptbv": 73, "rank_ps": 31, "rank_pcf": 38, "rank_ev_ebitda": 31, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 20, "rank_dividend_yield": 52, "rank_shareholder_yield": 53, "rank_total_yield": 53, "rank_roe": 74, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 96, "rank_fcf_margin": 48, "rank_piotroski": 92, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 27, "value_composite": 17, "quality_composite": 91, "momentum_composite": 21, "growth_composite": 14, "yield_composite": 68, "svqf_composite": 27, "vc1_composite": 18, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 26, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 93.44, "os": 0.78, "value": 0.83, "quality": 0.09, "momentum": 0.79, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0043, "roe": -0.0172, "momentum_12_1": 0.2704, "complete_fields": { "id": 3885, "ticker_id": 785, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:39.274720+00:00", "batch_id": "", "os_score_delta": null, "price_close": 93.44, "market_cap": 4770991083.52, "market_cap_usd": 4770991083.52, "enterprise_value": 4775676083.52, "shares_outstanding": 51059408, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.30465737, "ptbv_ratio": 6.32780937, "ps_ratio": 1.12745489, "pcf_ratio": 8.92124214, "pfcf_ratio": 5.76453107, "ev_ebitda": 8.8369714, "ev_ebit": -45.31603898, "ev_sales": 1.12856202, "ev_fcf": 5.7701917, "earnings_yield": null, "fcf_yield": 0.17330447, "dividend_yield": 0.00433327, "buyback_yield": 0, "shareholder_yield": 0.00433327, "debt_paydown_yield": null, "total_yield": 0.00433327, "gross_margin": 0.00759397, "operating_margin": -0.02490425, "net_margin": -0.01486301, "ebitda_margin": 0.12770914, "fcf_margin": 0.19558484, "roe": -0.01719903, "roa": -0.0103857, "roic": -0.02158619, "roc_greenblatt": null, "asset_turnover": 0.69876192, "cash_conversion": -13.15917005, "accruals_ratio": -0.09869432, "sbc_to_revenue": -0.00743068, "debt_to_equity": 0.65602949, "net_debt_to_ebitda": 0.00866918, "debt_to_assets": 0.07514101, "interest_coverage": -2.43402545, "current_ratio": 1.70128331, "quick_ratio": 1.2071818, "net_debt": 4685000, "revenue_growth_1y": 0.61049459, "revenue_growth_3y_cagr": 0.22241243, "revenue_growth_5y_cagr": 0.36481848, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.6900185, "book_value_growth_1y": 0.35974878, "piotroski_f_score": 3, "altman_z_score": 2.12345944, "earnings_stability_5y": 9.481587, "revenue_stability_5y": 0.523932, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10170361, "price_return_3m": 0.07647413, "price_return_6m": 0.12469367, "price_return_9m": 0.24116843, "price_return_12m": 0.39956084, "price_return_12m_ex1m": 0.27036058, "distance_from_52w_high": -0.17384381, "distance_from_52w_low": 0.38408715, "relative_strength": 0.29959726, "local_beta": 0.0009, "volatility_252d": 0.420893, "volatility_60d": 0.991467, "max_drawdown_12m": -0.26901004, "revenue_ttm": 4231647000, "gross_profit_ttm": 32135000, "ebit_ttm": -105386000, "ebitda_ttm": 540420000, "net_income_ttm": -62895000, "eps_diluted_ttm": -1.23180042, "operating_cash_flow_ttm": 534790000, "capital_expenditure_ttm": 292856000, "fcf_ttm": 827646000, "dividends_paid_ttm": 20674000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 43297000, "cash_and_equivalents": 450363000, "total_current_assets": 1270811000, "total_current_liabilities": 746972000, "net_ppe": null, "total_assets": 6055921000, "total_debt": 455048000, "total_equity": 3656892000, "net_working_capital": 116894000, "book_value_per_share": 71.62033684, "retained_earnings": 800652000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 753972000, "tangible_book_per_share": 14.76656369, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 32, "rank_ptbv": 73, "rank_ps": 31, "rank_pcf": 38, "rank_ev_ebitda": 31, "rank_ev_ebit": 6, "rank_earnings_yield": 50, "rank_fcf_yield": 20, "rank_dividend_yield": 52, "rank_shareholder_yield": 53, "rank_total_yield": 53, "rank_roe": 74, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 96, "rank_fcf_margin": 48, "rank_piotroski": 92, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 27, "value_composite": 17, "quality_composite": 91, "momentum_composite": 21, "growth_composite": 14, "yield_composite": 68, "svqf_composite": 27, "vc1_composite": 18, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 22, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 9, "small_cap_core_rank": 26, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "income_statement": { "revenue": 4164775000, "cost_of_revenue": 4165884000, "gross_profit": -1109000, "ebit": -193579000, "ebitda": 427488000, "pretax_income": -233703000, "tax_provision": -80487000, "net_income": -153216000, "net_income_to_common": -153216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432174000, "total_current_assets": 1340222000, "total_assets": 6130053000, "short_term_debt": 0, "long_term_debt": 317267000, "total_debt": 317267000, "total_liabilities": 2451819000, "total_equity": 3678234000, "shares_outstanding": 51415000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 305752000, "capital_expenditure": 284581000, "free_cash_flow": 590333000, "dividends_paid": 26264000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240935, "ticker_id": 785, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-193579000", "ebitda": "427488000", "netIncome": "-153216000", "grossProfit": "-1109000", "depreciation": "None", "totalRevenue": "4164775000", "costOfRevenue": "4165884000", "interestIncome": "14234000", "incomeBeforeTax": "-233703000", "interestExpense": "40124000", "operatingIncome": "-215965000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-80487000", "reportedCurrency": "USD", "netInterestIncome": "-14234000", "nonInterestIncome": "None", "operatingExpenses": "214856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4165884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "621067000", "sellingGeneralAndAdministrative": "214856000", "netIncomeFromContinuingOperations": "-153216000" }, "balance": { "goodwill": "None", "inventory": "374759000", "commonStock": "510000", "currentDebt": "None", "investments": "None", "totalAssets": "6130053000", "longTermDebt": "317267000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "818476000", "totalLiabilities": "2451819000", "otherCurrentAssets": "558815000", "totalCurrentAssets": "1340222000", "currentLongTermDebt": "98328000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "349233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4789831000", "currentAccountsPayable": "335623000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4399402000", "shortLongTermDebtTotal": "354160000", "totalShareholderEquity": "3678234000", "capitalLeaseObligations": "36893000", "otherCurrentLiabilities": "838289000", "totalCurrentLiabilities": "838289000", "otherNonCurrentLiabilities": "93643000", "totalNonCurrentLiabilities": "1613530000", "cashAndShortTermInvestments": "432174000", "commonStockSharesOutstanding": "51415000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "432174000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-153216000", "profitLoss": "None", "dividendPayout": "26264000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "28661000", "operatingCashflow": "305752000", "capitalExpenditures": "284581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199791000", "cashflowFromInvestment": "47659000", "stockBasedCompensation": "32918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26264000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-224264000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "621067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4164775000, "cost_of_revenue": 4165884000, "gross_profit": -1109000, "research_and_development": null, "selling_general_admin": 214856000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -193579000, "depreciation_amortisation": 621067000, "ebitda": 427488000, "interest_expense": 40124000, "interest_income": null, "other_non_operating": null, "pretax_income": -233703000, "tax_provision": -80487000, "effective_tax_rate": null, "net_income": -153216000, "net_income_continuing_ops": -153216000, "net_income_to_common": -153216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 432174000, "short_term_investments": 0, "net_receivables": 349233000, "inventory": 374759000, "other_current_assets": null, "total_current_assets": 1340222000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4789831000, "total_assets": 6130053000, "short_term_debt": 0, "accounts_payable": 335623000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 838289000, "long_term_debt": 317267000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1613530000, "total_liabilities": 2451819000, "total_debt": 317267000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 818476000, "total_equity": 3678234000, "shares_outstanding": 51415000, "operating_cash_flow": 305752000, "stock_based_compensation": 32918000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 284581000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 47659000, "dividends_paid": 26264000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -199791000, "free_cash_flow": 590333000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-193579000", "ebitda": "427488000", "netIncome": "-153216000", "grossProfit": "-1109000", "depreciation": "None", "totalRevenue": "4164775000", "costOfRevenue": "4165884000", "interestIncome": "14234000", "incomeBeforeTax": "-233703000", "interestExpense": "40124000", "operatingIncome": "-215965000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-80487000", "reportedCurrency": "USD", "netInterestIncome": "-14234000", "nonInterestIncome": "None", "operatingExpenses": "214856000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4165884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "621067000", "sellingGeneralAndAdministrative": "214856000", "netIncomeFromContinuingOperations": "-153216000" }, "balance": { "goodwill": "None", "inventory": "374759000", "commonStock": "510000", "currentDebt": "None", "investments": "None", "totalAssets": "6130053000", "longTermDebt": "317267000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "818476000", "totalLiabilities": "2451819000", "otherCurrentAssets": "558815000", "totalCurrentAssets": "1340222000", "currentLongTermDebt": "98328000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "349233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4789831000", "currentAccountsPayable": "335623000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4399402000", "shortLongTermDebtTotal": "354160000", "totalShareholderEquity": "3678234000", "capitalLeaseObligations": "36893000", "otherCurrentLiabilities": "838289000", "totalCurrentLiabilities": "838289000", "otherNonCurrentLiabilities": "93643000", "totalNonCurrentLiabilities": "1613530000", "cashAndShortTermInvestments": "432174000", "commonStockSharesOutstanding": "51415000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "432174000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-153216000", "profitLoss": "None", "dividendPayout": "26264000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "28661000", "operatingCashflow": "305752000", "capitalExpenditures": "284581000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199791000", "cashflowFromInvestment": "47659000", "stockBasedCompensation": "32918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26264000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-224264000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "621067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "income_statement": { "revenue": 2148698000, "cost_of_revenue": 497552000, "gross_profit": 1651146000, "ebit": 352839000, "ebitda": 576365000, "pretax_income": 330647000, "tax_provision": 44242000, "net_income": 286405000, "net_income_to_common": 286405000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 408240000, "total_current_assets": 785958000, "total_assets": 2879543000, "short_term_debt": 113477000, "long_term_debt": 79524000, "total_debt": 193001000, "total_liabilities": 1311296000, "total_equity": 1568247000, "shares_outstanding": 29807368, "goodwill_and_intangibles": 3493637000 }, "cash_flow": { "operating_cash_flow": 476390000, "capital_expenditure": 177988000, "free_cash_flow": 654378000, "dividends_paid": 15860000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240940, "ticker_id": 785, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "352839000", "ebitda": "576365000", "netIncome": "286405000", "grossProfit": "1651146000", "depreciation": "None", "totalRevenue": "2148698000", "costOfRevenue": "497552000", "interestIncome": "19223000", "incomeBeforeTax": "330647000", "interestExpense": "22192000", "operatingIncome": "265226000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "44242000", "reportedCurrency": "USD", "netInterestIncome": "-2969000", "nonInterestIncome": "None", "operatingExpenses": "1385920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223526000", "sellingGeneralAndAdministrative": "115224000", "netIncomeFromContinuingOperations": "286405000" }, "balance": { "goodwill": "1105732000", "inventory": "96201000", "commonStock": "294000", "currentDebt": "None", "investments": "None", "totalAssets": "2879543000", "longTermDebt": "79524000", "shortTermDebt": "113477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2387905000", "reportedCurrency": "USD", "retainedEarnings": "1162114000", "totalLiabilities": "1311296000", "otherCurrentAssets": "66874000", "totalCurrentAssets": "785958000", "currentLongTermDebt": "112865000", "longTermInvestments": "12054000", "shortTermInvestments": "51993000", "currentNetReceivables": "162650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2093585000", "currentAccountsPayable": "143635000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1927212000", "shortLongTermDebtTotal": "213737000", "totalShareholderEquity": "1568247000", "capitalLeaseObligations": "21348000", "otherCurrentLiabilities": "261572000", "totalCurrentLiabilities": "518684000", "otherNonCurrentLiabilities": "53096000", "totalNonCurrentLiabilities": "792612000", "cashAndShortTermInvestments": "408240000", "commonStockSharesOutstanding": "29807368", "intangibleAssetsExcludingGoodwill": "2387905000", "cashAndCashEquivalentsAtCarryingValue": "408240000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286405000", "profitLoss": "None", "dividendPayout": "15860000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "12770000", "operatingCashflow": "476390000", "capitalExpenditures": "177988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107085000", "cashflowFromInvestment": "-165031000", "stockBasedCompensation": "6173000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15860000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70879000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2148698000, "cost_of_revenue": 497552000, "gross_profit": 1651146000, "research_and_development": null, "selling_general_admin": 115224000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 352839000, "depreciation_amortisation": 223526000, "ebitda": 576365000, "interest_expense": 22192000, "interest_income": null, "other_non_operating": null, "pretax_income": 330647000, "tax_provision": 44242000, "effective_tax_rate": null, "net_income": 286405000, "net_income_continuing_ops": 286405000, "net_income_to_common": 286405000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 408240000, "short_term_investments": 51993000, "net_receivables": 162650000, "inventory": 96201000, "other_current_assets": null, "total_current_assets": 785958000, "net_ppe": null, "goodwill": 1105732000, "intangible_assets": 2387905000, "goodwill_and_intangibles": 3493637000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2093585000, "total_assets": 2879543000, "short_term_debt": 113477000, "accounts_payable": 143635000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 518684000, "long_term_debt": 79524000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 792612000, "total_liabilities": 1311296000, "total_debt": 193001000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1162114000, "total_equity": 1568247000, "shares_outstanding": 29807368, "operating_cash_flow": 476390000, "stock_based_compensation": 6173000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 177988000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165031000, "dividends_paid": 15860000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -107085000, "free_cash_flow": 654378000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "352839000", "ebitda": "576365000", "netIncome": "286405000", "grossProfit": "1651146000", "depreciation": "None", "totalRevenue": "2148698000", "costOfRevenue": "497552000", "interestIncome": "19223000", "incomeBeforeTax": "330647000", "interestExpense": "22192000", "operatingIncome": "265226000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "44242000", "reportedCurrency": "USD", "netInterestIncome": "-2969000", "nonInterestIncome": "None", "operatingExpenses": "1385920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "223526000", "sellingGeneralAndAdministrative": "115224000", "netIncomeFromContinuingOperations": "286405000" }, "balance": { "goodwill": "1105732000", "inventory": "96201000", "commonStock": "294000", "currentDebt": "None", "investments": "None", "totalAssets": "2879543000", "longTermDebt": "79524000", "shortTermDebt": "113477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2387905000", "reportedCurrency": "USD", "retainedEarnings": "1162114000", "totalLiabilities": "1311296000", "otherCurrentAssets": "66874000", "totalCurrentAssets": "785958000", "currentLongTermDebt": "112865000", "longTermInvestments": "12054000", "shortTermInvestments": "51993000", "currentNetReceivables": "162650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2093585000", "currentAccountsPayable": "143635000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1927212000", "shortLongTermDebtTotal": "213737000", "totalShareholderEquity": "1568247000", "capitalLeaseObligations": "21348000", "otherCurrentLiabilities": "261572000", "totalCurrentLiabilities": "518684000", "otherNonCurrentLiabilities": "53096000", "totalNonCurrentLiabilities": "792612000", "cashAndShortTermInvestments": "408240000", "commonStockSharesOutstanding": "29807368", "intangibleAssetsExcludingGoodwill": "2387905000", "cashAndCashEquivalentsAtCarryingValue": "408240000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286405000", "profitLoss": "None", "dividendPayout": "15860000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "12770000", "operatingCashflow": "476390000", "capitalExpenditures": "177988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107085000", "cashflowFromInvestment": "-165031000", "stockBasedCompensation": "6173000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15860000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70879000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "income_statement": { "revenue": 2506635000, "cost_of_revenue": 535420000, "gross_profit": 1971215000, "ebit": 807197000, "ebitda": 1048514000, "pretax_income": 777872000, "tax_provision": 121980000, "net_income": 655892000, "net_income_to_common": 655892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199371000, "total_current_assets": 601006000, "total_assets": 2675003000, "short_term_debt": 15875000, "long_term_debt": 181885000, "total_debt": 197760000, "total_liabilities": 1331561000, "total_equity": 1343442000, "shares_outstanding": 33142007, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 857949000, "capital_expenditure": 167791000, "free_cash_flow": 1025740000, "dividends_paid": 75474000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240945, "ticker_id": 785, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "807197000", "ebitda": "1048514000", "netIncome": "655892000", "grossProfit": "1971215000", "depreciation": "None", "totalRevenue": "2506635000", "costOfRevenue": "535420000", "interestIncome": "13597000", "incomeBeforeTax": "777872000", "interestExpense": "29325000", "operatingIncome": "747680000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "121980000", "reportedCurrency": "USD", "netInterestIncome": "-15728000", "nonInterestIncome": "None", "operatingExpenses": "1223535000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "535420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "241317000", "sellingGeneralAndAdministrative": "103470000", "netIncomeFromContinuingOperations": "655892000" }, "balance": { "goodwill": "None", "inventory": "88154000", "commonStock": "299000", "currentDebt": "None", "investments": "None", "totalAssets": "2675003000", "longTermDebt": "181885000", "shortTermDebt": "15875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "944342000", "totalLiabilities": "1331561000", "otherCurrentAssets": "71172000", "totalCurrentAssets": "601006000", "currentLongTermDebt": "11106000", "longTermInvestments": "0", "shortTermInvestments": "81932000", "currentNetReceivables": "160377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2073997000", "currentAccountsPayable": "137243000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1917781000", "shortLongTermDebtTotal": "212327000", "totalShareholderEquity": "1343442000", "capitalLeaseObligations": "19336000", "otherCurrentLiabilities": "268813000", "totalCurrentLiabilities": "443724000", "otherNonCurrentLiabilities": "19742000", "totalNonCurrentLiabilities": "887837000", "cashAndShortTermInvestments": "199371000", "commonStockSharesOutstanding": "33142007", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "199371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "655892000", "profitLoss": "None", "dividendPayout": "75474000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-21540000", "operatingCashflow": "857949000", "capitalExpenditures": "167791000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-682201000", "cashflowFromInvestment": "-259432000", "stockBasedCompensation": "10046000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75474000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-399379000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "241317000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2506635000, "cost_of_revenue": 535420000, "gross_profit": 1971215000, "research_and_development": null, "selling_general_admin": 103470000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 807197000, "depreciation_amortisation": 241317000, "ebitda": 1048514000, "interest_expense": 29325000, "interest_income": null, "other_non_operating": null, "pretax_income": 777872000, "tax_provision": 121980000, "effective_tax_rate": null, "net_income": 655892000, "net_income_continuing_ops": 655892000, "net_income_to_common": 655892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199371000, "short_term_investments": 81932000, "net_receivables": 160377000, "inventory": 88154000, "other_current_assets": null, "total_current_assets": 601006000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2073997000, "total_assets": 2675003000, "short_term_debt": 15875000, "accounts_payable": 137243000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 443724000, "long_term_debt": 181885000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 887837000, "total_liabilities": 1331561000, "total_debt": 197760000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 944342000, "total_equity": 1343442000, "shares_outstanding": 33142007, "operating_cash_flow": 857949000, "stock_based_compensation": 10046000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 167791000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -259432000, "dividends_paid": 75474000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -682201000, "free_cash_flow": 1025740000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "807197000", "ebitda": "1048514000", "netIncome": "655892000", "grossProfit": "1971215000", "depreciation": "None", "totalRevenue": "2506635000", "costOfRevenue": "535420000", "interestIncome": "13597000", "incomeBeforeTax": "777872000", "interestExpense": "29325000", "operatingIncome": "747680000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "121980000", "reportedCurrency": "USD", "netInterestIncome": "-15728000", "nonInterestIncome": "None", "operatingExpenses": "1223535000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "535420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "241317000", "sellingGeneralAndAdministrative": "103470000", "netIncomeFromContinuingOperations": "655892000" }, "balance": { "goodwill": "None", "inventory": "88154000", "commonStock": "299000", "currentDebt": "None", "investments": "None", "totalAssets": "2675003000", "longTermDebt": "181885000", "shortTermDebt": "15875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "944342000", "totalLiabilities": "1331561000", "otherCurrentAssets": "71172000", "totalCurrentAssets": "601006000", "currentLongTermDebt": "11106000", "longTermInvestments": "0", "shortTermInvestments": "81932000", "currentNetReceivables": "160377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2073997000", "currentAccountsPayable": "137243000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1917781000", "shortLongTermDebtTotal": "212327000", "totalShareholderEquity": "1343442000", "capitalLeaseObligations": "19336000", "otherCurrentLiabilities": "268813000", "totalCurrentLiabilities": "443724000", "otherNonCurrentLiabilities": "19742000", "totalNonCurrentLiabilities": "887837000", "cashAndShortTermInvestments": "199371000", "commonStockSharesOutstanding": "33142007", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "199371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "655892000", "profitLoss": "None", "dividendPayout": "75474000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-21540000", "operatingCashflow": "857949000", "capitalExpenditures": "167791000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-682201000", "cashflowFromInvestment": "-259432000", "stockBasedCompensation": "10046000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75474000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-399379000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "241317000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "income_statement": { "revenue": 2280018000, "cost_of_revenue": 409319000, "gross_profit": 1870699000, "ebit": 621077000, "ebitda": 847955000, "pretax_income": 568437000, "tax_provision": 101458000, "net_income": 466979000, "net_income_to_common": 466979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 273070000, "total_current_assets": 598483000, "total_assets": 2704377000, "short_term_debt": 33768000, "long_term_debt": 342110000, "total_debt": 375878000, "total_liabilities": 1538551000, "total_equity": 1165826000, "shares_outstanding": 35729074, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 650990000, "capital_expenditure": 171506000, "free_cash_flow": 822496000, "dividends_paid": 71486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240950, "ticker_id": 785, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "621077000", "ebitda": "847955000", "netIncome": "466979000", "grossProfit": "1870699000", "depreciation": "None", "totalRevenue": "2280018000", "costOfRevenue": "409319000", "interestIncome": "6031000", "incomeBeforeTax": "568437000", "interestExpense": "52640000", "operatingIncome": "804781000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "101458000", "reportedCurrency": "USD", "netInterestIncome": "-46609000", "nonInterestIncome": "None", "operatingExpenses": "1065918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "409319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226878000", "sellingGeneralAndAdministrative": "116696000", "netIncomeFromContinuingOperations": "466979000" }, "balance": { "goodwill": "None", "inventory": "66290000", "commonStock": "347000", "currentDebt": "None", "investments": "None", "totalAssets": "2704377000", "longTermDebt": "342110000", "shortTermDebt": "33768000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "668882000", "totalLiabilities": "1538551000", "otherCurrentAssets": "62479000", "totalCurrentAssets": "598483000", "currentLongTermDebt": "28846000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "196644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2105894000", "currentAccountsPayable": "130232000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1979881000", "shortLongTermDebtTotal": "404176000", "totalShareholderEquity": "1165826000", "capitalLeaseObligations": "33220000", "otherCurrentLiabilities": "273281000", "totalCurrentLiabilities": "448798000", "otherNonCurrentLiabilities": "33054000", "totalNonCurrentLiabilities": "1089753000", "cashAndShortTermInvestments": "273070000", "commonStockSharesOutstanding": "35729074", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "273070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "466979000", "profitLoss": "None", "dividendPayout": "71486000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-3020000", "operatingCashflow": "650990000", "capitalExpenditures": "171506000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-380066000", "cashflowFromInvestment": "-142178000", "stockBasedCompensation": "7890000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226878000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2280018000, "cost_of_revenue": 409319000, "gross_profit": 1870699000, "research_and_development": null, "selling_general_admin": 116696000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 621077000, "depreciation_amortisation": 226878000, "ebitda": 847955000, "interest_expense": 52640000, "interest_income": null, "other_non_operating": null, "pretax_income": 568437000, "tax_provision": 101458000, "effective_tax_rate": null, "net_income": 466979000, "net_income_continuing_ops": 466979000, "net_income_to_common": 466979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 273070000, "short_term_investments": 0, "net_receivables": 196644000, "inventory": 66290000, "other_current_assets": null, "total_current_assets": 598483000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2105894000, "total_assets": 2704377000, "short_term_debt": 33768000, "accounts_payable": 130232000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 448798000, "long_term_debt": 342110000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1089753000, "total_liabilities": 1538551000, "total_debt": 375878000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 668882000, "total_equity": 1165826000, "shares_outstanding": 35729074, "operating_cash_flow": 650990000, "stock_based_compensation": 7890000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171506000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -142178000, "dividends_paid": 71486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -380066000, "free_cash_flow": 822496000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "621077000", "ebitda": "847955000", "netIncome": "466979000", "grossProfit": "1870699000", "depreciation": "None", "totalRevenue": "2280018000", "costOfRevenue": "409319000", "interestIncome": "6031000", "incomeBeforeTax": "568437000", "interestExpense": "52640000", "operatingIncome": "804781000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "101458000", "reportedCurrency": "USD", "netInterestIncome": "-46609000", "nonInterestIncome": "None", "operatingExpenses": "1065918000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "409319000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "226878000", "sellingGeneralAndAdministrative": "116696000", "netIncomeFromContinuingOperations": "466979000" }, "balance": { "goodwill": "None", "inventory": "66290000", "commonStock": "347000", "currentDebt": "None", "investments": "None", "totalAssets": "2704377000", "longTermDebt": "342110000", "shortTermDebt": "33768000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "668882000", "totalLiabilities": "1538551000", "otherCurrentAssets": "62479000", "totalCurrentAssets": "598483000", "currentLongTermDebt": "28846000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "196644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2105894000", "currentAccountsPayable": "130232000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1979881000", "shortLongTermDebtTotal": "404176000", "totalShareholderEquity": "1165826000", "capitalLeaseObligations": "33220000", "otherCurrentLiabilities": "273281000", "totalCurrentLiabilities": "448798000", "otherNonCurrentLiabilities": "33054000", "totalNonCurrentLiabilities": "1089753000", "cashAndShortTermInvestments": "273070000", "commonStockSharesOutstanding": "35729074", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "273070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "466979000", "profitLoss": "None", "dividendPayout": "71486000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-3020000", "operatingCashflow": "650990000", "capitalExpenditures": "171506000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-380066000", "cashflowFromInvestment": "-142178000", "stockBasedCompensation": "7890000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226878000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "income_statement": { "revenue": 1261034000, "cost_of_revenue": 328402000, "gross_profit": 932632000, "ebit": 98749000, "ebitda": 323332000, "pretax_income": 35407000, "tax_provision": 1297000, "net_income": 34110000, "net_income_to_common": 34110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149913000, "total_current_assets": 386340000, "total_assets": 2573517000, "short_term_debt": 64014000, "long_term_debt": 3010843000, "total_debt": 3074857000, "total_liabilities": 1900704000, "total_equity": 672813000, "shares_outstanding": 35531250, "goodwill_and_intangibles": 2882691000 }, "cash_flow": { "operating_cash_flow": 305569000, "capital_expenditure": 132752000, "free_cash_flow": 438321000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240955, "ticker_id": 785, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98749000", "ebitda": "323332000", "netIncome": "34110000", "grossProfit": "932632000", "depreciation": "None", "totalRevenue": "1261034000", "costOfRevenue": "328402000", "interestIncome": "194845000", "incomeBeforeTax": "35407000", "interestExpense": "63342000", "operatingIncome": "100179000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1297000", "reportedCurrency": "USD", "netInterestIncome": "-191096000", "nonInterestIncome": "None", "operatingExpenses": "832453000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-44117000", "costofGoodsAndServicesSold": "328402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224583000", "sellingGeneralAndAdministrative": "87161000", "netIncomeFromContinuingOperations": "665859000" }, "balance": { "goodwill": "1358056000", "inventory": "62876000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "2573517000", "longTermDebt": "3010843000", "shortTermDebt": "64014000", "treasuryStock": "-424000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1524635000", "reportedCurrency": "USD", "retainedEarnings": "280960000", "totalLiabilities": "1900704000", "otherCurrentAssets": "57821000", "totalCurrentAssets": "386340000", "currentLongTermDebt": "26000000", "longTermInvestments": "None", "shortTermInvestments": "2759000", "currentNetReceivables": "115730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2187177000", "currentAccountsPayable": "76557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "934903000", "shortLongTermDebtTotal": "673938000", "totalShareholderEquity": "672813000", "capitalLeaseObligations": "324211000", "otherCurrentLiabilities": "296187000", "totalCurrentLiabilities": "445232000", "otherNonCurrentLiabilities": "532670000", "totalNonCurrentLiabilities": "1455472000", "cashAndShortTermInvestments": "149913000", "commonStockSharesOutstanding": "35531250", "intangibleAssetsExcludingGoodwill": "1524635000", "cashAndCashEquivalentsAtCarryingValue": "149913000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34110000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-6676000", "operatingCashflow": "305569000", "capitalExpenditures": "132752000", "changeInReceivables": "-156066000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30852000", "cashflowFromInvestment": "-127361000", "stockBasedCompensation": "6632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-283670000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1261034000, "cost_of_revenue": 328402000, "gross_profit": 932632000, "research_and_development": null, "selling_general_admin": 87161000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98749000, "depreciation_amortisation": 224583000, "ebitda": 323332000, "interest_expense": 63342000, "interest_income": null, "other_non_operating": null, "pretax_income": 35407000, "tax_provision": 1297000, "effective_tax_rate": null, "net_income": 34110000, "net_income_continuing_ops": 665859000, "net_income_to_common": 34110000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149913000, "short_term_investments": 2759000, "net_receivables": 115730000, "inventory": 62876000, "other_current_assets": null, "total_current_assets": 386340000, "net_ppe": null, "goodwill": 1358056000, "intangible_assets": 1524635000, "goodwill_and_intangibles": 2882691000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2187177000, "total_assets": 2573517000, "short_term_debt": 64014000, "accounts_payable": 76557000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 445232000, "long_term_debt": 3010843000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1455472000, "total_liabilities": 1900704000, "total_debt": 3074857000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 280960000, "total_equity": 672813000, "shares_outstanding": 35531250, "operating_cash_flow": 305569000, "stock_based_compensation": 6632000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132752000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127361000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30852000, "free_cash_flow": 438321000, "net_change_in_cash": -283670000 }, "raw_data": { "income": { "ebit": "98749000", "ebitda": "323332000", "netIncome": "34110000", "grossProfit": "932632000", "depreciation": "None", "totalRevenue": "1261034000", "costOfRevenue": "328402000", "interestIncome": "194845000", "incomeBeforeTax": "35407000", "interestExpense": "63342000", "operatingIncome": "100179000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1297000", "reportedCurrency": "USD", "netInterestIncome": "-191096000", "nonInterestIncome": "None", "operatingExpenses": "832453000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-44117000", "costofGoodsAndServicesSold": "328402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224583000", "sellingGeneralAndAdministrative": "87161000", "netIncomeFromContinuingOperations": "665859000" }, "balance": { "goodwill": "1358056000", "inventory": "62876000", "commonStock": "345000", "currentDebt": "None", "investments": "None", "totalAssets": "2573517000", "longTermDebt": "3010843000", "shortTermDebt": "64014000", "treasuryStock": "-424000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1524635000", "reportedCurrency": "USD", "retainedEarnings": "280960000", "totalLiabilities": "1900704000", "otherCurrentAssets": "57821000", "totalCurrentAssets": "386340000", "currentLongTermDebt": "26000000", "longTermInvestments": "None", "shortTermInvestments": "2759000", "currentNetReceivables": "115730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2187177000", "currentAccountsPayable": "76557000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "934903000", "shortLongTermDebtTotal": "673938000", "totalShareholderEquity": "672813000", "capitalLeaseObligations": "324211000", "otherCurrentLiabilities": "296187000", "totalCurrentLiabilities": "445232000", "otherNonCurrentLiabilities": "532670000", "totalNonCurrentLiabilities": "1455472000", "cashAndShortTermInvestments": "149913000", "commonStockSharesOutstanding": "35531250", "intangibleAssetsExcludingGoodwill": "1524635000", "cashAndCashEquivalentsAtCarryingValue": "149913000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34110000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-6676000", "operatingCashflow": "305569000", "capitalExpenditures": "132752000", "changeInReceivables": "-156066000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30852000", "cashflowFromInvestment": "-127361000", "stockBasedCompensation": "6632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-283670000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "income_statement": { "revenue": 879462000, "cost_of_revenue": 250750000, "gross_profit": 628712000, "ebit": 51944000, "ebitda": 262704000, "pretax_income": -9242000, "tax_provision": 3972000, "net_income": -9755000, "net_income_to_common": -9755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50850000, "total_current_assets": 292941000, "total_assets": 2523366000, "short_term_debt": 74087000, "long_term_debt": 3563429000, "total_debt": 3637516000, "total_liabilities": 1969847000, "total_equity": 553519000, "shares_outstanding": 26364865, "goodwill_and_intangibles": 2779333000 }, "cash_flow": { "operating_cash_flow": 129331000, "capital_expenditure": 86004000, "free_cash_flow": 215335000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240960, "ticker_id": 785, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51944000", "ebitda": "262704000", "netIncome": "-9755000", "grossProfit": "628712000", "depreciation": "None", "totalRevenue": "879462000", "costOfRevenue": "250750000", "interestIncome": "1364000", "incomeBeforeTax": "-9242000", "interestExpense": "61186000", "operatingIncome": "-111589000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3972000", "reportedCurrency": "USD", "netInterestIncome": "-212246000", "nonInterestIncome": "None", "operatingExpenses": "740301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2901000", "costofGoodsAndServicesSold": "250750000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210760000", "sellingGeneralAndAdministrative": "72102000", "netIncomeFromContinuingOperations": "-482778000" }, "balance": { "goodwill": "1194729000", "inventory": "56200000", "commonStock": "340000", "currentDebt": "None", "investments": "None", "totalAssets": "2523366000", "longTermDebt": "3563429000", "shortTermDebt": "74087000", "treasuryStock": "-510000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1584604000", "reportedCurrency": "USD", "retainedEarnings": "246850000", "totalLiabilities": "1969847000", "otherCurrentAssets": "25445000", "totalCurrentAssets": "292941000", "currentLongTermDebt": "25600000", "longTermInvestments": "None", "shortTermInvestments": "2333000", "currentNetReceivables": "160446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2230425000", "currentAccountsPayable": "71229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "631821000", "shortLongTermDebtTotal": "712803000", "totalShareholderEquity": "553519000", "capitalLeaseObligations": "269000000", "otherCurrentLiabilities": "216028000", "totalCurrentLiabilities": "368470000", "otherNonCurrentLiabilities": "536312000", "totalNonCurrentLiabilities": "1601377000", "cashAndShortTermInvestments": "50850000", "commonStockSharesOutstanding": "26364865", "intangibleAssetsExcludingGoodwill": "1584604000", "cashAndCashEquivalentsAtCarryingValue": "50850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13214000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2069000", "operatingCashflow": "129331000", "capitalExpenditures": "86004000", "changeInReceivables": "-61976000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82440000", "cashflowFromInvestment": "-76334000", "stockBasedCompensation": "11579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "577949000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6428000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 879462000, "cost_of_revenue": 250750000, "gross_profit": 628712000, "research_and_development": null, "selling_general_admin": 72102000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51944000, "depreciation_amortisation": 210760000, "ebitda": 262704000, "interest_expense": 61186000, "interest_income": null, "other_non_operating": null, "pretax_income": -9242000, "tax_provision": 3972000, "effective_tax_rate": null, "net_income": -9755000, "net_income_continuing_ops": -482778000, "net_income_to_common": -9755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50850000, "short_term_investments": 2333000, "net_receivables": 160446000, "inventory": 56200000, "other_current_assets": null, "total_current_assets": 292941000, "net_ppe": null, "goodwill": 1194729000, "intangible_assets": 1584604000, "goodwill_and_intangibles": 2779333000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2230425000, "total_assets": 2523366000, "short_term_debt": 74087000, "accounts_payable": 71229000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 368470000, "long_term_debt": 3563429000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1601377000, "total_liabilities": 1969847000, "total_debt": 3637516000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 246850000, "total_equity": 553519000, "shares_outstanding": 26364865, "operating_cash_flow": 129331000, "stock_based_compensation": 11579000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86004000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76334000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82440000, "free_cash_flow": 215335000, "net_change_in_cash": 577949000 }, "raw_data": { "income": { "ebit": "51944000", "ebitda": "262704000", "netIncome": "-9755000", "grossProfit": "628712000", "depreciation": "None", "totalRevenue": "879462000", "costOfRevenue": "250750000", "interestIncome": "1364000", "incomeBeforeTax": "-9242000", "interestExpense": "61186000", "operatingIncome": "-111589000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3972000", "reportedCurrency": "USD", "netInterestIncome": "-212246000", "nonInterestIncome": "None", "operatingExpenses": "740301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2901000", "costofGoodsAndServicesSold": "250750000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210760000", "sellingGeneralAndAdministrative": "72102000", "netIncomeFromContinuingOperations": "-482778000" }, "balance": { "goodwill": "1194729000", "inventory": "56200000", "commonStock": "340000", "currentDebt": "None", "investments": "None", "totalAssets": "2523366000", "longTermDebt": "3563429000", "shortTermDebt": "74087000", "treasuryStock": "-510000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1584604000", "reportedCurrency": "USD", "retainedEarnings": "246850000", "totalLiabilities": "1969847000", "otherCurrentAssets": "25445000", "totalCurrentAssets": "292941000", "currentLongTermDebt": "25600000", "longTermInvestments": "None", "shortTermInvestments": "2333000", "currentNetReceivables": "160446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2230425000", "currentAccountsPayable": "71229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "631821000", "shortLongTermDebtTotal": "712803000", "totalShareholderEquity": "553519000", "capitalLeaseObligations": "269000000", "otherCurrentLiabilities": "216028000", "totalCurrentLiabilities": "368470000", "otherNonCurrentLiabilities": "536312000", "totalNonCurrentLiabilities": "1601377000", "cashAndShortTermInvestments": "50850000", "commonStockSharesOutstanding": "26364865", "intangibleAssetsExcludingGoodwill": "1584604000", "cashAndCashEquivalentsAtCarryingValue": "50850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13214000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2069000", "operatingCashflow": "129331000", "capitalExpenditures": "86004000", "changeInReceivables": "-61976000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82440000", "cashflowFromInvestment": "-76334000", "stockBasedCompensation": "11579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "577949000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6428000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "income_statement": { "revenue": 1375559000, "cost_of_revenue": 226764000, "gross_profit": 1148795000, "ebit": 164561000, "ebitda": 371658000, "pretax_income": 98097000, "tax_provision": 4539000, "net_income": 76001000, "net_income_to_common": 76001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80293000, "total_current_assets": 338029000, "total_assets": 2693802000, "short_term_debt": 69751000, "long_term_debt": 3156924000, "total_debt": 3226675000, "total_liabilities": 2121407000, "total_equity": 435199000, "shares_outstanding": 27071108, "goodwill_and_intangibles": 3410294000 }, "cash_flow": { "operating_cash_flow": 244566000, "capital_expenditure": 169739000, "free_cash_flow": 414305000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240965, "ticker_id": 785, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "164561000", "ebitda": "371658000", "netIncome": "76001000", "grossProfit": "1148795000", "depreciation": "None", "totalRevenue": "1375559000", "costOfRevenue": "226764000", "interestIncome": "674000", "incomeBeforeTax": "98097000", "interestExpense": "66464000", "operatingIncome": "133672000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4539000", "reportedCurrency": "USD", "netInterestIncome": "-228588000", "nonInterestIncome": "None", "operatingExpenses": "1015123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3911000", "costofGoodsAndServicesSold": "226764000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "207097000", "sellingGeneralAndAdministrative": "627861000", "netIncomeFromContinuingOperations": "-15390000" }, "balance": { "goodwill": "1669594000", "inventory": "54131000", "commonStock": "259000", "currentDebt": "None", "investments": "None", "totalAssets": "2693802000", "longTermDebt": "3156924000", "shortTermDebt": "69751000", "treasuryStock": "-1103000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1740700000", "reportedCurrency": "USD", "retainedEarnings": "259903000", "totalLiabilities": "2121407000", "otherCurrentAssets": "30933000", "totalCurrentAssets": "338029000", "currentLongTermDebt": "25600000", "longTermInvestments": "None", "shortTermInvestments": "3776000", "currentNetReceivables": "172672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2355773000", "currentAccountsPayable": "106223000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "652841000", "shortLongTermDebtTotal": "788002000", "totalShareholderEquity": "435199000", "capitalLeaseObligations": "316208000", "otherCurrentLiabilities": "211537000", "totalCurrentLiabilities": "392264000", "otherNonCurrentLiabilities": "531573000", "totalNonCurrentLiabilities": "1729143000", "cashAndShortTermInvestments": "80293000", "commonStockSharesOutstanding": "27071108", "intangibleAssetsExcludingGoodwill": "1740700000", "cashAndCashEquivalentsAtCarryingValue": "80293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93558000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5485000", "operatingCashflow": "244566000", "capitalExpenditures": "169739000", "changeInReceivables": "-38242000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-256667000", "cashflowFromInvestment": "-172541000", "stockBasedCompensation": "12760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-47610000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32733000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "263764000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1375559000, "cost_of_revenue": 226764000, "gross_profit": 1148795000, "research_and_development": null, "selling_general_admin": 627861000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164561000, "depreciation_amortisation": 207097000, "ebitda": 371658000, "interest_expense": 66464000, "interest_income": null, "other_non_operating": null, "pretax_income": 98097000, "tax_provision": 4539000, "effective_tax_rate": null, "net_income": 76001000, "net_income_continuing_ops": -15390000, "net_income_to_common": 76001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80293000, "short_term_investments": 3776000, "net_receivables": 172672000, "inventory": 54131000, "other_current_assets": null, "total_current_assets": 338029000, "net_ppe": null, "goodwill": 1669594000, "intangible_assets": 1740700000, "goodwill_and_intangibles": 3410294000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2355773000, "total_assets": 2693802000, "short_term_debt": 69751000, "accounts_payable": 106223000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 392264000, "long_term_debt": 3156924000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1729143000, "total_liabilities": 2121407000, "total_debt": 3226675000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 259903000, "total_equity": 435199000, "shares_outstanding": 27071108, "operating_cash_flow": 244566000, "stock_based_compensation": 12760000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169739000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -172541000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -256667000, "free_cash_flow": 414305000, "net_change_in_cash": -47610000 }, "raw_data": { "income": { "ebit": "164561000", "ebitda": "371658000", "netIncome": "76001000", "grossProfit": "1148795000", "depreciation": "None", "totalRevenue": "1375559000", "costOfRevenue": "226764000", "interestIncome": "674000", "incomeBeforeTax": "98097000", "interestExpense": "66464000", "operatingIncome": "133672000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4539000", "reportedCurrency": "USD", "netInterestIncome": "-228588000", "nonInterestIncome": "None", "operatingExpenses": "1015123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3911000", "costofGoodsAndServicesSold": "226764000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "207097000", "sellingGeneralAndAdministrative": "627861000", "netIncomeFromContinuingOperations": "-15390000" }, "balance": { "goodwill": "1669594000", "inventory": "54131000", "commonStock": "259000", "currentDebt": "None", "investments": "None", "totalAssets": "2693802000", "longTermDebt": "3156924000", "shortTermDebt": "69751000", "treasuryStock": "-1103000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1740700000", "reportedCurrency": "USD", "retainedEarnings": "259903000", "totalLiabilities": "2121407000", "otherCurrentAssets": "30933000", "totalCurrentAssets": "338029000", "currentLongTermDebt": "25600000", "longTermInvestments": "None", "shortTermInvestments": "3776000", "currentNetReceivables": "172672000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2355773000", "currentAccountsPayable": "106223000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "652841000", "shortLongTermDebtTotal": "788002000", "totalShareholderEquity": "435199000", "capitalLeaseObligations": "316208000", "otherCurrentLiabilities": "211537000", "totalCurrentLiabilities": "392264000", "otherNonCurrentLiabilities": "531573000", "totalNonCurrentLiabilities": "1729143000", "cashAndShortTermInvestments": "80293000", "commonStockSharesOutstanding": "27071108", "intangibleAssetsExcludingGoodwill": "1740700000", "cashAndCashEquivalentsAtCarryingValue": "80293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93558000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5485000", "operatingCashflow": "244566000", "capitalExpenditures": "169739000", "changeInReceivables": "-38242000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-256667000", "cashflowFromInvestment": "-172541000", "stockBasedCompensation": "12760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-47610000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32733000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "263764000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "income_statement": { "revenue": 1472790000, "cost_of_revenue": 244836000, "gross_profit": 1227954000, "ebit": 271461000, "ebitda": 472725000, "pretax_income": 187613000, "tax_provision": 8828000, "net_income": 152976000, "net_income_to_common": 152976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235677000, "total_current_assets": 473955000, "total_assets": 2760727000, "short_term_debt": 134812000, "long_term_debt": 403076000, "total_debt": 537888000, "total_liabilities": 2209116000, "total_equity": 409935000, "shares_outstanding": 28419762, "goodwill_and_intangibles": 275820000 }, "cash_flow": { "operating_cash_flow": 413525000, "capital_expenditure": 145749000, "free_cash_flow": 559274000, "dividends_paid": 18234000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240970, "ticker_id": 785, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "271461000", "ebitda": "472725000", "netIncome": "152976000", "grossProfit": "1227954000", "depreciation": "None", "totalRevenue": "1472790000", "costOfRevenue": "244836000", "interestIncome": "140000", "incomeBeforeTax": "187613000", "interestExpense": "83848000", "operatingIncome": "216158000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8828000", "reportedCurrency": "USD", "netInterestIncome": "-21668000", "nonInterestIncome": "None", "operatingExpenses": "1011796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-21017000", "costofGoodsAndServicesSold": "244836000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201264000", "sellingGeneralAndAdministrative": "307106000", "netIncomeFromContinuingOperations": "63106000" }, "balance": { "goodwill": "148291000", "inventory": "48646000", "commonStock": "274000", "currentDebt": "None", "investments": "None", "totalAssets": "2760727000", "longTermDebt": "403076000", "shortTermDebt": "134812000", "treasuryStock": "-1187000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "127529000", "reportedCurrency": "USD", "retainedEarnings": "182148000", "totalLiabilities": "2209116000", "otherCurrentAssets": "60688000", "totalCurrentAssets": "473955000", "currentLongTermDebt": "25600000", "longTermInvestments": "None", "shortTermInvestments": "5285000", "currentNetReceivables": "128944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2286772000", "currentAccountsPayable": "130930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "236240000", "shortLongTermDebtTotal": "869038000", "totalShareholderEquity": "409935000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "221233000", "totalCurrentLiabilities": "492176000", "otherNonCurrentLiabilities": "39085000", "totalNonCurrentLiabilities": "1716940000", "cashAndShortTermInvestments": "235677000", "commonStockSharesOutstanding": "28419762", "intangibleAssetsExcludingGoodwill": "127529000", "cashAndCashEquivalentsAtCarryingValue": "235677000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178785000", "profitLoss": "None", "dividendPayout": "18234000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "4774000", "operatingCashflow": "413525000", "capitalExpenditures": "145749000", "changeInReceivables": "-35397000", "changeInExchangeRate": "-93000", "cashflowFromFinancing": "-148923000", "cashflowFromInvestment": "-153646000", "stockBasedCompensation": "10235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18234000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11386000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25839000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42325000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1472790000, "cost_of_revenue": 244836000, "gross_profit": 1227954000, "research_and_development": null, "selling_general_admin": 307106000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 271461000, "depreciation_amortisation": 201264000, "ebitda": 472725000, "interest_expense": 83848000, "interest_income": null, "other_non_operating": null, "pretax_income": 187613000, "tax_provision": 8828000, "effective_tax_rate": null, "net_income": 152976000, "net_income_continuing_ops": 63106000, "net_income_to_common": 152976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235677000, "short_term_investments": 5285000, "net_receivables": 128944000, "inventory": 48646000, "other_current_assets": null, "total_current_assets": 473955000, "net_ppe": null, "goodwill": 148291000, "intangible_assets": 127529000, "goodwill_and_intangibles": 275820000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2286772000, "total_assets": 2760727000, "short_term_debt": 134812000, "accounts_payable": 130930000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 492176000, "long_term_debt": 403076000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1716940000, "total_liabilities": 2209116000, "total_debt": 537888000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 182148000, "total_equity": 409935000, "shares_outstanding": 28419762, "operating_cash_flow": 413525000, "stock_based_compensation": 10235000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145749000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153646000, "dividends_paid": 18234000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -148923000, "free_cash_flow": 559274000, "net_change_in_cash": -11386000 }, "raw_data": { "income": { "ebit": "271461000", "ebitda": "472725000", "netIncome": "152976000", "grossProfit": "1227954000", "depreciation": "None", "totalRevenue": "1472790000", "costOfRevenue": "244836000", "interestIncome": "140000", "incomeBeforeTax": "187613000", "interestExpense": "83848000", "operatingIncome": "216158000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8828000", "reportedCurrency": "USD", "netInterestIncome": "-21668000", "nonInterestIncome": "None", "operatingExpenses": "1011796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-21017000", "costofGoodsAndServicesSold": "244836000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201264000", "sellingGeneralAndAdministrative": "307106000", "netIncomeFromContinuingOperations": "63106000" }, "balance": { "goodwill": "148291000", "inventory": "48646000", "commonStock": "274000", "currentDebt": "None", "investments": "None", "totalAssets": "2760727000", "longTermDebt": "403076000", "shortTermDebt": "134812000", "treasuryStock": "-1187000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "127529000", "reportedCurrency": "USD", "retainedEarnings": "182148000", "totalLiabilities": "2209116000", "otherCurrentAssets": "60688000", "totalCurrentAssets": "473955000", "currentLongTermDebt": "25600000", "longTermInvestments": "None", "shortTermInvestments": "5285000", "currentNetReceivables": "128944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2286772000", "currentAccountsPayable": "130930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "236240000", "shortLongTermDebtTotal": "869038000", "totalShareholderEquity": "409935000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "221233000", "totalCurrentLiabilities": "492176000", "otherNonCurrentLiabilities": "39085000", "totalNonCurrentLiabilities": "1716940000", "cashAndShortTermInvestments": "235677000", "commonStockSharesOutstanding": "28419762", "intangibleAssetsExcludingGoodwill": "127529000", "cashAndCashEquivalentsAtCarryingValue": "235677000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178785000", "profitLoss": "None", "dividendPayout": "18234000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "4774000", "operatingCashflow": "413525000", "capitalExpenditures": "145749000", "changeInReceivables": "-35397000", "changeInExchangeRate": "-93000", "cashflowFromFinancing": "-148923000", "cashflowFromInvestment": "-153646000", "stockBasedCompensation": "10235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18234000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11386000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25839000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42325000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "income_statement": { "revenue": 1084278000, "cost_of_revenue": 1025480000, "gross_profit": 58798000, "ebit": 22719000, "ebitda": 169014000, "pretax_income": 20617000, "tax_provision": -427000, "net_income": 21044000, "net_income_to_common": 21044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 450363000, "total_current_assets": 1270811000, "total_assets": 6055921000, "short_term_debt": 43418000, "long_term_debt": 411630000, "total_debt": 455048000, "total_liabilities": 2399029000, "total_equity": 3656892000, "shares_outstanding": 51059408, "goodwill_and_intangibles": 2902920000 }, "cash_flow": { "operating_cash_flow": 119400000, "capital_expenditure": 73097000, "free_cash_flow": 192497000, "dividends_paid": 5105000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240933, "ticker_id": 785, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22719000", "ebitda": "169014000", "netIncome": "21044000", "grossProfit": "58798000", "depreciation": "None", "totalRevenue": "1084278000", "costOfRevenue": "1025480000", "interestIncome": "4748000", "incomeBeforeTax": "20617000", "interestExpense": "11192000", "operatingIncome": "22719000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-427000", "reportedCurrency": "USD", "netInterestIncome": "-6444000", "nonInterestIncome": "None", "operatingExpenses": "36079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1025480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146295000", "sellingGeneralAndAdministrative": "36079000", "netIncomeFromContinuingOperations": "21044000" }, "balance": { "goodwill": "737759000", "inventory": "369080000", "commonStock": "506000", "currentDebt": "None", "investments": "None", "totalAssets": "6055921000", "longTermDebt": "411630000", "shortTermDebt": "43418000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2165161000", "reportedCurrency": "USD", "retainedEarnings": "800652000", "totalLiabilities": "2399029000", "otherCurrentAssets": "44408000", "totalCurrentAssets": "1270811000", "currentLongTermDebt": "43418000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "406960000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4785110000", "currentAccountsPayable": "315129000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "455048000", "totalShareholderEquity": "3656892000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "388425000", "totalCurrentLiabilities": "746972000", "otherNonCurrentLiabilities": "77394000", "totalNonCurrentLiabilities": "1652057000", "cashAndShortTermInvestments": "450363000", "commonStockSharesOutstanding": "51059408", "intangibleAssetsExcludingGoodwill": "2165161000", "cashAndCashEquivalentsAtCarryingValue": "450363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21044000", "profitLoss": "None", "dividendPayout": "5105000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "6730000", "operatingCashflow": "119400000", "capitalExpenditures": "73097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57597000", "cashflowFromInvestment": "-79835000", "stockBasedCompensation": "6176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5105000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41923000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146295000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1084278000, "cost_of_revenue": 1025480000, "gross_profit": 58798000, "research_and_development": null, "selling_general_admin": 36079000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22719000, "depreciation_amortisation": 146295000, "ebitda": 169014000, "interest_expense": 11192000, "interest_income": null, "other_non_operating": null, "pretax_income": 20617000, "tax_provision": -427000, "effective_tax_rate": null, "net_income": 21044000, "net_income_continuing_ops": 21044000, "net_income_to_common": 21044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 450363000, "short_term_investments": null, "net_receivables": 406960000, "inventory": 369080000, "other_current_assets": null, "total_current_assets": 1270811000, "net_ppe": null, "goodwill": 737759000, "intangible_assets": 2165161000, "goodwill_and_intangibles": 2902920000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4785110000, "total_assets": 6055921000, "short_term_debt": 43418000, "accounts_payable": 315129000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 746972000, "long_term_debt": 411630000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1652057000, "total_liabilities": 2399029000, "total_debt": 455048000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 800652000, "total_equity": 3656892000, "shares_outstanding": 51059408, "operating_cash_flow": 119400000, "stock_based_compensation": 6176000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73097000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79835000, "dividends_paid": 5105000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57597000, "free_cash_flow": 192497000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22719000", "ebitda": "169014000", "netIncome": "21044000", "grossProfit": "58798000", "depreciation": "None", "totalRevenue": "1084278000", "costOfRevenue": "1025480000", "interestIncome": "4748000", "incomeBeforeTax": "20617000", "interestExpense": "11192000", "operatingIncome": "22719000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-427000", "reportedCurrency": "USD", "netInterestIncome": "-6444000", "nonInterestIncome": "None", "operatingExpenses": "36079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1025480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146295000", "sellingGeneralAndAdministrative": "36079000", "netIncomeFromContinuingOperations": "21044000" }, "balance": { "goodwill": "737759000", "inventory": "369080000", "commonStock": "506000", "currentDebt": "None", "investments": "None", "totalAssets": "6055921000", "longTermDebt": "411630000", "shortTermDebt": "43418000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2165161000", "reportedCurrency": "USD", "retainedEarnings": "800652000", "totalLiabilities": "2399029000", "otherCurrentAssets": "44408000", "totalCurrentAssets": "1270811000", "currentLongTermDebt": "43418000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "406960000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4785110000", "currentAccountsPayable": "315129000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "455048000", "totalShareholderEquity": "3656892000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "388425000", "totalCurrentLiabilities": "746972000", "otherNonCurrentLiabilities": "77394000", "totalNonCurrentLiabilities": "1652057000", "cashAndShortTermInvestments": "450363000", "commonStockSharesOutstanding": "51059408", "intangibleAssetsExcludingGoodwill": "2165161000", "cashAndCashEquivalentsAtCarryingValue": "450363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21044000", "profitLoss": "None", "dividendPayout": "5105000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "6730000", "operatingCashflow": "119400000", "capitalExpenditures": "73097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57597000", "cashflowFromInvestment": "-79835000", "stockBasedCompensation": "6176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5105000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41923000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146295000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "income_statement": { "revenue": 1042465000, "cost_of_revenue": 1113717000, "gross_profit": -71252000, "ebit": -97922000, "ebitda": 81320000, "pretax_income": -109370000, "tax_provision": -30389000, "net_income": -78981000, "net_income_to_common": -78981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432174000, "total_current_assets": 1340222000, "total_assets": 6130053000, "short_term_debt": 0, "long_term_debt": 317267000, "total_debt": 317267000, "total_liabilities": 2451819000, "total_equity": 3678234000, "shares_outstanding": 51286000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 107310000, "capital_expenditure": 81277000, "free_cash_flow": 188587000, "dividends_paid": 5214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240934, "ticker_id": 785, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-97922000", "ebitda": "81320000", "netIncome": "-78981000", "grossProfit": "-71252000", "depreciation": "None", "totalRevenue": "1042465000", "costOfRevenue": "1113717000", "interestIncome": "5855000", "incomeBeforeTax": "-109370000", "interestExpense": "11448000", "operatingIncome": "-130992000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-30389000", "reportedCurrency": "USD", "netInterestIncome": "-5855000", "nonInterestIncome": "None", "operatingExpenses": "59740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1113717000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179242000", "sellingGeneralAndAdministrative": "56571000", "netIncomeFromContinuingOperations": "-78981000" }, "balance": { "goodwill": "None", "inventory": "374759000", "commonStock": "510000", "currentDebt": "None", "investments": "None", "totalAssets": "6130053000", "longTermDebt": "317267000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "818476000", "totalLiabilities": "2451819000", "otherCurrentAssets": "558815000", "totalCurrentAssets": "1340222000", "currentLongTermDebt": "98328000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "349233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4789831000", "currentAccountsPayable": "335623000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4399402000", "shortLongTermDebtTotal": "354160000", "totalShareholderEquity": "3678234000", "capitalLeaseObligations": "36893000", "otherCurrentLiabilities": "838289000", "totalCurrentLiabilities": "838289000", "otherNonCurrentLiabilities": "93643000", "totalNonCurrentLiabilities": "1613530000", "cashAndShortTermInvestments": "432174000", "commonStockSharesOutstanding": "51286000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "432174000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78981000", "profitLoss": "None", "dividendPayout": "5214000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "32752000", "operatingCashflow": "107310000", "capitalExpenditures": "81277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33788000", "cashflowFromInvestment": "-83941000", "stockBasedCompensation": "-3025000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21673000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179242000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1042465000, "cost_of_revenue": 1113717000, "gross_profit": -71252000, "research_and_development": null, "selling_general_admin": 56571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -97922000, "depreciation_amortisation": 179242000, "ebitda": 81320000, "interest_expense": 11448000, "interest_income": null, "other_non_operating": null, "pretax_income": -109370000, "tax_provision": -30389000, "effective_tax_rate": null, "net_income": -78981000, "net_income_continuing_ops": -78981000, "net_income_to_common": -78981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 432174000, "short_term_investments": 0, "net_receivables": 349233000, "inventory": 374759000, "other_current_assets": null, "total_current_assets": 1340222000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4789831000, "total_assets": 6130053000, "short_term_debt": 0, "accounts_payable": 335623000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 838289000, "long_term_debt": 317267000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1613530000, "total_liabilities": 2451819000, "total_debt": 317267000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 818476000, "total_equity": 3678234000, "shares_outstanding": 51286000, "operating_cash_flow": 107310000, "stock_based_compensation": -3025000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81277000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83941000, "dividends_paid": 5214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33788000, "free_cash_flow": 188587000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-97922000", "ebitda": "81320000", "netIncome": "-78981000", "grossProfit": "-71252000", "depreciation": "None", "totalRevenue": "1042465000", "costOfRevenue": "1113717000", "interestIncome": "5855000", "incomeBeforeTax": "-109370000", "interestExpense": "11448000", "operatingIncome": "-130992000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-30389000", "reportedCurrency": "USD", "netInterestIncome": "-5855000", "nonInterestIncome": "None", "operatingExpenses": "59740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1113717000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "179242000", "sellingGeneralAndAdministrative": "56571000", "netIncomeFromContinuingOperations": "-78981000" }, "balance": { "goodwill": "None", "inventory": "374759000", "commonStock": "510000", "currentDebt": "None", "investments": "None", "totalAssets": "6130053000", "longTermDebt": "317267000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "818476000", "totalLiabilities": "2451819000", "otherCurrentAssets": "558815000", "totalCurrentAssets": "1340222000", "currentLongTermDebt": "98328000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "349233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4789831000", "currentAccountsPayable": "335623000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4399402000", "shortLongTermDebtTotal": "354160000", "totalShareholderEquity": "3678234000", "capitalLeaseObligations": "36893000", "otherCurrentLiabilities": "838289000", "totalCurrentLiabilities": "838289000", "otherNonCurrentLiabilities": "93643000", "totalNonCurrentLiabilities": "1613530000", "cashAndShortTermInvestments": "432174000", "commonStockSharesOutstanding": "51286000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "432174000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78981000", "profitLoss": "None", "dividendPayout": "5214000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "32752000", "operatingCashflow": "107310000", "capitalExpenditures": "81277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33788000", "cashflowFromInvestment": "-83941000", "stockBasedCompensation": "-3025000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21673000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "179242000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "income_statement": { "revenue": 1002543000, "cost_of_revenue": 978478000, "gross_profit": 24065000, "ebit": -10794000, "ebitda": 140212000, "pretax_income": -21400000, "tax_provision": -52998000, "net_income": 31598000, "net_income_to_common": 31598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 444672000, "total_current_assets": 1400418000, "total_assets": 6195888000, "short_term_debt": 83796000, "long_term_debt": 313221000, "total_debt": 397017000, "total_liabilities": 2417094000, "total_equity": 3778794000, "shares_outstanding": 51604481, "goodwill_and_intangibles": 2988502000 }, "cash_flow": { "operating_cash_flow": 87919000, "capital_expenditure": 49297000, "free_cash_flow": 137216000, "dividends_paid": 5132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240936, "ticker_id": 785, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10794000", "ebitda": "140212000", "netIncome": "31598000", "grossProfit": "24065000", "depreciation": "None", "totalRevenue": "1002543000", "costOfRevenue": "978478000", "interestIncome": "7578000", "incomeBeforeTax": "-21400000", "interestExpense": "10606000", "operatingIncome": "-11810000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-52998000", "reportedCurrency": "USD", "netInterestIncome": "-3028000", "nonInterestIncome": "None", "operatingExpenses": "35875000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "978478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151006000", "sellingGeneralAndAdministrative": "34133000", "netIncomeFromContinuingOperations": "31598000" }, "balance": { "goodwill": "737936000", "inventory": "407500000", "commonStock": "512000", "currentDebt": "None", "investments": "None", "totalAssets": "6195888000", "longTermDebt": "313221000", "shortTermDebt": "83796000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2250566000", "reportedCurrency": "USD", "retainedEarnings": "919639000", "totalLiabilities": "2417094000", "otherCurrentAssets": "173366000", "totalCurrentAssets": "1400418000", "currentLongTermDebt": "83796000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "374880000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4795470000", "currentAccountsPayable": "286323000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4390382000", "shortLongTermDebtTotal": "418308000", "totalShareholderEquity": "3778794000", "capitalLeaseObligations": "21291000", "otherCurrentLiabilities": "366364000", "totalCurrentLiabilities": "769763000", "otherNonCurrentLiabilities": "108608000", "totalNonCurrentLiabilities": "1647331000", "cashAndShortTermInvestments": "444672000", "commonStockSharesOutstanding": "51604481", "intangibleAssetsExcludingGoodwill": "2250566000", "cashAndCashEquivalentsAtCarryingValue": "444672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31598000", "profitLoss": "None", "dividendPayout": "5132000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-30414000", "operatingCashflow": "87919000", "capitalExpenditures": "49297000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32049000", "cashflowFromInvestment": "-51189000", "stockBasedCompensation": "3916000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19439000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151006000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1002543000, "cost_of_revenue": 978478000, "gross_profit": 24065000, "research_and_development": null, "selling_general_admin": 34133000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10794000, "depreciation_amortisation": 151006000, "ebitda": 140212000, "interest_expense": 10606000, "interest_income": null, "other_non_operating": null, "pretax_income": -21400000, "tax_provision": -52998000, "effective_tax_rate": null, "net_income": 31598000, "net_income_continuing_ops": 31598000, "net_income_to_common": 31598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 444672000, "short_term_investments": 0, "net_receivables": 374880000, "inventory": 407500000, "other_current_assets": null, "total_current_assets": 1400418000, "net_ppe": null, "goodwill": 737936000, "intangible_assets": 2250566000, "goodwill_and_intangibles": 2988502000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4795470000, "total_assets": 6195888000, "short_term_debt": 83796000, "accounts_payable": 286323000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 769763000, "long_term_debt": 313221000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1647331000, "total_liabilities": 2417094000, "total_debt": 397017000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 919639000, "total_equity": 3778794000, "shares_outstanding": 51604481, "operating_cash_flow": 87919000, "stock_based_compensation": 3916000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49297000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51189000, "dividends_paid": 5132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32049000, "free_cash_flow": 137216000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10794000", "ebitda": "140212000", "netIncome": "31598000", "grossProfit": "24065000", "depreciation": "None", "totalRevenue": "1002543000", "costOfRevenue": "978478000", "interestIncome": "7578000", "incomeBeforeTax": "-21400000", "interestExpense": "10606000", "operatingIncome": "-11810000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-52998000", "reportedCurrency": "USD", "netInterestIncome": "-3028000", "nonInterestIncome": "None", "operatingExpenses": "35875000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "978478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151006000", "sellingGeneralAndAdministrative": "34133000", "netIncomeFromContinuingOperations": "31598000" }, "balance": { "goodwill": "737936000", "inventory": "407500000", "commonStock": "512000", "currentDebt": "None", "investments": "None", "totalAssets": "6195888000", "longTermDebt": "313221000", "shortTermDebt": "83796000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2250566000", "reportedCurrency": "USD", "retainedEarnings": "919639000", "totalLiabilities": "2417094000", "otherCurrentAssets": "173366000", "totalCurrentAssets": "1400418000", "currentLongTermDebt": "83796000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "374880000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4795470000", "currentAccountsPayable": "286323000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4390382000", "shortLongTermDebtTotal": "418308000", "totalShareholderEquity": "3778794000", "capitalLeaseObligations": "21291000", "otherCurrentLiabilities": "366364000", "totalCurrentLiabilities": "769763000", "otherNonCurrentLiabilities": "108608000", "totalNonCurrentLiabilities": "1647331000", "cashAndShortTermInvestments": "444672000", "commonStockSharesOutstanding": "51604481", "intangibleAssetsExcludingGoodwill": "2250566000", "cashAndCashEquivalentsAtCarryingValue": "444672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31598000", "profitLoss": "None", "dividendPayout": "5132000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-30414000", "operatingCashflow": "87919000", "capitalExpenditures": "49297000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32049000", "cashflowFromInvestment": "-51189000", "stockBasedCompensation": "3916000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19439000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151006000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "income_statement": { "revenue": 1102361000, "cost_of_revenue": 1081837000, "gross_profit": 20524000, "ebit": -19389000, "ebitda": 149874000, "pretax_income": -29440000, "tax_provision": 7116000, "net_income": -36556000, "net_income_to_common": -36556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171331000, "total_current_assets": 1672231000, "total_assets": 6684718000, "short_term_debt": 57338000, "long_term_debt": 313229000, "total_debt": 370567000, "total_liabilities": 6649677000, "total_equity": 35041000, "shares_outstanding": 52382004, "goodwill_and_intangibles": 3399459000 }, "cash_flow": { "operating_cash_flow": 220161000, "capital_expenditure": 89185000, "free_cash_flow": 309346000, "dividends_paid": 5223000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240937, "ticker_id": 785, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19389000", "ebitda": "149874000", "netIncome": "-36556000", "grossProfit": "20524000", "depreciation": "None", "totalRevenue": "1102361000", "costOfRevenue": "1081837000", "interestIncome": "6401000", "incomeBeforeTax": "-29440000", "interestExpense": "10051000", "operatingIncome": "-19253000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7116000", "reportedCurrency": "USD", "netInterestIncome": "-3650000", "nonInterestIncome": "None", "operatingExpenses": "39777000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1081837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169263000", "sellingGeneralAndAdministrative": "34829000", "netIncomeFromContinuingOperations": "-36556000" }, "balance": { "goodwill": "1111525000", "inventory": "702635000", "commonStock": "515000", "currentDebt": "None", "investments": "None", "totalAssets": "6684718000", "longTermDebt": "313229000", "shortTermDebt": "57338000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2287934000", "reportedCurrency": "USD", "retainedEarnings": "-1499023000", "totalLiabilities": "6649677000", "otherCurrentAssets": "460471000", "totalCurrentAssets": "1672231000", "currentLongTermDebt": "57338000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "337794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5012487000", "currentAccountsPayable": "270823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4474954000", "shortLongTermDebtTotal": "391318000", "totalShareholderEquity": "35041000", "capitalLeaseObligations": "20751000", "otherCurrentLiabilities": "357402000", "totalCurrentLiabilities": "713782000", "otherNonCurrentLiabilities": "124182000", "totalNonCurrentLiabilities": "5821138000", "cashAndShortTermInvestments": "171331000", "commonStockSharesOutstanding": "52382004", "intangibleAssetsExcludingGoodwill": "2287934000", "cashAndCashEquivalentsAtCarryingValue": "171331000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101315000", "profitLoss": "None", "dividendPayout": "5223000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "10941000", "operatingCashflow": "220161000", "capitalExpenditures": "89185000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92364000", "cashflowFromInvestment": "-100222000", "stockBasedCompensation": "-38511000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5223000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81893000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226903000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1102361000, "cost_of_revenue": 1081837000, "gross_profit": 20524000, "research_and_development": null, "selling_general_admin": 34829000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19389000, "depreciation_amortisation": 169263000, "ebitda": 149874000, "interest_expense": 10051000, "interest_income": null, "other_non_operating": null, "pretax_income": -29440000, "tax_provision": 7116000, "effective_tax_rate": null, "net_income": -36556000, "net_income_continuing_ops": -36556000, "net_income_to_common": -36556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 171331000, "short_term_investments": 0, "net_receivables": 337794000, "inventory": 702635000, "other_current_assets": null, "total_current_assets": 1672231000, "net_ppe": null, "goodwill": 1111525000, "intangible_assets": 2287934000, "goodwill_and_intangibles": 3399459000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5012487000, "total_assets": 6684718000, "short_term_debt": 57338000, "accounts_payable": 270823000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 713782000, "long_term_debt": 313229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5821138000, "total_liabilities": 6649677000, "total_debt": 370567000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1499023000, "total_equity": 35041000, "shares_outstanding": 52382004, "operating_cash_flow": 220161000, "stock_based_compensation": -38511000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89185000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100222000, "dividends_paid": 5223000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92364000, "free_cash_flow": 309346000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19389000", "ebitda": "149874000", "netIncome": "-36556000", "grossProfit": "20524000", "depreciation": "None", "totalRevenue": "1102361000", "costOfRevenue": "1081837000", "interestIncome": "6401000", "incomeBeforeTax": "-29440000", "interestExpense": "10051000", "operatingIncome": "-19253000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7116000", "reportedCurrency": "USD", "netInterestIncome": "-3650000", "nonInterestIncome": "None", "operatingExpenses": "39777000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1081837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169263000", "sellingGeneralAndAdministrative": "34829000", "netIncomeFromContinuingOperations": "-36556000" }, "balance": { "goodwill": "1111525000", "inventory": "702635000", "commonStock": "515000", "currentDebt": "None", "investments": "None", "totalAssets": "6684718000", "longTermDebt": "313229000", "shortTermDebt": "57338000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2287934000", "reportedCurrency": "USD", "retainedEarnings": "-1499023000", "totalLiabilities": "6649677000", "otherCurrentAssets": "460471000", "totalCurrentAssets": "1672231000", "currentLongTermDebt": "57338000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "337794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5012487000", "currentAccountsPayable": "270823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4474954000", "shortLongTermDebtTotal": "391318000", "totalShareholderEquity": "35041000", "capitalLeaseObligations": "20751000", "otherCurrentLiabilities": "357402000", "totalCurrentLiabilities": "713782000", "otherNonCurrentLiabilities": "124182000", "totalNonCurrentLiabilities": "5821138000", "cashAndShortTermInvestments": "171331000", "commonStockSharesOutstanding": "52382004", "intangibleAssetsExcludingGoodwill": "2287934000", "cashAndCashEquivalentsAtCarryingValue": "171331000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-101315000", "profitLoss": "None", "dividendPayout": "5223000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "10941000", "operatingCashflow": "220161000", "capitalExpenditures": "89185000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92364000", "cashflowFromInvestment": "-100222000", "stockBasedCompensation": "-38511000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5223000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81893000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "226903000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "income_statement": { "revenue": 1017406000, "cost_of_revenue": 991852000, "gross_profit": 25554000, "ebit": -65474000, "ebitda": 56082000, "pretax_income": -73493000, "tax_provision": -4216000, "net_income": -69277000, "net_income_to_common": -69277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 388493000, "total_current_assets": 1332667000, "total_assets": 6251946000, "short_term_debt": 37357000, "long_term_debt": 313272000, "total_debt": 350629000, "total_liabilities": 2356172000, "total_equity": 3895774000, "shares_outstanding": 29635577, "goodwill_and_intangibles": 3442111000 }, "cash_flow": { "operating_cash_flow": -109638000, "capital_expenditure": 64822000, "free_cash_flow": -44816000, "dividends_paid": 10695000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240938, "ticker_id": 785, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-65474000", "ebitda": "56082000", "netIncome": "-69277000", "grossProfit": "25554000", "depreciation": "None", "totalRevenue": "1017406000", "costOfRevenue": "991852000", "interestIncome": "6318000", "incomeBeforeTax": "-73493000", "interestExpense": "8019000", "operatingIncome": "-53910000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4216000", "reportedCurrency": "USD", "netInterestIncome": "-1701000", "nonInterestIncome": "None", "operatingExpenses": "79464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "991852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121556000", "sellingGeneralAndAdministrative": "40141000", "netIncomeFromContinuingOperations": "-69277000" }, "balance": { "goodwill": "1106724000", "inventory": "388005000", "commonStock": "526000", "currentDebt": "None", "investments": "None", "totalAssets": "6251946000", "longTermDebt": "313272000", "shortTermDebt": "37357000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2335387000", "reportedCurrency": "USD", "retainedEarnings": "1011480000", "totalLiabilities": "2356172000", "otherCurrentAssets": "128407000", "totalCurrentAssets": "1332667000", "currentLongTermDebt": "37357000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "427762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4919279000", "currentAccountsPayable": "298749000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4519458000", "shortLongTermDebtTotal": "367128000", "totalShareholderEquity": "3895774000", "capitalLeaseObligations": "16499000", "otherCurrentLiabilities": "324298000", "totalCurrentLiabilities": "703862000", "otherNonCurrentLiabilities": "85031000", "totalNonCurrentLiabilities": "1652310000", "cashAndShortTermInvestments": "388493000", "commonStockSharesOutstanding": "29635577", "intangibleAssetsExcludingGoodwill": "2335387000", "cashAndCashEquivalentsAtCarryingValue": "388493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69277000", "profitLoss": "None", "dividendPayout": "10695000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "15382000", "operatingCashflow": "-109638000", "capitalExpenditures": "64822000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41590000", "cashflowFromInvestment": "283011000", "stockBasedCompensation": "36094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10695000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101259000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121556000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1017406000, "cost_of_revenue": 991852000, "gross_profit": 25554000, "research_and_development": null, "selling_general_admin": 40141000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -65474000, "depreciation_amortisation": 121556000, "ebitda": 56082000, "interest_expense": 8019000, "interest_income": null, "other_non_operating": null, "pretax_income": -73493000, "tax_provision": -4216000, "effective_tax_rate": null, "net_income": -69277000, "net_income_continuing_ops": -69277000, "net_income_to_common": -69277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 388493000, "short_term_investments": 0, "net_receivables": 427762000, "inventory": 388005000, "other_current_assets": null, "total_current_assets": 1332667000, "net_ppe": null, "goodwill": 1106724000, "intangible_assets": 2335387000, "goodwill_and_intangibles": 3442111000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4919279000, "total_assets": 6251946000, "short_term_debt": 37357000, "accounts_payable": 298749000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 703862000, "long_term_debt": 313272000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1652310000, "total_liabilities": 2356172000, "total_debt": 350629000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1011480000, "total_equity": 3895774000, "shares_outstanding": 29635577, "operating_cash_flow": -109638000, "stock_based_compensation": 36094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64822000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 283011000, "dividends_paid": 10695000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41590000, "free_cash_flow": -44816000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-65474000", "ebitda": "56082000", "netIncome": "-69277000", "grossProfit": "25554000", "depreciation": "None", "totalRevenue": "1017406000", "costOfRevenue": "991852000", "interestIncome": "6318000", "incomeBeforeTax": "-73493000", "interestExpense": "8019000", "operatingIncome": "-53910000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4216000", "reportedCurrency": "USD", "netInterestIncome": "-1701000", "nonInterestIncome": "None", "operatingExpenses": "79464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "991852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121556000", "sellingGeneralAndAdministrative": "40141000", "netIncomeFromContinuingOperations": "-69277000" }, "balance": { "goodwill": "1106724000", "inventory": "388005000", "commonStock": "526000", "currentDebt": "None", "investments": "None", "totalAssets": "6251946000", "longTermDebt": "313272000", "shortTermDebt": "37357000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2335387000", "reportedCurrency": "USD", "retainedEarnings": "1011480000", "totalLiabilities": "2356172000", "otherCurrentAssets": "128407000", "totalCurrentAssets": "1332667000", "currentLongTermDebt": "37357000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "427762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4919279000", "currentAccountsPayable": "298749000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4519458000", "shortLongTermDebtTotal": "367128000", "totalShareholderEquity": "3895774000", "capitalLeaseObligations": "16499000", "otherCurrentLiabilities": "324298000", "totalCurrentLiabilities": "703862000", "otherNonCurrentLiabilities": "85031000", "totalNonCurrentLiabilities": "1652310000", "cashAndShortTermInvestments": "388493000", "commonStockSharesOutstanding": "29635577", "intangibleAssetsExcludingGoodwill": "2335387000", "cashAndCashEquivalentsAtCarryingValue": "388493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-69277000", "profitLoss": "None", "dividendPayout": "10695000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "15382000", "operatingCashflow": "-109638000", "capitalExpenditures": "64822000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41590000", "cashflowFromInvestment": "283011000", "stockBasedCompensation": "36094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10695000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-101259000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121556000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "income_statement": { "revenue": 569784000, "cost_of_revenue": 133491000, "gross_profit": 436293000, "ebit": 38783000, "ebitda": 97136000, "pretax_income": 31654000, "tax_provision": 833000, "net_income": 30821000, "net_income_to_common": 30821000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 408240000, "total_current_assets": 785958000, "total_assets": 2879543000, "short_term_debt": 113477000, "long_term_debt": 79524000, "total_debt": 193001000, "total_liabilities": 1311296000, "total_equity": 1568247000, "shares_outstanding": 29635577, "goodwill_and_intangibles": 3493637000 }, "cash_flow": { "operating_cash_flow": 121310000, "capital_expenditure": 40840000, "free_cash_flow": 162150000, "dividends_paid": 7409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240939, "ticker_id": 785, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38783000", "ebitda": "97136000", "netIncome": "30821000", "grossProfit": "436293000", "depreciation": "None", "totalRevenue": "569784000", "costOfRevenue": "133491000", "interestIncome": "1906000", "incomeBeforeTax": "31654000", "interestExpense": "7129000", "operatingIncome": "13276000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "833000", "reportedCurrency": "USD", "netInterestIncome": "12094000", "nonInterestIncome": "None", "operatingExpenses": "423017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133491000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58353000", "sellingGeneralAndAdministrative": "37555000", "netIncomeFromContinuingOperations": "30821000" }, "balance": { "goodwill": "1105732000", "inventory": "96201000", "commonStock": "294000", "currentDebt": "None", "investments": "None", "totalAssets": "2879543000", "longTermDebt": "79524000", "shortTermDebt": "113477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2387905000", "reportedCurrency": "USD", "retainedEarnings": "1162114000", "totalLiabilities": "1311296000", "otherCurrentAssets": "66874000", "totalCurrentAssets": "785958000", "currentLongTermDebt": "112865000", "longTermInvestments": "12054000", "shortTermInvestments": "51993000", "currentNetReceivables": "162650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2093585000", "currentAccountsPayable": "143635000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1927212000", "shortLongTermDebtTotal": "213737000", "totalShareholderEquity": "1568247000", "capitalLeaseObligations": "21348000", "otherCurrentLiabilities": "261572000", "totalCurrentLiabilities": "518684000", "otherNonCurrentLiabilities": "53096000", "totalNonCurrentLiabilities": "792612000", "cashAndShortTermInvestments": "408240000", "commonStockSharesOutstanding": "29635577", "intangibleAssetsExcludingGoodwill": "2387905000", "cashAndCashEquivalentsAtCarryingValue": "408240000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30821000", "profitLoss": "None", "dividendPayout": "7409000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "20443000", "operatingCashflow": "121310000", "capitalExpenditures": "40840000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13052000", "cashflowFromInvestment": "-30331000", "stockBasedCompensation": "1944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "70879000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 569784000, "cost_of_revenue": 133491000, "gross_profit": 436293000, "research_and_development": null, "selling_general_admin": 37555000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38783000, "depreciation_amortisation": 58353000, "ebitda": 97136000, "interest_expense": 7129000, "interest_income": null, "other_non_operating": null, "pretax_income": 31654000, "tax_provision": 833000, "effective_tax_rate": null, "net_income": 30821000, "net_income_continuing_ops": 30821000, "net_income_to_common": 30821000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 408240000, "short_term_investments": 51993000, "net_receivables": 162650000, "inventory": 96201000, "other_current_assets": null, "total_current_assets": 785958000, "net_ppe": null, "goodwill": 1105732000, "intangible_assets": 2387905000, "goodwill_and_intangibles": 3493637000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2093585000, "total_assets": 2879543000, "short_term_debt": 113477000, "accounts_payable": 143635000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 518684000, "long_term_debt": 79524000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 792612000, "total_liabilities": 1311296000, "total_debt": 193001000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1162114000, "total_equity": 1568247000, "shares_outstanding": 29635577, "operating_cash_flow": 121310000, "stock_based_compensation": 1944000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40840000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30331000, "dividends_paid": 7409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13052000, "free_cash_flow": 162150000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38783000", "ebitda": "97136000", "netIncome": "30821000", "grossProfit": "436293000", "depreciation": "None", "totalRevenue": "569784000", "costOfRevenue": "133491000", "interestIncome": "1906000", "incomeBeforeTax": "31654000", "interestExpense": "7129000", "operatingIncome": "13276000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "833000", "reportedCurrency": "USD", "netInterestIncome": "12094000", "nonInterestIncome": "None", "operatingExpenses": "423017000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133491000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58353000", "sellingGeneralAndAdministrative": "37555000", "netIncomeFromContinuingOperations": "30821000" }, "balance": { "goodwill": "1105732000", "inventory": "96201000", "commonStock": "294000", "currentDebt": "None", "investments": "None", "totalAssets": "2879543000", "longTermDebt": "79524000", "shortTermDebt": "113477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2387905000", "reportedCurrency": "USD", "retainedEarnings": "1162114000", "totalLiabilities": "1311296000", "otherCurrentAssets": "66874000", "totalCurrentAssets": "785958000", "currentLongTermDebt": "112865000", "longTermInvestments": "12054000", "shortTermInvestments": "51993000", "currentNetReceivables": "162650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2093585000", "currentAccountsPayable": "143635000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1927212000", "shortLongTermDebtTotal": "213737000", "totalShareholderEquity": "1568247000", "capitalLeaseObligations": "21348000", "otherCurrentLiabilities": "261572000", "totalCurrentLiabilities": "518684000", "otherNonCurrentLiabilities": "53096000", "totalNonCurrentLiabilities": "792612000", "cashAndShortTermInvestments": "408240000", "commonStockSharesOutstanding": "29635577", "intangibleAssetsExcludingGoodwill": "2387905000", "cashAndCashEquivalentsAtCarryingValue": "408240000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30821000", "profitLoss": "None", "dividendPayout": "7409000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "20443000", "operatingCashflow": "121310000", "capitalExpenditures": "40840000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13052000", "cashflowFromInvestment": "-30331000", "stockBasedCompensation": "1944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "70879000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "income_statement": { "revenue": 549635000, "cost_of_revenue": 116735000, "gross_profit": 432900000, "ebit": 117835000, "ebitda": 171164000, "pretax_income": 113171000, "tax_provision": 17539000, "net_income": 95632000, "net_income_to_common": 95632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 331675000, "total_current_assets": 744593000, "total_assets": 2824117000, "short_term_debt": 112706000, "long_term_debt": 79336000, "total_debt": 192042000, "total_liabilities": 1294622000, "total_equity": 1529495000, "shares_outstanding": 29702055, "goodwill_and_intangibles": 4050112000 }, "cash_flow": { "operating_cash_flow": 161332000, "capital_expenditure": 39388000, "free_cash_flow": 200720000, "dividends_paid": 7353000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240941, "ticker_id": 785, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "117835000", "ebitda": "171164000", "netIncome": "95632000", "grossProfit": "432900000", "depreciation": "None", "totalRevenue": "549635000", "costOfRevenue": "116735000", "interestIncome": "336000", "incomeBeforeTax": "113171000", "interestExpense": "4664000", "operatingIncome": "92615000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "17539000", "reportedCurrency": "USD", "netInterestIncome": "-4664000", "nonInterestIncome": "None", "operatingExpenses": "340285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53329000", "sellingGeneralAndAdministrative": "36151000", "netIncomeFromContinuingOperations": "95632000" }, "balance": { "goodwill": "1619648000", "inventory": "116632000", "commonStock": "294000", "currentDebt": "None", "investments": "None", "totalAssets": "2824117000", "longTermDebt": "79336000", "shortTermDebt": "112706000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2430464000", "reportedCurrency": "USD", "retainedEarnings": "-741849000", "totalLiabilities": "1294622000", "otherCurrentAssets": "66982000", "totalCurrentAssets": "744593000", "currentLongTermDebt": "111898000", "longTermInvestments": "None", "shortTermInvestments": "84333000", "currentNetReceivables": "144972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5784731000", "currentAccountsPayable": "145301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1915191000", "shortLongTermDebtTotal": "201975000", "totalShareholderEquity": "1529495000", "capitalLeaseObligations": "10741000", "otherCurrentLiabilities": "230295000", "totalCurrentLiabilities": "540015000", "otherNonCurrentLiabilities": "9890000", "totalNonCurrentLiabilities": "754607000", "cashAndShortTermInvestments": "331675000", "commonStockSharesOutstanding": "29702055", "intangibleAssetsExcludingGoodwill": "2430464000", "cashAndCashEquivalentsAtCarryingValue": "331675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95632000", "profitLoss": "None", "dividendPayout": "7353000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-19108000", "operatingCashflow": "161332000", "capitalExpenditures": "39388000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9344000", "cashflowFromInvestment": "-39199000", "stockBasedCompensation": "2051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7353000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70879000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148551000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 549635000, "cost_of_revenue": 116735000, "gross_profit": 432900000, "research_and_development": null, "selling_general_admin": 36151000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117835000, "depreciation_amortisation": 53329000, "ebitda": 171164000, "interest_expense": 4664000, "interest_income": null, "other_non_operating": null, "pretax_income": 113171000, "tax_provision": 17539000, "effective_tax_rate": null, "net_income": 95632000, "net_income_continuing_ops": 95632000, "net_income_to_common": 95632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 331675000, "short_term_investments": 84333000, "net_receivables": 144972000, "inventory": 116632000, "other_current_assets": null, "total_current_assets": 744593000, "net_ppe": null, "goodwill": 1619648000, "intangible_assets": 2430464000, "goodwill_and_intangibles": 4050112000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5784731000, "total_assets": 2824117000, "short_term_debt": 112706000, "accounts_payable": 145301000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 540015000, "long_term_debt": 79336000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 754607000, "total_liabilities": 1294622000, "total_debt": 192042000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -741849000, "total_equity": 1529495000, "shares_outstanding": 29702055, "operating_cash_flow": 161332000, "stock_based_compensation": 2051000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39388000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39199000, "dividends_paid": 7353000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9344000, "free_cash_flow": 200720000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "117835000", "ebitda": "171164000", "netIncome": "95632000", "grossProfit": "432900000", "depreciation": "None", "totalRevenue": "549635000", "costOfRevenue": "116735000", "interestIncome": "336000", "incomeBeforeTax": "113171000", "interestExpense": "4664000", "operatingIncome": "92615000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "17539000", "reportedCurrency": "USD", "netInterestIncome": "-4664000", "nonInterestIncome": "None", "operatingExpenses": "340285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53329000", "sellingGeneralAndAdministrative": "36151000", "netIncomeFromContinuingOperations": "95632000" }, "balance": { "goodwill": "1619648000", "inventory": "116632000", "commonStock": "294000", "currentDebt": "None", "investments": "None", "totalAssets": "2824117000", "longTermDebt": "79336000", "shortTermDebt": "112706000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2430464000", "reportedCurrency": "USD", "retainedEarnings": "-741849000", "totalLiabilities": "1294622000", "otherCurrentAssets": "66982000", "totalCurrentAssets": "744593000", "currentLongTermDebt": "111898000", "longTermInvestments": "None", "shortTermInvestments": "84333000", "currentNetReceivables": "144972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5784731000", "currentAccountsPayable": "145301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1915191000", "shortLongTermDebtTotal": "201975000", "totalShareholderEquity": "1529495000", "capitalLeaseObligations": "10741000", "otherCurrentLiabilities": "230295000", "totalCurrentLiabilities": "540015000", "otherNonCurrentLiabilities": "9890000", "totalNonCurrentLiabilities": "754607000", "cashAndShortTermInvestments": "331675000", "commonStockSharesOutstanding": "29702055", "intangibleAssetsExcludingGoodwill": "2430464000", "cashAndCashEquivalentsAtCarryingValue": "331675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95632000", "profitLoss": "None", "dividendPayout": "7353000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-19108000", "operatingCashflow": "161332000", "capitalExpenditures": "39388000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9344000", "cashflowFromInvestment": "-39199000", "stockBasedCompensation": "2051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7353000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70879000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148551000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "income_statement": { "revenue": 490720000, "cost_of_revenue": 398884000, "gross_profit": 91836000, "ebit": 72081000, "ebitda": 126928000, "pretax_income": 67088000, "tax_provision": 9027000, "net_income": 58061000, "net_income_to_common": 58061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216115000, "total_current_assets": 1518751000, "total_assets": 7370671000, "short_term_debt": 10179000, "long_term_debt": 182009000, "total_debt": 192188000, "total_liabilities": 1272051000, "total_equity": 1438403000, "shares_outstanding": 29686066, "goodwill_and_intangibles": 4301095000 }, "cash_flow": { "operating_cash_flow": 116264000, "capital_expenditure": 55408000, "free_cash_flow": 171672000, "dividends_paid": 516000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240942, "ticker_id": 785, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72081000", "ebitda": "126928000", "netIncome": "58061000", "grossProfit": "91836000", "depreciation": "None", "totalRevenue": "490720000", "costOfRevenue": "398884000", "interestIncome": "4627000", "incomeBeforeTax": "67088000", "interestExpense": "4993000", "operatingIncome": "71854000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9027000", "reportedCurrency": "USD", "netInterestIncome": "-4993000", "nonInterestIncome": "None", "operatingExpenses": "19982000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "398884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54847000", "sellingGeneralAndAdministrative": "20885000", "netIncomeFromContinuingOperations": "58061000" }, "balance": { "goodwill": "1959830000", "inventory": "619185000", "commonStock": "294000", "currentDebt": "None", "investments": "None", "totalAssets": "7370671000", "longTermDebt": "182009000", "shortTermDebt": "10179000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2341265000", "reportedCurrency": "USD", "retainedEarnings": "-264815000", "totalLiabilities": "1272051000", "otherCurrentAssets": "77553000", "totalCurrentAssets": "1518751000", "currentLongTermDebt": "6012000", "longTermInvestments": "None", "shortTermInvestments": "83344000", "currentNetReceivables": "699714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5851920000", "currentAccountsPayable": "136848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "209763000", "totalShareholderEquity": "1438403000", "capitalLeaseObligations": "17575000", "otherCurrentLiabilities": "78466000", "totalCurrentLiabilities": "400088000", "otherNonCurrentLiabilities": "10764000", "totalNonCurrentLiabilities": "5084913000", "cashAndShortTermInvestments": "216115000", "commonStockSharesOutstanding": "29686066", "intangibleAssetsExcludingGoodwill": "2341265000", "cashAndCashEquivalentsAtCarryingValue": "216115000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58061000", "profitLoss": "None", "dividendPayout": "516000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "11983000", "operatingCashflow": "116264000", "capitalExpenditures": "55408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17012000", "cashflowFromInvestment": "-59204000", "stockBasedCompensation": "2237000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "516000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98538000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 490720000, "cost_of_revenue": 398884000, "gross_profit": 91836000, "research_and_development": null, "selling_general_admin": 20885000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72081000, "depreciation_amortisation": 54847000, "ebitda": 126928000, "interest_expense": 4993000, "interest_income": null, "other_non_operating": null, "pretax_income": 67088000, "tax_provision": 9027000, "effective_tax_rate": null, "net_income": 58061000, "net_income_continuing_ops": 58061000, "net_income_to_common": 58061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216115000, "short_term_investments": 83344000, "net_receivables": 699714000, "inventory": 619185000, "other_current_assets": null, "total_current_assets": 1518751000, "net_ppe": null, "goodwill": 1959830000, "intangible_assets": 2341265000, "goodwill_and_intangibles": 4301095000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5851920000, "total_assets": 7370671000, "short_term_debt": 10179000, "accounts_payable": 136848000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 400088000, "long_term_debt": 182009000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5084913000, "total_liabilities": 1272051000, "total_debt": 192188000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -264815000, "total_equity": 1438403000, "shares_outstanding": 29686066, "operating_cash_flow": 116264000, "stock_based_compensation": 2237000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55408000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59204000, "dividends_paid": 516000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17012000, "free_cash_flow": 171672000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72081000", "ebitda": "126928000", "netIncome": "58061000", "grossProfit": "91836000", "depreciation": "None", "totalRevenue": "490720000", "costOfRevenue": "398884000", "interestIncome": "4627000", "incomeBeforeTax": "67088000", "interestExpense": "4993000", "operatingIncome": "71854000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9027000", "reportedCurrency": "USD", "netInterestIncome": "-4993000", "nonInterestIncome": "None", "operatingExpenses": "19982000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "398884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54847000", "sellingGeneralAndAdministrative": "20885000", "netIncomeFromContinuingOperations": "58061000" }, "balance": { "goodwill": "1959830000", "inventory": "619185000", "commonStock": "294000", "currentDebt": "None", "investments": "None", "totalAssets": "7370671000", "longTermDebt": "182009000", "shortTermDebt": "10179000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2341265000", "reportedCurrency": "USD", "retainedEarnings": "-264815000", "totalLiabilities": "1272051000", "otherCurrentAssets": "77553000", "totalCurrentAssets": "1518751000", "currentLongTermDebt": "6012000", "longTermInvestments": "None", "shortTermInvestments": "83344000", "currentNetReceivables": "699714000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5851920000", "currentAccountsPayable": "136848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "209763000", "totalShareholderEquity": "1438403000", "capitalLeaseObligations": "17575000", "otherCurrentLiabilities": "78466000", "totalCurrentLiabilities": "400088000", "otherNonCurrentLiabilities": "10764000", "totalNonCurrentLiabilities": "5084913000", "cashAndShortTermInvestments": "216115000", "commonStockSharesOutstanding": "29686066", "intangibleAssetsExcludingGoodwill": "2341265000", "cashAndCashEquivalentsAtCarryingValue": "216115000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58061000", "profitLoss": "None", "dividendPayout": "516000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "11983000", "operatingCashflow": "116264000", "capitalExpenditures": "55408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17012000", "cashflowFromInvestment": "-59204000", "stockBasedCompensation": "2237000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "516000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98538000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "income_statement": { "revenue": 546689000, "cost_of_revenue": 411037000, "gross_profit": 135652000, "ebit": 124140000, "ebitda": 181137000, "pretax_income": 118734000, "tax_provision": 16843000, "net_income": 101891000, "net_income_to_common": 101891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172551000, "total_current_assets": 613713000, "total_assets": 2680124000, "short_term_debt": 13017000, "long_term_debt": 181948000, "total_debt": 194965000, "total_liabilities": 1291306000, "total_equity": 1388818000, "shares_outstanding": 30073662, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 77484000, "capital_expenditure": 42352000, "free_cash_flow": 119836000, "dividends_paid": 582000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240943, "ticker_id": 785, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "124140000", "ebitda": "181137000", "netIncome": "101891000", "grossProfit": "135652000", "depreciation": "None", "totalRevenue": "546689000", "costOfRevenue": "411037000", "interestIncome": "4502000", "incomeBeforeTax": "118734000", "interestExpense": "5406000", "operatingIncome": "124039000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16843000", "reportedCurrency": "USD", "netInterestIncome": "-5406000", "nonInterestIncome": "None", "operatingExpenses": "11613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "411037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56997000", "sellingGeneralAndAdministrative": "20633000", "netIncomeFromContinuingOperations": "101891000" }, "balance": { "goodwill": "None", "inventory": "109490000", "commonStock": "294000", "currentDebt": "None", "investments": "None", "totalAssets": "2680124000", "longTermDebt": "181948000", "shortTermDebt": "13017000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1001162000", "totalLiabilities": "1291306000", "otherCurrentAssets": "69088000", "totalCurrentAssets": "613713000", "currentLongTermDebt": "8549000", "longTermInvestments": "None", "shortTermInvestments": "82583000", "currentNetReceivables": "180001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2066411000", "currentAccountsPayable": "139301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "208005000", "totalShareholderEquity": "1388818000", "capitalLeaseObligations": "17508000", "otherCurrentLiabilities": "229608000", "totalCurrentLiabilities": "417296000", "otherNonCurrentLiabilities": "9882000", "totalNonCurrentLiabilities": "874010000", "cashAndShortTermInvestments": "172551000", "commonStockSharesOutstanding": "30073662", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "172551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101891000", "profitLoss": "None", "dividendPayout": "582000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-21336000", "operatingCashflow": "77484000", "capitalExpenditures": "42352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67677000", "cashflowFromInvestment": "-36297000", "stockBasedCompensation": "5118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "582000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57881000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 546689000, "cost_of_revenue": 411037000, "gross_profit": 135652000, "research_and_development": null, "selling_general_admin": 20633000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 124140000, "depreciation_amortisation": 56997000, "ebitda": 181137000, "interest_expense": 5406000, "interest_income": null, "other_non_operating": null, "pretax_income": 118734000, "tax_provision": 16843000, "effective_tax_rate": null, "net_income": 101891000, "net_income_continuing_ops": 101891000, "net_income_to_common": 101891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172551000, "short_term_investments": 82583000, "net_receivables": 180001000, "inventory": 109490000, "other_current_assets": null, "total_current_assets": 613713000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2066411000, "total_assets": 2680124000, "short_term_debt": 13017000, "accounts_payable": 139301000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 417296000, "long_term_debt": 181948000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 874010000, "total_liabilities": 1291306000, "total_debt": 194965000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1001162000, "total_equity": 1388818000, "shares_outstanding": 30073662, "operating_cash_flow": 77484000, "stock_based_compensation": 5118000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42352000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36297000, "dividends_paid": 582000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67677000, "free_cash_flow": 119836000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "124140000", "ebitda": "181137000", "netIncome": "101891000", "grossProfit": "135652000", "depreciation": "None", "totalRevenue": "546689000", "costOfRevenue": "411037000", "interestIncome": "4502000", "incomeBeforeTax": "118734000", "interestExpense": "5406000", "operatingIncome": "124039000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16843000", "reportedCurrency": "USD", "netInterestIncome": "-5406000", "nonInterestIncome": "None", "operatingExpenses": "11613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "411037000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56997000", "sellingGeneralAndAdministrative": "20633000", "netIncomeFromContinuingOperations": "101891000" }, "balance": { "goodwill": "None", "inventory": "109490000", "commonStock": "294000", "currentDebt": "None", "investments": "None", "totalAssets": "2680124000", "longTermDebt": "181948000", "shortTermDebt": "13017000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1001162000", "totalLiabilities": "1291306000", "otherCurrentAssets": "69088000", "totalCurrentAssets": "613713000", "currentLongTermDebt": "8549000", "longTermInvestments": "None", "shortTermInvestments": "82583000", "currentNetReceivables": "180001000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2066411000", "currentAccountsPayable": "139301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "208005000", "totalShareholderEquity": "1388818000", "capitalLeaseObligations": "17508000", "otherCurrentLiabilities": "229608000", "totalCurrentLiabilities": "417296000", "otherNonCurrentLiabilities": "9882000", "totalNonCurrentLiabilities": "874010000", "cashAndShortTermInvestments": "172551000", "commonStockSharesOutstanding": "30073662", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "172551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101891000", "profitLoss": "None", "dividendPayout": "582000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-21336000", "operatingCashflow": "77484000", "capitalExpenditures": "42352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67677000", "cashflowFromInvestment": "-36297000", "stockBasedCompensation": "5118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "582000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57881000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "income_statement": { "revenue": 634349000, "cost_of_revenue": 135114000, "gross_profit": 499235000, "ebit": 184094000, "ebitda": 242540000, "pretax_income": 178848000, "tax_provision": 21781000, "net_income": 157067000, "net_income_to_common": 157067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199371000, "total_current_assets": 601006000, "total_assets": 2675003000, "short_term_debt": 15875000, "long_term_debt": 181885000, "total_debt": 197760000, "total_liabilities": 1331561000, "total_equity": 1343442000, "shares_outstanding": 31102376, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 219131000, "capital_expenditure": 50042000, "free_cash_flow": 269173000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240944, "ticker_id": 785, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184094000", "ebitda": "242540000", "netIncome": "157067000", "grossProfit": "499235000", "depreciation": "None", "totalRevenue": "634349000", "costOfRevenue": "135114000", "interestIncome": "None", "incomeBeforeTax": "178848000", "interestExpense": "5246000", "operatingIncome": "169004000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21781000", "reportedCurrency": "USD", "netInterestIncome": "8351000", "nonInterestIncome": "None", "operatingExpenses": "330231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58446000", "sellingGeneralAndAdministrative": "23712000", "netIncomeFromContinuingOperations": "157067000" }, "balance": { "goodwill": "None", "inventory": "88154000", "commonStock": "299000", "currentDebt": "None", "investments": "None", "totalAssets": "2675003000", "longTermDebt": "181885000", "shortTermDebt": "15875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "944342000", "totalLiabilities": "1331561000", "otherCurrentAssets": "71172000", "totalCurrentAssets": "601006000", "currentLongTermDebt": "11106000", "longTermInvestments": "0", "shortTermInvestments": "81932000", "currentNetReceivables": "160377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2073997000", "currentAccountsPayable": "137243000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "212327000", "totalShareholderEquity": "1343442000", "capitalLeaseObligations": "19336000", "otherCurrentLiabilities": "268813000", "totalCurrentLiabilities": "443724000", "otherNonCurrentLiabilities": "19742000", "totalNonCurrentLiabilities": "887837000", "cashAndShortTermInvestments": "199371000", "commonStockSharesOutstanding": "31102376", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "199371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157067000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "10556000", "operatingCashflow": "219131000", "capitalExpenditures": "50042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128148000", "cashflowFromInvestment": "-63709000", "stockBasedCompensation": "1585000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-121997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 634349000, "cost_of_revenue": 135114000, "gross_profit": 499235000, "research_and_development": null, "selling_general_admin": 23712000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184094000, "depreciation_amortisation": 58446000, "ebitda": 242540000, "interest_expense": 5246000, "interest_income": null, "other_non_operating": null, "pretax_income": 178848000, "tax_provision": 21781000, "effective_tax_rate": null, "net_income": 157067000, "net_income_continuing_ops": 157067000, "net_income_to_common": 157067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199371000, "short_term_investments": 81932000, "net_receivables": 160377000, "inventory": 88154000, "other_current_assets": null, "total_current_assets": 601006000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2073997000, "total_assets": 2675003000, "short_term_debt": 15875000, "accounts_payable": 137243000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 443724000, "long_term_debt": 181885000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 887837000, "total_liabilities": 1331561000, "total_debt": 197760000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 944342000, "total_equity": 1343442000, "shares_outstanding": 31102376, "operating_cash_flow": 219131000, "stock_based_compensation": 1585000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50042000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63709000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -128148000, "free_cash_flow": 269173000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "184094000", "ebitda": "242540000", "netIncome": "157067000", "grossProfit": "499235000", "depreciation": "None", "totalRevenue": "634349000", "costOfRevenue": "135114000", "interestIncome": "None", "incomeBeforeTax": "178848000", "interestExpense": "5246000", "operatingIncome": "169004000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21781000", "reportedCurrency": "USD", "netInterestIncome": "8351000", "nonInterestIncome": "None", "operatingExpenses": "330231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58446000", "sellingGeneralAndAdministrative": "23712000", "netIncomeFromContinuingOperations": "157067000" }, "balance": { "goodwill": "None", "inventory": "88154000", "commonStock": "299000", "currentDebt": "None", "investments": "None", "totalAssets": "2675003000", "longTermDebt": "181885000", "shortTermDebt": "15875000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "944342000", "totalLiabilities": "1331561000", "otherCurrentAssets": "71172000", "totalCurrentAssets": "601006000", "currentLongTermDebt": "11106000", "longTermInvestments": "0", "shortTermInvestments": "81932000", "currentNetReceivables": "160377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2073997000", "currentAccountsPayable": "137243000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "212327000", "totalShareholderEquity": "1343442000", "capitalLeaseObligations": "19336000", "otherCurrentLiabilities": "268813000", "totalCurrentLiabilities": "443724000", "otherNonCurrentLiabilities": "19742000", "totalNonCurrentLiabilities": "887837000", "cashAndShortTermInvestments": "199371000", "commonStockSharesOutstanding": "31102376", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "199371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157067000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "10556000", "operatingCashflow": "219131000", "capitalExpenditures": "50042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-128148000", "cashflowFromInvestment": "-63709000", "stockBasedCompensation": "1585000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-121997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "income_statement": { "revenue": 540666000, "cost_of_revenue": 127164000, "gross_profit": 413502000, "ebit": 128402000, "ebitda": 187194000, "pretax_income": 121757000, "tax_provision": 21032000, "net_income": 100725000, "net_income_to_common": 100725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167586000, "total_current_assets": 579394000, "total_assets": 2659515000, "short_term_debt": 20477000, "long_term_debt": 183421000, "total_debt": 203898000, "total_liabilities": 1350725000, "total_equity": 1308790000, "shares_outstanding": 32392688, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 162734000, "capital_expenditure": 41667000, "free_cash_flow": 204401000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240946, "ticker_id": 785, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128402000", "ebitda": "187194000", "netIncome": "100725000", "grossProfit": "413502000", "depreciation": "None", "totalRevenue": "540666000", "costOfRevenue": "127164000", "interestIncome": "None", "incomeBeforeTax": "121757000", "interestExpense": "6645000", "operatingIncome": "99866000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "21032000", "reportedCurrency": "USD", "netInterestIncome": "-6645000", "nonInterestIncome": "None", "operatingExpenses": "313636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58792000", "sellingGeneralAndAdministrative": "37313000", "netIncomeFromContinuingOperations": "100725000" }, "balance": { "goodwill": "None", "inventory": "98386000", "commonStock": "312000", "currentDebt": "None", "investments": "None", "totalAssets": "2659515000", "longTermDebt": "183421000", "shortTermDebt": "20477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "891798000", "totalLiabilities": "1350725000", "otherCurrentAssets": "73432000", "totalCurrentAssets": "579394000", "currentLongTermDebt": "15623000", "longTermInvestments": "None", "shortTermInvestments": "81009000", "currentNetReceivables": "158981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2080121000", "currentAccountsPayable": "132377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "220535000", "totalShareholderEquity": "1308790000", "capitalLeaseObligations": "21491000", "otherCurrentLiabilities": "276203000", "totalCurrentLiabilities": "454151000", "otherNonCurrentLiabilities": "19881000", "totalNonCurrentLiabilities": "896574000", "cashAndShortTermInvestments": "167586000", "commonStockSharesOutstanding": "32392688", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "167586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100725000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-711000", "operatingCashflow": "162734000", "capitalExpenditures": "41667000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167599000", "cashflowFromInvestment": "-21811000", "stockBasedCompensation": "1676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136863000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 540666000, "cost_of_revenue": 127164000, "gross_profit": 413502000, "research_and_development": null, "selling_general_admin": 37313000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128402000, "depreciation_amortisation": 58792000, "ebitda": 187194000, "interest_expense": 6645000, "interest_income": null, "other_non_operating": null, "pretax_income": 121757000, "tax_provision": 21032000, "effective_tax_rate": null, "net_income": 100725000, "net_income_continuing_ops": 100725000, "net_income_to_common": 100725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167586000, "short_term_investments": 81009000, "net_receivables": 158981000, "inventory": 98386000, "other_current_assets": null, "total_current_assets": 579394000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2080121000, "total_assets": 2659515000, "short_term_debt": 20477000, "accounts_payable": 132377000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 454151000, "long_term_debt": 183421000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 896574000, "total_liabilities": 1350725000, "total_debt": 203898000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 891798000, "total_equity": 1308790000, "shares_outstanding": 32392688, "operating_cash_flow": 162734000, "stock_based_compensation": 1676000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41667000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21811000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -167599000, "free_cash_flow": 204401000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128402000", "ebitda": "187194000", "netIncome": "100725000", "grossProfit": "413502000", "depreciation": "None", "totalRevenue": "540666000", "costOfRevenue": "127164000", "interestIncome": "None", "incomeBeforeTax": "121757000", "interestExpense": "6645000", "operatingIncome": "99866000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "21032000", "reportedCurrency": "USD", "netInterestIncome": "-6645000", "nonInterestIncome": "None", "operatingExpenses": "313636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58792000", "sellingGeneralAndAdministrative": "37313000", "netIncomeFromContinuingOperations": "100725000" }, "balance": { "goodwill": "None", "inventory": "98386000", "commonStock": "312000", "currentDebt": "None", "investments": "None", "totalAssets": "2659515000", "longTermDebt": "183421000", "shortTermDebt": "20477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "891798000", "totalLiabilities": "1350725000", "otherCurrentAssets": "73432000", "totalCurrentAssets": "579394000", "currentLongTermDebt": "15623000", "longTermInvestments": "None", "shortTermInvestments": "81009000", "currentNetReceivables": "158981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2080121000", "currentAccountsPayable": "132377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "220535000", "totalShareholderEquity": "1308790000", "capitalLeaseObligations": "21491000", "otherCurrentLiabilities": "276203000", "totalCurrentLiabilities": "454151000", "otherNonCurrentLiabilities": "19881000", "totalNonCurrentLiabilities": "896574000", "cashAndShortTermInvestments": "167586000", "commonStockSharesOutstanding": "32392688", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "167586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "100725000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-711000", "operatingCashflow": "162734000", "capitalExpenditures": "41667000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167599000", "cashflowFromInvestment": "-21811000", "stockBasedCompensation": "1676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136863000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "income_statement": { "revenue": 654023000, "cost_of_revenue": 146084000, "gross_profit": 507939000, "ebit": 212452000, "ebitda": 276980000, "pretax_income": 205297000, "tax_provision": 37574000, "net_income": 167723000, "net_income_to_common": 167723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189539000, "total_current_assets": 578424000, "total_assets": 2678349000, "short_term_debt": 23957000, "long_term_debt": null, "total_debt": 23957000, "total_liabilities": 1343154000, "total_equity": 1335195000, "shares_outstanding": 33957145, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 227573000, "capital_expenditure": 42325000, "free_cash_flow": 269898000, "dividends_paid": 37187000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 240947, "ticker_id": 785, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:26:30.807001+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "212452000", "ebitda": "276980000", "netIncome": "167723000", "grossProfit": "507939000", "depreciation": "None", "totalRevenue": "654023000", "costOfRevenue": "146084000", "interestIncome": "None", "incomeBeforeTax": "205297000", "interestExpense": "7155000", "operatingIncome": "206196000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "37574000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "301743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146084000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64528000", "sellingGeneralAndAdministrative": "25147000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "97675000", "commonStock": "327000", "currentDebt": "None", "investments": "None", "totalAssets": "2678349000", "longTermDebt": "None", "shortTermDebt": "23957000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "890786000", "totalLiabilities": "1343154000", "otherCurrentAssets": "66337000", "totalCurrentAssets": "578424000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "100699000", "currentNetReceivables": "124174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2099925000", "currentAccountsPayable": "122015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "251211000", "totalShareholderEquity": "1335195000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "255854000", "totalCurrentLiabilities": "413731000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "929423000", "cashAndShortTermInvestments": "189539000", "commonStockSharesOutstanding": "33957145", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "189539000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167723000", "profitLoss": "None", "dividendPayout": "37187000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2040000", "operatingCashflow": "227573000", "capitalExpenditures": "42325000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160591000", "cashflowFromInvestment": "-71155000", "stockBasedCompensation": "1993000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37187000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65398000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 654023000, "cost_of_revenue": 146084000, "gross_profit": 507939000, "research_and_development": null, "selling_general_admin": 25147000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 212452000, "depreciation_amortisation": 64528000, "ebitda": 276980000, "interest_expense": 7155000, "interest_income": null, "other_non_operating": null, "pretax_income": 205297000, "tax_provision": 37574000, "effective_tax_rate": null, "net_income": 167723000, "net_income_continuing_ops": null, "net_income_to_common": 167723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189539000, "short_term_investments": 100699000, "net_receivables": 124174000, "inventory": 97675000, "other_current_assets": null, "total_current_assets": 578424000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2099925000, "total_assets": 2678349000, "short_term_debt": 23957000, "accounts_payable": 122015000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 413731000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 929423000, "total_liabilities": 1343154000, "total_debt": 23957000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 890786000, "total_equity": 1335195000, "shares_outstanding": 33957145, "operating_cash_flow": 227573000, "stock_based_compensation": 1993000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42325000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71155000, "dividends_paid": 37187000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -160591000, "free_cash_flow": 269898000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "212452000", "ebitda": "276980000", "netIncome": "167723000", "grossProfit": "507939000", "depreciation": "None", "totalRevenue": "654023000", "costOfRevenue": "146084000", "interestIncome": "None", "incomeBeforeTax": "205297000", "interestExpense": "7155000", "operatingIncome": "206196000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "37574000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "301743000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146084000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64528000", "sellingGeneralAndAdministrative": "25147000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "97675000", "commonStock": "327000", "currentDebt": "None", "investments": "None", "totalAssets": "2678349000", "longTermDebt": "None", "shortTermDebt": "23957000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "890786000", "totalLiabilities": "1343154000", "otherCurrentAssets": "66337000", "totalCurrentAssets": "578424000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "100699000", "currentNetReceivables": "124174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2099925000", "currentAccountsPayable": "122015000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "251211000", "totalShareholderEquity": "1335195000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "255854000", "totalCurrentLiabilities": "413731000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "929423000", "cashAndShortTermInvestments": "189539000", "commonStockSharesOutstanding": "33957145", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "189539000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "167723000", "profitLoss": "None", "dividendPayout": "37187000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2040000", "operatingCashflow": "227573000", "capitalExpenditures": "42325000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160591000", "cashflowFromInvestment": "-71155000", "stockBasedCompensation": "1993000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37187000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65398000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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" } ], "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" ] } } }