{ "ticker": { "uuid": "8064ed01-d34a-4ba7-ab2e-c02ce919a126", "symbol": "RLJ", "name": "RLJ Lodging Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Hotel & Motel", "page_url": "https://sharemaestro.com/factors/ticker/8064ed01-d34a-4ba7-ab2e-c02ce919a126/", "api_url": "https://sharemaestro.com/factors/api/tickers/8064ed01-d34a-4ba7-ab2e-c02ce919a126/" }, "ticker_metadata": { "id": 3392, "uuid": "8064ed01-d34a-4ba7-ab2e-c02ce919a126", "symbol": "RLJ", "name": "RLJ Lodging Trust", "asset_type": "equity", "market_cap": 1519380000, "stock_exchange_id": 3, "industry": "Reit - Hotel & Motel", "sector": "Real Estate", "description": "RLJ Lodging Trust is a publicly traded and publicly traded real estate investment trust primarily owning premium brand, high margin, focused service and compact full service hotels.", "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": "8064ed01-d34a-4ba7-ab2e-c02ce919a126", "symbol": "RLJ", "name": "RLJ Lodging Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Hotel & Motel", "page_url": "https://sharemaestro.com/factors/ticker/8064ed01-d34a-4ba7-ab2e-c02ce919a126/", "api_url": "https://sharemaestro.com/factors/api/tickers/8064ed01-d34a-4ba7-ab2e-c02ce919a126/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.73, "value": 0.69, "quality": 0.22, "momentum": 0.83, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 10.6, "market_cap": 1582826375.8, "pe_ratio": 63.8288, "earnings_yield": 0.0157, "ebitda_to_ev": 0.0782, "shareholder_yield": 0.0736, "roe": 0.0116, "piotroski_f_score": 6, "momentum_12_1": 0.3061, "volatility_252d": 0.2761 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:20.971327+00:00", "batch_id": "" }, "size": { "price_close": 10.6, "market_cap": 1582826375.8, "market_cap_usd": 1582826375.8, "enterprise_value": 4110737375.8, "shares_outstanding": 149323243, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 63.8288, "pb_ratio": 0.7383, "ptbv_ratio": 0.7383, "ps_ratio": 1.1624, "pcf_ratio": 6.2388, "pfcf_ratio": 3.4254, "ev_ebitda": 12.7894, "ev_ebit": 30.5102, "ev_sales": 3.0188, "ev_fcf": 8.8962, "earnings_yield": 0.0157, "fcf_yield": 0.1124, "price_to_sales": 1.1624, "price_to_book": 0.7383, "price_to_cashflow": 6.2388, "ebitda_to_ev": 0.0782, "sales_yield": 0.3313 }, "yield": { "dividend_yield": 0.0736, "buyback_yield": 0, "shareholder_yield": 0.0736, "debt_paydown_yield": null, "total_yield": 0.0736 }, "quality": { "gross_margin": 0.0143, "operating_margin": 0.0989, "net_margin": 0.0182, "ebitda_margin": 0.236, "fcf_margin": 0.3393, "roe": 0.0116, "roa": 0.0053, "roic": 0.0282, "roc_greenblatt": null, "asset_turnover": 0.29, "cash_conversion": 18.6337, "accruals_ratio": -0.0488, "sbc_to_revenue": 0.0108, "piotroski_f_score": 6, "altman_z_score": 0.3117, "earnings_stability_5y": 1.3357, "revenue_stability_5y": 0.3361, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0041, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.184, "net_debt_to_ebitda": 7.8649, "debt_to_assets": 0.6209, "interest_coverage": 1.2191, "current_ratio": 0.5303, "quick_ratio": 0.5303, "net_debt": 2527911000, "local_beta": 0.0018, "volatility_252d": 0.2761, "volatility_60d": 0.5977, "max_drawdown_12m": -0.145, "risk_adjusted_momentum": 1.109 }, "growth": { "revenue_growth_1y": -0.0083, "revenue_growth_3y_cagr": 0.0418, "revenue_growth_5y_cagr": 0.2378, "eps_growth_1y": -0.6268, "eps_growth_3y_cagr": -0.1206, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0735, "book_value_growth_1y": -0.0262, "revenue_growth": -0.0083, "earnings_growth": -0.6268 }, "momentum": { "price_return_1m": 0.1844, "price_return_3m": 0.3794, "price_return_6m": 0.5071, "price_return_9m": 0.4292, "price_return_12m": 0.5469, "price_return_12m_ex1m": 0.3061, "momentum_6m": 0.5071, "momentum_12m": 0.5469, "momentum_12_1": 0.3061, "distance_from_52w_high": 0, "distance_from_52w_low": 0.6715, "relative_strength": 0.447 }, "raw_ttm": { "revenue_ttm": 1361718000, "gross_profit_ttm": 19434000, "ebit_ttm": 134733000, "ebitda_ttm": 321418000, "net_income_ttm": 24798000, "eps_diluted_ttm": 0.1661, "operating_cash_flow_ttm": 253708000, "capital_expenditure_ttm": 208371000, "fcf_ttm": 462079000, "dividends_paid_ttm": 116440000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 110522000, "cash_and_equivalents": 387459000, "total_current_assets": 384459000, "total_current_liabilities": 725000000, "net_ppe": null, "total_assets": 4695232000, "total_debt": 2915370000, "total_equity": 2143994000, "net_working_capital": -3000000, "book_value_per_share": 14.3581, "retained_earnings": -1207648000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 14.3581 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 89, "rank_pb": 12, "rank_ptbv": 10, "rank_ps": 31, "rank_pcf": 23, "rank_ev_ebitda": 55, "rank_ev_ebit": 83, "rank_earnings_yield": 89, "rank_fcf_yield": 36, "rank_dividend_yield": 10, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 69, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 96, "rank_fcf_margin": 25, "rank_piotroski": 40, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 94, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 21 }, "composites": { "value_composite": 31, "quality_composite": 78, "momentum_composite": 17, "growth_composite": 95, "yield_composite": 7, "svqf_composite": 95, "vc1_composite": 25, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 27, "quality_value_composite": 0.3896, "os_score": 0.73, "value_percentile": 0.69, "quality_percentile": 0.22, "momentum_percentile": 0.83, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 22, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4814, "ticker_id": 3392, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:20.971327+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.6, "market_cap": 1582826375.8, "market_cap_usd": 1582826375.8, "enterprise_value": 4110737375.8, "shares_outstanding": 149323243, "fx_rate_to_usd": null, "pe_ratio": 63.82879167, "pb_ratio": 0.73826064, "ptbv_ratio": 0.73826064, "ps_ratio": 1.16237457, "pcf_ratio": 6.23877204, "pfcf_ratio": 3.42544538, "ev_ebitda": 12.78938135, "ev_ebit": 30.51024898, "ev_sales": 3.01878757, "ev_fcf": 8.89617874, "earnings_yield": 0.01566691, "fcf_yield": 0.11240781, "dividend_yield": 0.07356461, "buyback_yield": 0, "shareholder_yield": 0.07356461, "debt_paydown_yield": null, "total_yield": 0.07356461, "gross_margin": 0.01427168, "operating_margin": 0.09894339, "net_margin": 0.01821082, "ebitda_margin": 0.23603859, "fcf_margin": 0.33933531, "roe": 0.01156626, "roa": 0.00528153, "roic": 0.02818834, "roc_greenblatt": null, "asset_turnover": 0.29002145, "cash_conversion": 18.63372046, "accruals_ratio": -0.04875371, "sbc_to_revenue": 0.01075627, "debt_to_equity": 1.18397066, "net_debt_to_ebitda": 7.86487067, "debt_to_assets": 0.62092139, "interest_coverage": 1.21906046, "current_ratio": 0.53028828, "quick_ratio": 0.53028828, "net_debt": 2527911000, "revenue_growth_1y": -0.00832466, "revenue_growth_3y_cagr": 0.04184342, "revenue_growth_5y_cagr": 0.23775798, "eps_growth_1y": -0.62679469, "eps_growth_3y_cagr": -0.12063407, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.07351383, "book_value_growth_1y": -0.02615659, "piotroski_f_score": 6, "altman_z_score": 0.31171995, "earnings_stability_5y": 1.335726, "revenue_stability_5y": 0.336108, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.18435754, "price_return_3m": 0.37938214, "price_return_6m": 0.50711615, "price_return_9m": 0.42916852, "price_return_12m": 0.54694843, "price_return_12m_ex1m": 0.30614985, "distance_from_52w_high": 0, "distance_from_52w_low": 0.67152882, "relative_strength": 0.44698484, "local_beta": 0.0018, "volatility_252d": 0.276065, "volatility_60d": 0.597749, "max_drawdown_12m": -0.14499319, "revenue_ttm": 1361718000, "gross_profit_ttm": 19434000, "ebit_ttm": 134733000, "ebitda_ttm": 321418000, "net_income_ttm": 24798000, "eps_diluted_ttm": 0.16606926, "operating_cash_flow_ttm": 253708000, "capital_expenditure_ttm": 208371000, "fcf_ttm": 462079000, "dividends_paid_ttm": 116440000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 110522000, "cash_and_equivalents": 387459000, "total_current_assets": 384459000, "total_current_liabilities": 725000000, "net_ppe": null, "total_assets": 4695232000, "total_debt": 2915370000, "total_equity": 2143994000, "net_working_capital": -3000000, "book_value_per_share": 14.35807284, "retained_earnings": -1207648000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 14.35807284, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 89, "rank_pb": 12, "rank_ptbv": 10, "rank_ps": 31, "rank_pcf": 23, "rank_ev_ebitda": 55, "rank_ev_ebit": 83, "rank_earnings_yield": 89, "rank_fcf_yield": 36, "rank_dividend_yield": 10, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 69, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 96, "rank_fcf_margin": 25, "rank_piotroski": 40, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 94, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 21, "value_composite": 31, "quality_composite": 78, "momentum_composite": 17, "growth_composite": 95, "yield_composite": 7, "svqf_composite": 95, "vc1_composite": 25, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 22, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 10.6, "os": 0.73, "value": 0.69, "quality": 0.22, "momentum": 0.83, "confidence": 1, "coverage": 1, "pe_ratio": 63.8288, "earnings_yield": 0.0157, "shareholder_yield": 0.0736, "roe": 0.0116, "momentum_12_1": 0.3061, "complete_fields": { "id": 4814, "ticker_id": 3392, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:20.971327+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.6, "market_cap": 1582826375.8, "market_cap_usd": 1582826375.8, "enterprise_value": 4110737375.8, "shares_outstanding": 149323243, "fx_rate_to_usd": null, "pe_ratio": 63.82879167, "pb_ratio": 0.73826064, "ptbv_ratio": 0.73826064, "ps_ratio": 1.16237457, "pcf_ratio": 6.23877204, "pfcf_ratio": 3.42544538, "ev_ebitda": 12.78938135, "ev_ebit": 30.51024898, "ev_sales": 3.01878757, "ev_fcf": 8.89617874, "earnings_yield": 0.01566691, "fcf_yield": 0.11240781, "dividend_yield": 0.07356461, "buyback_yield": 0, "shareholder_yield": 0.07356461, "debt_paydown_yield": null, "total_yield": 0.07356461, "gross_margin": 0.01427168, "operating_margin": 0.09894339, "net_margin": 0.01821082, "ebitda_margin": 0.23603859, "fcf_margin": 0.33933531, "roe": 0.01156626, "roa": 0.00528153, "roic": 0.02818834, "roc_greenblatt": null, "asset_turnover": 0.29002145, "cash_conversion": 18.63372046, "accruals_ratio": -0.04875371, "sbc_to_revenue": 0.01075627, "debt_to_equity": 1.18397066, "net_debt_to_ebitda": 7.86487067, "debt_to_assets": 0.62092139, "interest_coverage": 1.21906046, "current_ratio": 0.53028828, "quick_ratio": 0.53028828, "net_debt": 2527911000, "revenue_growth_1y": -0.00832466, "revenue_growth_3y_cagr": 0.04184342, "revenue_growth_5y_cagr": 0.23775798, "eps_growth_1y": -0.62679469, "eps_growth_3y_cagr": -0.12063407, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.07351383, "book_value_growth_1y": -0.02615659, "piotroski_f_score": 6, "altman_z_score": 0.31171995, "earnings_stability_5y": 1.335726, "revenue_stability_5y": 0.336108, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.18435754, "price_return_3m": 0.37938214, "price_return_6m": 0.50711615, "price_return_9m": 0.42916852, "price_return_12m": 0.54694843, "price_return_12m_ex1m": 0.30614985, "distance_from_52w_high": 0, "distance_from_52w_low": 0.67152882, "relative_strength": 0.44698484, "local_beta": 0.0018, "volatility_252d": 0.276065, "volatility_60d": 0.597749, "max_drawdown_12m": -0.14499319, "revenue_ttm": 1361718000, "gross_profit_ttm": 19434000, "ebit_ttm": 134733000, "ebitda_ttm": 321418000, "net_income_ttm": 24798000, "eps_diluted_ttm": 0.16606926, "operating_cash_flow_ttm": 253708000, "capital_expenditure_ttm": 208371000, "fcf_ttm": 462079000, "dividends_paid_ttm": 116440000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 110522000, "cash_and_equivalents": 387459000, "total_current_assets": 384459000, "total_current_liabilities": 725000000, "net_ppe": null, "total_assets": 4695232000, "total_debt": 2915370000, "total_equity": 2143994000, "net_working_capital": -3000000, "book_value_per_share": 14.35807284, "retained_earnings": -1207648000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 14.35807284, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 89, "rank_pb": 12, "rank_ptbv": 10, "rank_ps": 31, "rank_pcf": 23, "rank_ev_ebitda": 55, "rank_ev_ebit": 83, "rank_earnings_yield": 89, "rank_fcf_yield": 36, "rank_dividend_yield": 10, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 69, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 96, "rank_fcf_margin": 25, "rank_piotroski": 40, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 94, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 21, "value_composite": 31, "quality_composite": 78, "momentum_composite": 17, "growth_composite": 95, "yield_composite": 7, "svqf_composite": 95, "vc1_composite": 25, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 22, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "income_statement": { "revenue": 1349860000, "cost_of_revenue": 1361546000, "gross_profit": -11686000, "ebit": 132023000, "ebitda": 318379000, "pretax_income": 29702000, "tax_provision": 1148000, "net_income": 28509000, "net_income_to_common": 28509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410160000, "total_current_assets": 498862000, "total_assets": 4742130000, "short_term_debt": 889997000, "long_term_debt": 2197218000, "total_debt": 3087215000, "total_liabilities": 2559470000, "total_equity": 2169526000, "shares_outstanding": 149662774, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 243798000, "capital_expenditure": 126403000, "free_cash_flow": 370201000, "dividends_paid": 116477000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322826, "ticker_id": 3392, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132023000", "ebitda": "318379000", "netIncome": "28509000", "grossProfit": "-11686000", "depreciation": "None", "totalRevenue": "1349860000", "costOfRevenue": "1361546000", "interestIncome": "13580000", "incomeBeforeTax": "29702000", "interestExpense": "112298000", "operatingIncome": "126039000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1148000", "reportedCurrency": "USD", "netInterestIncome": "-98718000", "nonInterestIncome": "None", "operatingExpenses": "-137725000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1361546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186356000", "sellingGeneralAndAdministrative": "47644000", "netIncomeFromContinuingOperations": "28554000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1511000", "currentDebt": "None", "investments": "None", "totalAssets": "4742130000", "longTermDebt": "2197218000", "shortTermDebt": "889997000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1178456000", "totalLiabilities": "2559470000", "otherCurrentAssets": "59059000", "totalCurrentAssets": "498862000", "currentLongTermDebt": "None", "longTermInvestments": "7357000", "shortTermInvestments": "None", "currentNetReceivables": "29643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4243268000", "currentAccountsPayable": "141568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4235911000", "shortLongTermDebtTotal": "2315407000", "totalShareholderEquity": "2169526000", "capitalLeaseObligations": "118189000", "otherCurrentLiabilities": "51466000", "totalCurrentLiabilities": "244063000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2315407000", "cashAndShortTermInvestments": "410160000", "commonStockSharesOutstanding": "149662774", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "410160000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30850000", "profitLoss": "None", "dividendPayout": "116477000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "243798000", "capitalExpenditures": "126403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177701000", "cashflowFromInvestment": "-57361000", "stockBasedCompensation": "15340000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116477000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32147000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "186356000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1349860000, "cost_of_revenue": 1361546000, "gross_profit": -11686000, "research_and_development": null, "selling_general_admin": 47644000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132023000, "depreciation_amortisation": 186356000, "ebitda": 318379000, "interest_expense": 112298000, "interest_income": null, "other_non_operating": null, "pretax_income": 29702000, "tax_provision": 1148000, "effective_tax_rate": null, "net_income": 28509000, "net_income_continuing_ops": 28554000, "net_income_to_common": 28509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 410160000, "short_term_investments": null, "net_receivables": 29643000, "inventory": null, "other_current_assets": null, "total_current_assets": 498862000, "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": 4243268000, "total_assets": 4742130000, "short_term_debt": 889997000, "accounts_payable": 141568000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244063000, "long_term_debt": 2197218000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2315407000, "total_liabilities": 2559470000, "total_debt": 3087215000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1178456000, "total_equity": 2169526000, "shares_outstanding": 149662774, "operating_cash_flow": 243798000, "stock_based_compensation": 15340000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126403000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57361000, "dividends_paid": 116477000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -177701000, "free_cash_flow": 370201000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "132023000", "ebitda": "318379000", "netIncome": "28509000", "grossProfit": "-11686000", "depreciation": "None", "totalRevenue": "1349860000", "costOfRevenue": "1361546000", "interestIncome": "13580000", "incomeBeforeTax": "29702000", "interestExpense": "112298000", "operatingIncome": "126039000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1148000", "reportedCurrency": "USD", "netInterestIncome": "-98718000", "nonInterestIncome": "None", "operatingExpenses": "-137725000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1361546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186356000", "sellingGeneralAndAdministrative": "47644000", "netIncomeFromContinuingOperations": "28554000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1511000", "currentDebt": "None", "investments": "None", "totalAssets": "4742130000", "longTermDebt": "2197218000", "shortTermDebt": "889997000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1178456000", "totalLiabilities": "2559470000", "otherCurrentAssets": "59059000", "totalCurrentAssets": "498862000", "currentLongTermDebt": "None", "longTermInvestments": "7357000", "shortTermInvestments": "None", "currentNetReceivables": "29643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4243268000", "currentAccountsPayable": "141568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4235911000", "shortLongTermDebtTotal": "2315407000", "totalShareholderEquity": "2169526000", "capitalLeaseObligations": "118189000", "otherCurrentLiabilities": "51466000", "totalCurrentLiabilities": "244063000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2315407000", "cashAndShortTermInvestments": "410160000", "commonStockSharesOutstanding": "149662774", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "410160000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30850000", "profitLoss": "None", "dividendPayout": "116477000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "243798000", "capitalExpenditures": "126403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177701000", "cashflowFromInvestment": "-57361000", "stockBasedCompensation": "15340000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116477000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32147000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "186356000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "income_statement": { "revenue": 1369440000, "cost_of_revenue": 984985000, "gross_profit": 384455000, "ebit": 174525000, "ebitda": 359463000, "pretax_income": 69790000, "tax_provision": 1599000, "net_income": 68021000, "net_income_to_common": 68021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 409809000, "total_current_assets": 497787000, "total_assets": 4883879000, "short_term_debt": 190678000, "long_term_debt": 2220081000, "total_debt": 2410759000, "total_liabilities": 2585602000, "total_equity": 2284558000, "shares_outstanding": 153475921, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 285419000, "capital_expenditure": 136484000, "free_cash_flow": 421903000, "dividends_paid": 94929000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322831, "ticker_id": 3392, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174525000", "ebitda": "359463000", "netIncome": "68021000", "grossProfit": "384455000", "depreciation": "None", "totalRevenue": "1369440000", "costOfRevenue": "984985000", "interestIncome": "17314000", "incomeBeforeTax": "69790000", "interestExpense": "104735000", "operatingIncome": "150220000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1599000", "reportedCurrency": "USD", "netInterestIncome": "-94044000", "nonInterestIncome": "None", "operatingExpenses": "234235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "984985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184938000", "sellingGeneralAndAdministrative": "54804000", "netIncomeFromContinuingOperations": "68191000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1533000", "currentDebt": "None", "investments": "None", "totalAssets": "4883879000", "longTermDebt": "2220081000", "shortTermDebt": "190678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1090186000", "totalLiabilities": "2585602000", "otherCurrentAssets": "62484000", "totalCurrentAssets": "497787000", "currentLongTermDebt": "None", "longTermInvestments": "7457000", "shortTermInvestments": "None", "currentNetReceivables": "25494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4386092000", "currentAccountsPayable": "154643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4378635000", "shortLongTermDebtTotal": "2339183000", "totalShareholderEquity": "2284558000", "capitalLeaseObligations": "119102000", "otherCurrentLiabilities": "51534000", "totalCurrentLiabilities": "246419000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2339183000", "cashAndShortTermInvestments": "409809000", "commonStockSharesOutstanding": "153475921", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "409809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68191000", "profitLoss": "None", "dividendPayout": "94929000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "285419000", "capitalExpenditures": "136484000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131691000", "cashflowFromInvestment": "-275730000", "stockBasedCompensation": "20804000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94929000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31012000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184938000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1369440000, "cost_of_revenue": 984985000, "gross_profit": 384455000, "research_and_development": null, "selling_general_admin": 54804000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174525000, "depreciation_amortisation": 184938000, "ebitda": 359463000, "interest_expense": 104735000, "interest_income": null, "other_non_operating": null, "pretax_income": 69790000, "tax_provision": 1599000, "effective_tax_rate": null, "net_income": 68021000, "net_income_continuing_ops": 68191000, "net_income_to_common": 68021000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 409809000, "short_term_investments": null, "net_receivables": 25494000, "inventory": null, "other_current_assets": null, "total_current_assets": 497787000, "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": 4386092000, "total_assets": 4883879000, "short_term_debt": 190678000, "accounts_payable": 154643000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246419000, "long_term_debt": 2220081000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2339183000, "total_liabilities": 2585602000, "total_debt": 2410759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1090186000, "total_equity": 2284558000, "shares_outstanding": 153475921, "operating_cash_flow": 285419000, "stock_based_compensation": 20804000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136484000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -275730000, "dividends_paid": 94929000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131691000, "free_cash_flow": 421903000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "174525000", "ebitda": "359463000", "netIncome": "68021000", "grossProfit": "384455000", "depreciation": "None", "totalRevenue": "1369440000", "costOfRevenue": "984985000", "interestIncome": "17314000", "incomeBeforeTax": "69790000", "interestExpense": "104735000", "operatingIncome": "150220000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1599000", "reportedCurrency": "USD", "netInterestIncome": "-94044000", "nonInterestIncome": "None", "operatingExpenses": "234235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "984985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184938000", "sellingGeneralAndAdministrative": "54804000", "netIncomeFromContinuingOperations": "68191000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1533000", "currentDebt": "None", "investments": "None", "totalAssets": "4883879000", "longTermDebt": "2220081000", "shortTermDebt": "190678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1090186000", "totalLiabilities": "2585602000", "otherCurrentAssets": "62484000", "totalCurrentAssets": "497787000", "currentLongTermDebt": "None", "longTermInvestments": "7457000", "shortTermInvestments": "None", "currentNetReceivables": "25494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4386092000", "currentAccountsPayable": "154643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4378635000", "shortLongTermDebtTotal": "2339183000", "totalShareholderEquity": "2284558000", "capitalLeaseObligations": "119102000", "otherCurrentLiabilities": "51534000", "totalCurrentLiabilities": "246419000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2339183000", "cashAndShortTermInvestments": "409809000", "commonStockSharesOutstanding": "153475921", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "409809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68191000", "profitLoss": "None", "dividendPayout": "94929000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "285419000", "capitalExpenditures": "136484000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131691000", "cashflowFromInvestment": "-275730000", "stockBasedCompensation": "20804000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94929000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31012000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184938000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "income_statement": { "revenue": 1325577000, "cost_of_revenue": 934896000, "gross_profit": 390681000, "ebit": 170580000, "ebitda": 354643000, "pretax_income": 77873000, "tax_provision": 1256000, "net_income": 76405000, "net_income_to_common": 76405000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 516675000, "total_current_assets": 639541000, "total_assets": 4919295000, "short_term_debt": 392017000, "long_term_debt": 2220778000, "total_debt": 2612795000, "total_liabilities": 2568505000, "total_equity": 2336862000, "shares_outstanding": 156556414, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 315142000, "capital_expenditure": 132349000, "free_cash_flow": 447491000, "dividends_paid": 74309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322836, "ticker_id": 3392, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170580000", "ebitda": "354643000", "netIncome": "76405000", "grossProfit": "390681000", "depreciation": "None", "totalRevenue": "1325577000", "costOfRevenue": "934896000", "interestIncome": "16736000", "incomeBeforeTax": "77873000", "interestExpense": "92707000", "operatingIncome": "152580000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1256000", "reportedCurrency": "USD", "netInterestIncome": "-78884000", "nonInterestIncome": "None", "operatingExpenses": "238101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "934896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184063000", "sellingGeneralAndAdministrative": "58998000", "netIncomeFromContinuingOperations": "75377000" }, "balance": { "goodwill": "None", "inventory": "-25419000", "commonStock": "1553000", "currentDebt": "None", "investments": "None", "totalAssets": "4919295000", "longTermDebt": "2220778000", "shortTermDebt": "392017000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1055183000", "totalLiabilities": "2568505000", "otherCurrentAssets": "96703000", "totalCurrentAssets": "639541000", "currentLongTermDebt": "None", "longTermInvestments": "7398000", "shortTermInvestments": "1", "currentNetReceivables": "26163000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4279754000", "currentAccountsPayable": "147819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4272356000", "shortLongTermDebtTotal": "2343366000", "totalShareholderEquity": "2336862000", "capitalLeaseObligations": "122588000", "otherCurrentLiabilities": "45039000", "totalCurrentLiabilities": "225139000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2343366000", "cashAndShortTermInvestments": "516675000", "commonStockSharesOutstanding": "156556414", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "516675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76617000", "profitLoss": "None", "dividendPayout": "74309000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "315142000", "capitalExpenditures": "132349000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161452000", "cashflowFromInvestment": "-134749000", "stockBasedCompensation": "24285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184063000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1325577000, "cost_of_revenue": 934896000, "gross_profit": 390681000, "research_and_development": 0.06, "selling_general_admin": 58998000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170580000, "depreciation_amortisation": 184063000, "ebitda": 354643000, "interest_expense": 92707000, "interest_income": null, "other_non_operating": null, "pretax_income": 77873000, "tax_provision": 1256000, "effective_tax_rate": null, "net_income": 76405000, "net_income_continuing_ops": 75377000, "net_income_to_common": 76405000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 516675000, "short_term_investments": 1, "net_receivables": 26163000, "inventory": -25419000, "other_current_assets": null, "total_current_assets": 639541000, "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": 4279754000, "total_assets": 4919295000, "short_term_debt": 392017000, "accounts_payable": 147819000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 225139000, "long_term_debt": 2220778000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2343366000, "total_liabilities": 2568505000, "total_debt": 2612795000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1055183000, "total_equity": 2336862000, "shares_outstanding": 156556414, "operating_cash_flow": 315142000, "stock_based_compensation": 24285000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132349000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134749000, "dividends_paid": 74309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -161452000, "free_cash_flow": 447491000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "170580000", "ebitda": "354643000", "netIncome": "76405000", "grossProfit": "390681000", "depreciation": "None", "totalRevenue": "1325577000", "costOfRevenue": "934896000", "interestIncome": "16736000", "incomeBeforeTax": "77873000", "interestExpense": "92707000", "operatingIncome": "152580000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1256000", "reportedCurrency": "USD", "netInterestIncome": "-78884000", "nonInterestIncome": "None", "operatingExpenses": "238101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "934896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184063000", "sellingGeneralAndAdministrative": "58998000", "netIncomeFromContinuingOperations": "75377000" }, "balance": { "goodwill": "None", "inventory": "-25419000", "commonStock": "1553000", "currentDebt": "None", "investments": "None", "totalAssets": "4919295000", "longTermDebt": "2220778000", "shortTermDebt": "392017000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1055183000", "totalLiabilities": "2568505000", "otherCurrentAssets": "96703000", "totalCurrentAssets": "639541000", "currentLongTermDebt": "None", "longTermInvestments": "7398000", "shortTermInvestments": "1", "currentNetReceivables": "26163000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4279754000", "currentAccountsPayable": "147819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4272356000", "shortLongTermDebtTotal": "2343366000", "totalShareholderEquity": "2336862000", "capitalLeaseObligations": "122588000", "otherCurrentLiabilities": "45039000", "totalCurrentLiabilities": "225139000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2343366000", "cashAndShortTermInvestments": "516675000", "commonStockSharesOutstanding": "156556414", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "516675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76617000", "profitLoss": "None", "dividendPayout": "74309000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "315142000", "capitalExpenditures": "132349000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161452000", "cashflowFromInvestment": "-134749000", "stockBasedCompensation": "24285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "184063000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "income_statement": { "revenue": 1193662000, "cost_of_revenue": 831404000, "gross_profit": 362258000, "ebit": 130921000, "ebitda": 319061000, "pretax_income": 43733000, "tax_provision": 1518000, "net_income": 41925000, "net_income_to_common": 41925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 481316000, "total_current_assets": 654003000, "total_assets": 4978225000, "short_term_debt": 294005000, "long_term_debt": 2217555000, "total_debt": 2511560000, "total_liabilities": 2549579000, "total_equity": 2428646000, "shares_outstanding": 161947807, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 256519000, "capital_expenditure": 183590000, "free_cash_flow": 440109000, "dividends_paid": 38403000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322841, "ticker_id": 3392, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130921000", "ebitda": "319061000", "netIncome": "41925000", "grossProfit": "362258000", "depreciation": "None", "totalRevenue": "1193662000", "costOfRevenue": "831404000", "interestIncome": "88139000", "incomeBeforeTax": "43733000", "interestExpense": "93155000", "operatingIncome": "121053000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1518000", "reportedCurrency": "USD", "netInterestIncome": "-88596000", "nonInterestIncome": "None", "operatingExpenses": "241205000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "831404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188140000", "sellingGeneralAndAdministrative": "56330000", "netIncomeFromContinuingOperations": "42215000" }, "balance": { "goodwill": "None", "inventory": "55070000", "commonStock": "1620000", "currentDebt": "None", "investments": "None", "totalAssets": "4978225000", "longTermDebt": "2217555000", "shortTermDebt": "294005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1049441000", "totalLiabilities": "2549579000", "otherCurrentAssets": "79089000", "totalCurrentAssets": "654003000", "currentLongTermDebt": "None", "longTermInvestments": "6979000", "shortTermInvestments": "4180328000", "currentNetReceivables": "38528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4324222000", "currentAccountsPayable": "155916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4317243000", "shortLongTermDebtTotal": "2511560000", "totalShareholderEquity": "2428646000", "capitalLeaseObligations": "117010000", "otherCurrentLiabilities": "-282445000", "totalCurrentLiabilities": "191245000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2358334000", "cashAndShortTermInvestments": "481316000", "commonStockSharesOutstanding": "161947807", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "481316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42215000", "profitLoss": "None", "dividendPayout": "38403000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "7563000", "operatingCashflow": "256519000", "capitalExpenditures": "183590000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-298487000", "cashflowFromInvestment": "-135515000", "stockBasedCompensation": "21664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38403000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61237000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1193662000, "cost_of_revenue": 831404000, "gross_profit": 362258000, "research_and_development": 0.04, "selling_general_admin": 56330000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130921000, "depreciation_amortisation": 188140000, "ebitda": 319061000, "interest_expense": 93155000, "interest_income": null, "other_non_operating": null, "pretax_income": 43733000, "tax_provision": 1518000, "effective_tax_rate": null, "net_income": 41925000, "net_income_continuing_ops": 42215000, "net_income_to_common": 41925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 481316000, "short_term_investments": 4180328000, "net_receivables": 38528000, "inventory": 55070000, "other_current_assets": null, "total_current_assets": 654003000, "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": 4324222000, "total_assets": 4978225000, "short_term_debt": 294005000, "accounts_payable": 155916000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 191245000, "long_term_debt": 2217555000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2358334000, "total_liabilities": 2549579000, "total_debt": 2511560000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1049441000, "total_equity": 2428646000, "shares_outstanding": 161947807, "operating_cash_flow": 256519000, "stock_based_compensation": 21664000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 183590000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135515000, "dividends_paid": 38403000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -298487000, "free_cash_flow": 440109000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130921000", "ebitda": "319061000", "netIncome": "41925000", "grossProfit": "362258000", "depreciation": "None", "totalRevenue": "1193662000", "costOfRevenue": "831404000", "interestIncome": "88139000", "incomeBeforeTax": "43733000", "interestExpense": "93155000", "operatingIncome": "121053000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1518000", "reportedCurrency": "USD", "netInterestIncome": "-88596000", "nonInterestIncome": "None", "operatingExpenses": "241205000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "831404000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188140000", "sellingGeneralAndAdministrative": "56330000", "netIncomeFromContinuingOperations": "42215000" }, "balance": { "goodwill": "None", "inventory": "55070000", "commonStock": "1620000", "currentDebt": "None", "investments": "None", "totalAssets": "4978225000", "longTermDebt": "2217555000", "shortTermDebt": "294005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1049441000", "totalLiabilities": "2549579000", "otherCurrentAssets": "79089000", "totalCurrentAssets": "654003000", "currentLongTermDebt": "None", "longTermInvestments": "6979000", "shortTermInvestments": "4180328000", "currentNetReceivables": "38528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4324222000", "currentAccountsPayable": "155916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4317243000", "shortLongTermDebtTotal": "2511560000", "totalShareholderEquity": "2428646000", "capitalLeaseObligations": "117010000", "otherCurrentLiabilities": "-282445000", "totalCurrentLiabilities": "191245000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2358334000", "cashAndShortTermInvestments": "481316000", "commonStockSharesOutstanding": "161947807", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "481316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42215000", "profitLoss": "None", "dividendPayout": "38403000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "7563000", "operatingCashflow": "256519000", "capitalExpenditures": "183590000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-298487000", "cashflowFromInvestment": "-135515000", "stockBasedCompensation": "21664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38403000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61237000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "income_statement": { "revenue": 785664000, "cost_of_revenue": 600375000, "gross_profit": 185289000, "ebit": -207782000, "ebitda": -20004000, "pretax_income": -309900000, "tax_provision": 1188000, "net_income": -305168000, "net_income_to_common": -305168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 665341000, "total_current_assets": 778350000, "total_assets": 5148976000, "short_term_debt": 20047000, "long_term_debt": 2409438000, "total_debt": 2429485000, "total_liabilities": 2735109000, "total_equity": 2413867000, "shares_outstanding": 163998390, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42961000, "capital_expenditure": 222938000, "free_cash_flow": 265899000, "dividends_paid": 31816000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322846, "ticker_id": 3392, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-207782000", "ebitda": "-20004000", "netIncome": "-305168000", "grossProfit": "185289000", "depreciation": "None", "totalRevenue": "785664000", "costOfRevenue": "600375000", "interestIncome": "996000", "incomeBeforeTax": "-309900000", "interestExpense": "106366000", "operatingIncome": "-50015000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1188000", "reportedCurrency": "USD", "netInterestIncome": "-105370000", "nonInterestIncome": "None", "operatingExpenses": "235304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.39", "otherNonOperatingIncome": "-8580000", "costofGoodsAndServicesSold": "600375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187778000", "sellingGeneralAndAdministrative": "47526000", "netIncomeFromContinuingOperations": "-311088000" }, "balance": { "goodwill": "None", "inventory": "48528000", "commonStock": "1665000", "currentDebt": "None", "investments": "None", "totalAssets": "5148976000", "longTermDebt": "2409438000", "shortTermDebt": "20047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1046739000", "totalLiabilities": "2735109000", "otherCurrentAssets": "33390000", "totalCurrentAssets": "778350000", "currentLongTermDebt": "None", "longTermInvestments": "6522000", "shortTermInvestments": "1548000", "currentNetReceivables": "31091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4370626000", "currentAccountsPayable": "155136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144988000", "shortLongTermDebtTotal": "2532469000", "totalShareholderEquity": "2413867000", "capitalLeaseObligations": "123031000", "otherCurrentLiabilities": "27457000", "totalCurrentLiabilities": "182593000", "otherNonCurrentLiabilities": "143078000", "totalNonCurrentLiabilities": "2552516000", "cashAndShortTermInvestments": "665341000", "commonStockSharesOutstanding": "163998390", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "665341000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-311088000", "profitLoss": "None", "dividendPayout": "31816000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "17969000", "operatingCashflow": "42961000", "capitalExpenditures": "222938000", "changeInReceivables": "-17969000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-239255000", "cashflowFromInvestment": "-24627000", "stockBasedCompensation": "17054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31816000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-220921000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2543000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185688000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 785664000, "cost_of_revenue": 600375000, "gross_profit": 185289000, "research_and_development": 0.39, "selling_general_admin": 47526000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -207782000, "depreciation_amortisation": 187778000, "ebitda": -20004000, "interest_expense": 106366000, "interest_income": null, "other_non_operating": null, "pretax_income": -309900000, "tax_provision": 1188000, "effective_tax_rate": null, "net_income": -305168000, "net_income_continuing_ops": -311088000, "net_income_to_common": -305168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 665341000, "short_term_investments": 1548000, "net_receivables": 31091000, "inventory": 48528000, "other_current_assets": null, "total_current_assets": 778350000, "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": 4370626000, "total_assets": 5148976000, "short_term_debt": 20047000, "accounts_payable": 155136000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 182593000, "long_term_debt": 2409438000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2552516000, "total_liabilities": 2735109000, "total_debt": 2429485000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1046739000, "total_equity": 2413867000, "shares_outstanding": 163998390, "operating_cash_flow": 42961000, "stock_based_compensation": 17054000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 222938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24627000, "dividends_paid": 31816000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -239255000, "free_cash_flow": 265899000, "net_change_in_cash": -220921000 }, "raw_data": { "income": { "ebit": "-207782000", "ebitda": "-20004000", "netIncome": "-305168000", "grossProfit": "185289000", "depreciation": "None", "totalRevenue": "785664000", "costOfRevenue": "600375000", "interestIncome": "996000", "incomeBeforeTax": "-309900000", "interestExpense": "106366000", "operatingIncome": "-50015000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1188000", "reportedCurrency": "USD", "netInterestIncome": "-105370000", "nonInterestIncome": "None", "operatingExpenses": "235304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.39", "otherNonOperatingIncome": "-8580000", "costofGoodsAndServicesSold": "600375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187778000", "sellingGeneralAndAdministrative": "47526000", "netIncomeFromContinuingOperations": "-311088000" }, "balance": { "goodwill": "None", "inventory": "48528000", "commonStock": "1665000", "currentDebt": "None", "investments": "None", "totalAssets": "5148976000", "longTermDebt": "2409438000", "shortTermDebt": "20047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1046739000", "totalLiabilities": "2735109000", "otherCurrentAssets": "33390000", "totalCurrentAssets": "778350000", "currentLongTermDebt": "None", "longTermInvestments": "6522000", "shortTermInvestments": "1548000", "currentNetReceivables": "31091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4370626000", "currentAccountsPayable": "155136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144988000", "shortLongTermDebtTotal": "2532469000", "totalShareholderEquity": "2413867000", "capitalLeaseObligations": "123031000", "otherCurrentLiabilities": "27457000", "totalCurrentLiabilities": "182593000", "otherNonCurrentLiabilities": "143078000", "totalNonCurrentLiabilities": "2552516000", "cashAndShortTermInvestments": "665341000", "commonStockSharesOutstanding": "163998390", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "665341000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-311088000", "profitLoss": "None", "dividendPayout": "31816000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "17969000", "operatingCashflow": "42961000", "capitalExpenditures": "222938000", "changeInReceivables": "-17969000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-239255000", "cashflowFromInvestment": "-24627000", "stockBasedCompensation": "17054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31816000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-220921000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2543000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185688000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "income_statement": { "revenue": 464633000, "cost_of_revenue": 494868000, "gross_profit": -30235000, "ebit": -265543999, "ebitda": -73780000, "pretax_income": -356832000, "tax_provision": 51970000, "net_income": -404441000, "net_income_to_common": -404441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 899813000, "total_current_assets": 980969000, "total_assets": 5617172000, "short_term_debt": 32177000, "long_term_debt": 2587731000, "total_debt": 2619908000, "total_liabilities": 2929784000, "total_equity": 2687388000, "shares_outstanding": 164503661, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -168708000, "capital_expenditure": 73337000, "free_cash_flow": -95371000, "dividends_paid": 86116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322851, "ticker_id": 3392, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-265543999", "ebitda": "-73780000", "netIncome": "-404441000", "grossProfit": "-30235000", "depreciation": "None", "totalRevenue": "464633000", "costOfRevenue": "494868000", "interestIncome": "104386000", "incomeBeforeTax": "-356832000", "interestExpense": "96129000", "operatingIncome": "-71376000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "51970000", "reportedCurrency": "USD", "netInterestIncome": "-96308000", "nonInterestIncome": "None", "operatingExpenses": "41141000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.75", "otherNonOperatingIncome": "8881000", "costofGoodsAndServicesSold": "494868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191763999", "sellingGeneralAndAdministrative": "41141000", "netIncomeFromContinuingOperations": "-400348000" }, "balance": { "goodwill": "None", "inventory": "34977000", "commonStock": "1650000", "currentDebt": "None", "investments": "None", "totalAssets": "5617172000", "longTermDebt": "2587731000", "shortTermDebt": "32177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-710161000", "totalLiabilities": "2929784000", "otherCurrentAssets": "32833000", "totalCurrentAssets": "980969000", "currentLongTermDebt": "None", "longTermInvestments": "6798000", "shortTermInvestments": "None", "currentNetReceivables": "13346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4636203000", "currentAccountsPayable": "172325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4486416000", "shortLongTermDebtTotal": "2710324000", "totalShareholderEquity": "2687388000", "capitalLeaseObligations": "122593000", "otherCurrentLiabilities": "14958000", "totalCurrentLiabilities": "187283000", "otherNonCurrentLiabilities": "154770000", "totalNonCurrentLiabilities": "2742501000", "cashAndShortTermInvestments": "899813000", "commonStockSharesOutstanding": "164503661", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "899813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-408802000", "profitLoss": "None", "dividendPayout": "86116000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-26409000", "operatingCashflow": "-168708000", "capitalExpenditures": "73337000", "changeInReceivables": "26409000", "changeInExchangeRate": "None", "cashflowFromFinancing": "243030000", "cashflowFromInvestment": "-66692000", "stockBasedCompensation": "12396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7630000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64245000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191764000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 464633000, "cost_of_revenue": 494868000, "gross_profit": -30235000, "research_and_development": 0.75, "selling_general_admin": 41141000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -265543999, "depreciation_amortisation": 191763999, "ebitda": -73780000, "interest_expense": 96129000, "interest_income": null, "other_non_operating": null, "pretax_income": -356832000, "tax_provision": 51970000, "effective_tax_rate": null, "net_income": -404441000, "net_income_continuing_ops": -400348000, "net_income_to_common": -404441000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 899813000, "short_term_investments": null, "net_receivables": 13346000, "inventory": 34977000, "other_current_assets": null, "total_current_assets": 980969000, "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": 4636203000, "total_assets": 5617172000, "short_term_debt": 32177000, "accounts_payable": 172325000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187283000, "long_term_debt": 2587731000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2742501000, "total_liabilities": 2929784000, "total_debt": 2619908000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -710161000, "total_equity": 2687388000, "shares_outstanding": 164503661, "operating_cash_flow": -168708000, "stock_based_compensation": 12396000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73337000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66692000, "dividends_paid": 86116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 243030000, "free_cash_flow": -95371000, "net_change_in_cash": 7630000 }, "raw_data": { "income": { "ebit": "-265543999", "ebitda": "-73780000", "netIncome": "-404441000", "grossProfit": "-30235000", "depreciation": "None", "totalRevenue": "464633000", "costOfRevenue": "494868000", "interestIncome": "104386000", "incomeBeforeTax": "-356832000", "interestExpense": "96129000", "operatingIncome": "-71376000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "51970000", "reportedCurrency": "USD", "netInterestIncome": "-96308000", "nonInterestIncome": "None", "operatingExpenses": "41141000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.75", "otherNonOperatingIncome": "8881000", "costofGoodsAndServicesSold": "494868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "191763999", "sellingGeneralAndAdministrative": "41141000", "netIncomeFromContinuingOperations": "-400348000" }, "balance": { "goodwill": "None", "inventory": "34977000", "commonStock": "1650000", "currentDebt": "None", "investments": "None", "totalAssets": "5617172000", "longTermDebt": "2587731000", "shortTermDebt": "32177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-710161000", "totalLiabilities": "2929784000", "otherCurrentAssets": "32833000", "totalCurrentAssets": "980969000", "currentLongTermDebt": "None", "longTermInvestments": "6798000", "shortTermInvestments": "None", "currentNetReceivables": "13346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4636203000", "currentAccountsPayable": "172325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4486416000", "shortLongTermDebtTotal": "2710324000", "totalShareholderEquity": "2687388000", "capitalLeaseObligations": "122593000", "otherCurrentLiabilities": "14958000", "totalCurrentLiabilities": "187283000", "otherNonCurrentLiabilities": "154770000", "totalNonCurrentLiabilities": "2742501000", "cashAndShortTermInvestments": "899813000", "commonStockSharesOutstanding": "164503661", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "899813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-408802000", "profitLoss": "None", "dividendPayout": "86116000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-26409000", "operatingCashflow": "-168708000", "capitalExpenditures": "73337000", "changeInReceivables": "26409000", "changeInExchangeRate": "None", "cashflowFromFinancing": "243030000", "cashflowFromInvestment": "-66692000", "stockBasedCompensation": "12396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7630000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64245000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191764000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "income_statement": { "revenue": 1567859000, "cost_of_revenue": 1077708000, "gross_profit": 490151000, "ebit": 233315000, "ebitda": 442844000, "pretax_income": 125628000, "tax_provision": -3751000, "net_income": 129181000, "net_income_to_common": 129181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 882474000, "total_current_assets": 1025458000, "total_assets": 5851400000, "short_term_debt": 57459000, "long_term_debt": 2195707000, "total_debt": 2253166000, "total_liabilities": 2624917000, "total_equity": 3226483000, "shares_outstanding": 171388476, "goodwill_and_intangibles": 39762000 }, "cash_flow": { "operating_cash_flow": 397325000, "capital_expenditure": 528516000, "free_cash_flow": 925841000, "dividends_paid": 253714000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322856, "ticker_id": 3392, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "233315000", "ebitda": "442844000", "netIncome": "129181000", "grossProfit": "490151000", "depreciation": "None", "totalRevenue": "1567859000", "costOfRevenue": "1077708000", "interestIncome": "8720000", "incomeBeforeTax": "125628000", "interestExpense": "91295000", "operatingIncome": "444899000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-3751000", "reportedCurrency": "USD", "netInterestIncome": "-82199000", "nonInterestIncome": "None", "operatingExpenses": "45252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "8720000", "costofGoodsAndServicesSold": "1077708000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209529000", "sellingGeneralAndAdministrative": "45252000", "netIncomeFromContinuingOperations": "129379000" }, "balance": { "goodwill": "None", "inventory": "44686000", "commonStock": "1699000", "currentDebt": "None", "investments": "None", "totalAssets": "5851400000", "longTermDebt": "2195707000", "shortTermDebt": "57459000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "39762000", "reportedCurrency": "USD", "retainedEarnings": "-274769000", "totalLiabilities": "2624917000", "otherCurrentAssets": "58536000", "totalCurrentAssets": "1025458000", "currentLongTermDebt": "376000", "longTermInvestments": "15171000", "shortTermInvestments": "4300000", "currentNetReceivables": "39762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4825942000", "currentAccountsPayable": "183408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4614966000", "shortLongTermDebtTotal": "2316861000", "totalShareholderEquity": "3226483000", "capitalLeaseObligations": "121154000", "otherCurrentLiabilities": "67189000", "totalCurrentLiabilities": "250597000", "otherNonCurrentLiabilities": "121154000", "totalNonCurrentLiabilities": "2374320000", "cashAndShortTermInvestments": "882474000", "commonStockSharesOutstanding": "171388476", "intangibleAssetsExcludingGoodwill": "39762000", "cashAndCashEquivalentsAtCarryingValue": "882474000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129379000", "profitLoss": "None", "dividendPayout": "253714000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-8813000", "operatingCashflow": "397325000", "capitalExpenditures": "528516000", "changeInReceivables": "8813000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-385419000", "cashflowFromInvestment": "530412000", "stockBasedCompensation": "11459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "253714000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "542318000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125219000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1567859000, "cost_of_revenue": 1077708000, "gross_profit": 490151000, "research_and_development": 0.08, "selling_general_admin": 45252000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 233315000, "depreciation_amortisation": 209529000, "ebitda": 442844000, "interest_expense": 91295000, "interest_income": null, "other_non_operating": null, "pretax_income": 125628000, "tax_provision": -3751000, "effective_tax_rate": null, "net_income": 129181000, "net_income_continuing_ops": 129379000, "net_income_to_common": 129181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 882474000, "short_term_investments": 4300000, "net_receivables": 39762000, "inventory": 44686000, "other_current_assets": null, "total_current_assets": 1025458000, "net_ppe": null, "goodwill": null, "intangible_assets": 39762000, "goodwill_and_intangibles": 39762000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4825942000, "total_assets": 5851400000, "short_term_debt": 57459000, "accounts_payable": 183408000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 250597000, "long_term_debt": 2195707000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2374320000, "total_liabilities": 2624917000, "total_debt": 2253166000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -274769000, "total_equity": 3226483000, "shares_outstanding": 171388476, "operating_cash_flow": 397325000, "stock_based_compensation": 11459000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 528516000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 530412000, "dividends_paid": 253714000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -385419000, "free_cash_flow": 925841000, "net_change_in_cash": 542318000 }, "raw_data": { "income": { "ebit": "233315000", "ebitda": "442844000", "netIncome": "129181000", "grossProfit": "490151000", "depreciation": "None", "totalRevenue": "1567859000", "costOfRevenue": "1077708000", "interestIncome": "8720000", "incomeBeforeTax": "125628000", "interestExpense": "91295000", "operatingIncome": "444899000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-3751000", "reportedCurrency": "USD", "netInterestIncome": "-82199000", "nonInterestIncome": "None", "operatingExpenses": "45252000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "8720000", "costofGoodsAndServicesSold": "1077708000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "209529000", "sellingGeneralAndAdministrative": "45252000", "netIncomeFromContinuingOperations": "129379000" }, "balance": { "goodwill": "None", "inventory": "44686000", "commonStock": "1699000", "currentDebt": "None", "investments": "None", "totalAssets": "5851400000", "longTermDebt": "2195707000", "shortTermDebt": "57459000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "39762000", "reportedCurrency": "USD", "retainedEarnings": "-274769000", "totalLiabilities": "2624917000", "otherCurrentAssets": "58536000", "totalCurrentAssets": "1025458000", "currentLongTermDebt": "376000", "longTermInvestments": "15171000", "shortTermInvestments": "4300000", "currentNetReceivables": "39762000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4825942000", "currentAccountsPayable": "183408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4614966000", "shortLongTermDebtTotal": "2316861000", "totalShareholderEquity": "3226483000", "capitalLeaseObligations": "121154000", "otherCurrentLiabilities": "67189000", "totalCurrentLiabilities": "250597000", "otherNonCurrentLiabilities": "121154000", "totalNonCurrentLiabilities": "2374320000", "cashAndShortTermInvestments": "882474000", "commonStockSharesOutstanding": "171388476", "intangibleAssetsExcludingGoodwill": "39762000", "cashAndCashEquivalentsAtCarryingValue": "882474000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129379000", "profitLoss": "None", "dividendPayout": "253714000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-8813000", "operatingCashflow": "397325000", "capitalExpenditures": "528516000", "changeInReceivables": "8813000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-385419000", "cashflowFromInvestment": "530412000", "stockBasedCompensation": "11459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "253714000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "542318000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125219000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "209529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "income_statement": { "revenue": 1761224000, "cost_of_revenue": 1212288000, "gross_profit": 548936000, "ebit": -1380799000, "ebitda": 539435000, "pretax_income": 199655000, "tax_provision": 8793000, "net_income": 190126000, "net_income_to_common": 190126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 320147000, "total_current_assets": 504324000, "total_assets": 6005097000, "short_term_debt": 25411000, "long_term_debt": 2202676000, "total_debt": 2228087000, "total_liabilities": 2508156000, "total_equity": 3496941000, "shares_outstanding": 174316405, "goodwill_and_intangibles": 52448000 }, "cash_flow": { "operating_cash_flow": 394834000, "capital_expenditure": 279000, "free_cash_flow": 395113000, "dividends_paid": 257786000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322861, "ticker_id": 3392, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1380799000", "ebitda": "539435000", "netIncome": "190126000", "grossProfit": "548936000", "depreciation": "None", "totalRevenue": "1761224000", "costOfRevenue": "1212288000", "interestIncome": "4891000", "incomeBeforeTax": "199655000", "interestExpense": "101643000", "operatingIncome": "258100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8793000", "reportedCurrency": "USD", "netInterestIncome": "-96752000", "nonInterestIncome": "None", "operatingExpenses": "290836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "4891000", "costofGoodsAndServicesSold": "1212288000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1920234000", "sellingGeneralAndAdministrative": "49195000", "netIncomeFromContinuingOperations": "190862000" }, "balance": { "goodwill": "None", "inventory": "64695000", "commonStock": "1740000", "currentDebt": "None", "investments": "None", "totalAssets": "6005097000", "longTermDebt": "2202676000", "shortTermDebt": "25411000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "52448000", "reportedCurrency": "USD", "retainedEarnings": "-150476000", "totalLiabilities": "2508156000", "otherCurrentAssets": "67367000", "totalCurrentAssets": "504324000", "currentLongTermDebt": "None", "longTermInvestments": "22279000", "shortTermInvestments": "17200000", "currentNetReceivables": "52115000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5500773000", "currentAccountsPayable": "203833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5378651000", "shortLongTermDebtTotal": "2228087000", "totalShareholderEquity": "3496941000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "73470000", "totalCurrentLiabilities": "277303000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2230853000", "cashAndShortTermInvestments": "320147000", "commonStockSharesOutstanding": "174316405", "intangibleAssetsExcludingGoodwill": "52448000", "cashAndCashEquivalentsAtCarryingValue": "320147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190862000", "profitLoss": "None", "dividendPayout": "257786000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "394834000", "capitalExpenditures": "279000", "changeInReceivables": "5580000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-946182000", "cashflowFromInvestment": "277114000", "stockBasedCompensation": "12251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "257786000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-274234000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25399000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238560000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1761224000, "cost_of_revenue": 1212288000, "gross_profit": 548936000, "research_and_development": 0.11, "selling_general_admin": 49195000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1380799000, "depreciation_amortisation": 1920234000, "ebitda": 539435000, "interest_expense": 101643000, "interest_income": null, "other_non_operating": null, "pretax_income": 199655000, "tax_provision": 8793000, "effective_tax_rate": null, "net_income": 190126000, "net_income_continuing_ops": 190862000, "net_income_to_common": 190126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 320147000, "short_term_investments": 17200000, "net_receivables": 52115000, "inventory": 64695000, "other_current_assets": null, "total_current_assets": 504324000, "net_ppe": null, "goodwill": null, "intangible_assets": 52448000, "goodwill_and_intangibles": 52448000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5500773000, "total_assets": 6005097000, "short_term_debt": 25411000, "accounts_payable": 203833000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 277303000, "long_term_debt": 2202676000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2230853000, "total_liabilities": 2508156000, "total_debt": 2228087000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -150476000, "total_equity": 3496941000, "shares_outstanding": 174316405, "operating_cash_flow": 394834000, "stock_based_compensation": 12251000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 279000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 277114000, "dividends_paid": 257786000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -946182000, "free_cash_flow": 395113000, "net_change_in_cash": -274234000 }, "raw_data": { "income": { "ebit": "-1380799000", "ebitda": "539435000", "netIncome": "190126000", "grossProfit": "548936000", "depreciation": "None", "totalRevenue": "1761224000", "costOfRevenue": "1212288000", "interestIncome": "4891000", "incomeBeforeTax": "199655000", "interestExpense": "101643000", "operatingIncome": "258100000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8793000", "reportedCurrency": "USD", "netInterestIncome": "-96752000", "nonInterestIncome": "None", "operatingExpenses": "290836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "4891000", "costofGoodsAndServicesSold": "1212288000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1920234000", "sellingGeneralAndAdministrative": "49195000", "netIncomeFromContinuingOperations": "190862000" }, "balance": { "goodwill": "None", "inventory": "64695000", "commonStock": "1740000", "currentDebt": "None", "investments": "None", "totalAssets": "6005097000", "longTermDebt": "2202676000", "shortTermDebt": "25411000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "52448000", "reportedCurrency": "USD", "retainedEarnings": "-150476000", "totalLiabilities": "2508156000", "otherCurrentAssets": "67367000", "totalCurrentAssets": "504324000", "currentLongTermDebt": "None", "longTermInvestments": "22279000", "shortTermInvestments": "17200000", "currentNetReceivables": "52115000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5500773000", "currentAccountsPayable": "203833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5378651000", "shortLongTermDebtTotal": "2228087000", "totalShareholderEquity": "3496941000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "73470000", "totalCurrentLiabilities": "277303000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2230853000", "cashAndShortTermInvestments": "320147000", "commonStockSharesOutstanding": "174316405", "intangibleAssetsExcludingGoodwill": "52448000", "cashAndCashEquivalentsAtCarryingValue": "320147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "190862000", "profitLoss": "None", "dividendPayout": "257786000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "394834000", "capitalExpenditures": "279000", "changeInReceivables": "5580000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-946182000", "cashflowFromInvestment": "277114000", "stockBasedCompensation": "12251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "257786000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-274234000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25399000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238560000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "income_statement": { "revenue": 339977000, "cost_of_revenue": 224994000, "gross_profit": 114983000, "ebit": 27552000, "ebitda": 74747000, "pretax_income": -85000, "tax_provision": -264000, "net_income": -349000, "net_income_to_common": -349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 387459000, "total_current_assets": 384459000, "total_assets": 4695232000, "short_term_debt": 725000000, "long_term_debt": 2190370000, "total_debt": 2915370000, "total_liabilities": 2538426000, "total_equity": 2143994000, "shares_outstanding": 149323243, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26210000, "capital_expenditure": 0, "free_cash_flow": 26210000, "dividends_paid": 29471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322824, "ticker_id": 3392, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27552000", "ebitda": "74747000", "netIncome": "-349000", "grossProfit": "114983000", "depreciation": "None", "totalRevenue": "339977000", "costOfRevenue": "224994000", "interestIncome": "2938000", "incomeBeforeTax": "-85000", "interestExpense": "27677000", "operatingIncome": "27837000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-264000", "reportedCurrency": "USD", "netInterestIncome": "-24739000", "nonInterestIncome": "None", "operatingExpenses": "87146000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "224994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47195000", "sellingGeneralAndAdministrative": "12979000", "netIncomeFromContinuingOperations": "-349000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1520000", "currentDebt": "None", "investments": "None", "totalAssets": "4695232000", "longTermDebt": "2190370000", "shortTermDebt": "725000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1207648000", "totalLiabilities": "2538426000", "otherCurrentAssets": "-34375000", "totalCurrentAssets": "384459000", "currentLongTermDebt": "None", "longTermInvestments": "7394000", "shortTermInvestments": "None", "currentNetReceivables": "31375000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "122429000", "currentAccountsPayable": "137071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2308372000", "totalShareholderEquity": "2143994000", "capitalLeaseObligations": "118002000", "otherCurrentLiabilities": "-188930000", "totalCurrentLiabilities": "725000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1813426000", "cashAndShortTermInvestments": "387459000", "commonStockSharesOutstanding": "149323243", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "387459000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-349000", "profitLoss": "None", "dividendPayout": "29471000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26210000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52431000", "cashflowFromInvestment": "-28381000", "stockBasedCompensation": "3656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29471000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3135000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48084000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 339977000, "cost_of_revenue": 224994000, "gross_profit": 114983000, "research_and_development": null, "selling_general_admin": 12979000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27552000, "depreciation_amortisation": 47195000, "ebitda": 74747000, "interest_expense": 27677000, "interest_income": null, "other_non_operating": null, "pretax_income": -85000, "tax_provision": -264000, "effective_tax_rate": null, "net_income": -349000, "net_income_continuing_ops": -349000, "net_income_to_common": -349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 387459000, "short_term_investments": null, "net_receivables": 31375000, "inventory": null, "other_current_assets": null, "total_current_assets": 384459000, "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": 122429000, "total_assets": 4695232000, "short_term_debt": 725000000, "accounts_payable": 137071000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 725000000, "long_term_debt": 2190370000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1813426000, "total_liabilities": 2538426000, "total_debt": 2915370000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1207648000, "total_equity": 2143994000, "shares_outstanding": 149323243, "operating_cash_flow": 26210000, "stock_based_compensation": 3656000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28381000, "dividends_paid": 29471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52431000, "free_cash_flow": 26210000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27552000", "ebitda": "74747000", "netIncome": "-349000", "grossProfit": "114983000", "depreciation": "None", "totalRevenue": "339977000", "costOfRevenue": "224994000", "interestIncome": "2938000", "incomeBeforeTax": "-85000", "interestExpense": "27677000", "operatingIncome": "27837000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-264000", "reportedCurrency": "USD", "netInterestIncome": "-24739000", "nonInterestIncome": "None", "operatingExpenses": "87146000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "224994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47195000", "sellingGeneralAndAdministrative": "12979000", "netIncomeFromContinuingOperations": "-349000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1520000", "currentDebt": "None", "investments": "None", "totalAssets": "4695232000", "longTermDebt": "2190370000", "shortTermDebt": "725000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1207648000", "totalLiabilities": "2538426000", "otherCurrentAssets": "-34375000", "totalCurrentAssets": "384459000", "currentLongTermDebt": "None", "longTermInvestments": "7394000", "shortTermInvestments": "None", "currentNetReceivables": "31375000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "122429000", "currentAccountsPayable": "137071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2308372000", "totalShareholderEquity": "2143994000", "capitalLeaseObligations": "118002000", "otherCurrentLiabilities": "-188930000", "totalCurrentLiabilities": "725000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1813426000", "cashAndShortTermInvestments": "387459000", "commonStockSharesOutstanding": "149323243", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "387459000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-349000", "profitLoss": "None", "dividendPayout": "29471000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26210000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52431000", "cashflowFromInvestment": "-28381000", "stockBasedCompensation": "3656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29471000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3135000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48084000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "income_statement": { "revenue": 328593000, "cost_of_revenue": 614669000, "gross_profit": -286076000, "ebit": 29284000, "ebitda": 73338000, "pretax_income": 723000, "tax_provision": 174000, "net_income": 430000, "net_income_to_common": 430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410160000, "total_current_assets": 498862000, "total_assets": 4742130000, "short_term_debt": 889997000, "long_term_debt": 2197218000, "total_debt": 3087215000, "total_liabilities": 2559470000, "total_equity": 2169526000, "shares_outstanding": 149104884, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62877000, "capital_expenditure": 14692000, "free_cash_flow": 77569000, "dividends_paid": 28936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322825, "ticker_id": 3392, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29284000", "ebitda": "73338000", "netIncome": "430000", "grossProfit": "-286076000", "depreciation": "None", "totalRevenue": "328593000", "costOfRevenue": "614669000", "interestIncome": "3462000", "incomeBeforeTax": "723000", "interestExpense": "28561000", "operatingIncome": "26939000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "174000", "reportedCurrency": "USD", "netInterestIncome": "-25099000", "nonInterestIncome": "None", "operatingExpenses": "-313015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "614669000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44054000", "sellingGeneralAndAdministrative": "12078000", "netIncomeFromContinuingOperations": "549000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1511000", "currentDebt": "None", "investments": "None", "totalAssets": "4742130000", "longTermDebt": "2197218000", "shortTermDebt": "889997000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1178456000", "totalLiabilities": "2559470000", "otherCurrentAssets": "59059000", "totalCurrentAssets": "498862000", "currentLongTermDebt": "None", "longTermInvestments": "7357000", "shortTermInvestments": "None", "currentNetReceivables": "29643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4243268000", "currentAccountsPayable": "141568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4235911000", "shortLongTermDebtTotal": "2315407000", "totalShareholderEquity": "2169526000", "capitalLeaseObligations": "118189000", "otherCurrentLiabilities": "51466000", "totalCurrentLiabilities": "244063000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2315407000", "cashAndShortTermInvestments": "410160000", "commonStockSharesOutstanding": "149104884", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "410160000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "549000", "profitLoss": "None", "dividendPayout": "28936000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62877000", "capitalExpenditures": "14692000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55589000", "cashflowFromInvestment": "30712000", "stockBasedCompensation": "4060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 328593000, "cost_of_revenue": 614669000, "gross_profit": -286076000, "research_and_development": null, "selling_general_admin": 12078000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29284000, "depreciation_amortisation": 44054000, "ebitda": 73338000, "interest_expense": 28561000, "interest_income": null, "other_non_operating": null, "pretax_income": 723000, "tax_provision": 174000, "effective_tax_rate": null, "net_income": 430000, "net_income_continuing_ops": 549000, "net_income_to_common": 430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 410160000, "short_term_investments": null, "net_receivables": 29643000, "inventory": null, "other_current_assets": null, "total_current_assets": 498862000, "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": 4243268000, "total_assets": 4742130000, "short_term_debt": 889997000, "accounts_payable": 141568000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244063000, "long_term_debt": 2197218000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2315407000, "total_liabilities": 2559470000, "total_debt": 3087215000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1178456000, "total_equity": 2169526000, "shares_outstanding": 149104884, "operating_cash_flow": 62877000, "stock_based_compensation": 4060000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14692000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 30712000, "dividends_paid": 28936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55589000, "free_cash_flow": 77569000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29284000", "ebitda": "73338000", "netIncome": "430000", "grossProfit": "-286076000", "depreciation": "None", "totalRevenue": "328593000", "costOfRevenue": "614669000", "interestIncome": "3462000", "incomeBeforeTax": "723000", "interestExpense": "28561000", "operatingIncome": "26939000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "174000", "reportedCurrency": "USD", "netInterestIncome": "-25099000", "nonInterestIncome": "None", "operatingExpenses": "-313015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "614669000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44054000", "sellingGeneralAndAdministrative": "12078000", "netIncomeFromContinuingOperations": "549000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1511000", "currentDebt": "None", "investments": "None", "totalAssets": "4742130000", "longTermDebt": "2197218000", "shortTermDebt": "889997000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1178456000", "totalLiabilities": "2559470000", "otherCurrentAssets": "59059000", "totalCurrentAssets": "498862000", "currentLongTermDebt": "None", "longTermInvestments": "7357000", "shortTermInvestments": "None", "currentNetReceivables": "29643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4243268000", "currentAccountsPayable": "141568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4235911000", "shortLongTermDebtTotal": "2315407000", "totalShareholderEquity": "2169526000", "capitalLeaseObligations": "118189000", "otherCurrentLiabilities": "51466000", "totalCurrentLiabilities": "244063000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2315407000", "cashAndShortTermInvestments": "410160000", "commonStockSharesOutstanding": "149104884", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "410160000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "549000", "profitLoss": "None", "dividendPayout": "28936000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "62877000", "capitalExpenditures": "14692000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55589000", "cashflowFromInvestment": "30712000", "stockBasedCompensation": "4060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "income_statement": { "revenue": 330045000, "cost_of_revenue": 250011000, "gross_profit": 80034000, "ebit": 22952000, "ebitda": 70986000, "pretax_income": -3457000, "tax_provision": 341000, "net_income": -3736000, "net_income_to_common": -3736000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 374827000, "total_current_assets": 470151000, "total_assets": 4793155000, "short_term_debt": 725181000, "long_term_debt": 2222111000, "total_debt": 2947292000, "total_liabilities": 2585106000, "total_equity": 2194724000, "shares_outstanding": 149129419, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 63301000, "capital_expenditure": 111711000, "free_cash_flow": 175012000, "dividends_paid": 28966000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322827, "ticker_id": 3392, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22952000", "ebitda": "70986000", "netIncome": "-3736000", "grossProfit": "80034000", "depreciation": "None", "totalRevenue": "330045000", "costOfRevenue": "250011000", "interestIncome": "3502000", "incomeBeforeTax": "-3457000", "interestExpense": "28309000", "operatingIncome": "21256000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "341000", "reportedCurrency": "USD", "netInterestIncome": "-24807000", "nonInterestIncome": "None", "operatingExpenses": "58778000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250011000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48034000", "sellingGeneralAndAdministrative": "11782000", "netIncomeFromContinuingOperations": "-3798000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1510000", "currentDebt": "None", "investments": "None", "totalAssets": "4793155000", "longTermDebt": "2222111000", "shortTermDebt": "725181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1149658000", "totalLiabilities": "2585106000", "otherCurrentAssets": "64938000", "totalCurrentAssets": "470151000", "currentLongTermDebt": "None", "longTermInvestments": "7144000", "shortTermInvestments": "None", "currentNetReceivables": "30386000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4323004000", "currentAccountsPayable": "162207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4315860000", "shortLongTermDebtTotal": "2340507000", "totalShareholderEquity": "2194724000", "capitalLeaseObligations": "118396000", "otherCurrentLiabilities": "41536000", "totalCurrentLiabilities": "244599000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2340507000", "cashAndShortTermInvestments": "374827000", "commonStockSharesOutstanding": "149129419", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "374827000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3798000", "profitLoss": "None", "dividendPayout": "28966000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63301000", "capitalExpenditures": "111711000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30515000", "cashflowFromInvestment": "-29887000", "stockBasedCompensation": "4043000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28966000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1399000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 330045000, "cost_of_revenue": 250011000, "gross_profit": 80034000, "research_and_development": null, "selling_general_admin": 11782000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22952000, "depreciation_amortisation": 48034000, "ebitda": 70986000, "interest_expense": 28309000, "interest_income": null, "other_non_operating": null, "pretax_income": -3457000, "tax_provision": 341000, "effective_tax_rate": null, "net_income": -3736000, "net_income_continuing_ops": -3798000, "net_income_to_common": -3736000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 374827000, "short_term_investments": null, "net_receivables": 30386000, "inventory": null, "other_current_assets": null, "total_current_assets": 470151000, "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": 4323004000, "total_assets": 4793155000, "short_term_debt": 725181000, "accounts_payable": 162207000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244599000, "long_term_debt": 2222111000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2340507000, "total_liabilities": 2585106000, "total_debt": 2947292000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1149658000, "total_equity": 2194724000, "shares_outstanding": 149129419, "operating_cash_flow": 63301000, "stock_based_compensation": 4043000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111711000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29887000, "dividends_paid": 28966000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30515000, "free_cash_flow": 175012000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22952000", "ebitda": "70986000", "netIncome": "-3736000", "grossProfit": "80034000", "depreciation": "None", "totalRevenue": "330045000", "costOfRevenue": "250011000", "interestIncome": "3502000", "incomeBeforeTax": "-3457000", "interestExpense": "28309000", "operatingIncome": "21256000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "341000", "reportedCurrency": "USD", "netInterestIncome": "-24807000", "nonInterestIncome": "None", "operatingExpenses": "58778000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "250011000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48034000", "sellingGeneralAndAdministrative": "11782000", "netIncomeFromContinuingOperations": "-3798000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1510000", "currentDebt": "None", "investments": "None", "totalAssets": "4793155000", "longTermDebt": "2222111000", "shortTermDebt": "725181000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1149658000", "totalLiabilities": "2585106000", "otherCurrentAssets": "64938000", "totalCurrentAssets": "470151000", "currentLongTermDebt": "None", "longTermInvestments": "7144000", "shortTermInvestments": "None", "currentNetReceivables": "30386000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4323004000", "currentAccountsPayable": "162207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4315860000", "shortLongTermDebtTotal": "2340507000", "totalShareholderEquity": "2194724000", "capitalLeaseObligations": "118396000", "otherCurrentLiabilities": "41536000", "totalCurrentLiabilities": "244599000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2340507000", "cashAndShortTermInvestments": "374827000", "commonStockSharesOutstanding": "149129419", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "374827000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3798000", "profitLoss": "None", "dividendPayout": "28966000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "63301000", "capitalExpenditures": "111711000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30515000", "cashflowFromInvestment": "-29887000", "stockBasedCompensation": "4043000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28966000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1399000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "income_statement": { "revenue": 363103000, "cost_of_revenue": 252610000, "gross_profit": 110493000, "ebit": 54945000, "ebitda": 102347000, "pretax_income": 28970000, "tax_provision": 339000, "net_income": 28453000, "net_income_to_common": 28453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 373896000, "total_current_assets": 475537000, "total_assets": 4822810000, "short_term_debt": 406000000, "long_term_debt": 2220768000, "total_debt": 2626768000, "total_liabilities": 2582575000, "total_equity": 2226742000, "shares_outstanding": 149598953, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 101320000, "capital_expenditure": 81968000, "free_cash_flow": 183288000, "dividends_paid": 29067000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322828, "ticker_id": 3392, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54945000", "ebitda": "102347000", "netIncome": "28453000", "grossProfit": "110493000", "depreciation": "None", "totalRevenue": "363103000", "costOfRevenue": "252610000", "interestIncome": "3361000", "incomeBeforeTax": "28970000", "interestExpense": "25975000", "operatingIncome": "52992000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "339000", "reportedCurrency": "USD", "netInterestIncome": "-24515000", "nonInterestIncome": "None", "operatingExpenses": "57501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "252610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47402000", "sellingGeneralAndAdministrative": "11138000", "netIncomeFromContinuingOperations": "28631000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1512000", "currentDebt": "None", "investments": "None", "totalAssets": "4822810000", "longTermDebt": "2220768000", "shortTermDebt": "406000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1116703000", "totalLiabilities": "2582575000", "otherCurrentAssets": "73911000", "totalCurrentAssets": "475537000", "currentLongTermDebt": "None", "longTermInvestments": "7450000", "shortTermInvestments": "None", "currentNetReceivables": "27730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4347273000", "currentAccountsPayable": "155513000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4339823000", "shortLongTermDebtTotal": "2339379000", "totalShareholderEquity": "2226742000", "capitalLeaseObligations": "118611000", "otherCurrentLiabilities": "51021000", "totalCurrentLiabilities": "243196000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2339379000", "cashAndShortTermInvestments": "373896000", "commonStockSharesOutstanding": "149598953", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "373896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28631000", "profitLoss": "None", "dividendPayout": "29067000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101320000", "capitalExpenditures": "81968000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38039000", "cashflowFromInvestment": "-34513000", "stockBasedCompensation": "2888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29067000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 363103000, "cost_of_revenue": 252610000, "gross_profit": 110493000, "research_and_development": null, "selling_general_admin": 11138000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54945000, "depreciation_amortisation": 47402000, "ebitda": 102347000, "interest_expense": 25975000, "interest_income": null, "other_non_operating": null, "pretax_income": 28970000, "tax_provision": 339000, "effective_tax_rate": null, "net_income": 28453000, "net_income_continuing_ops": 28631000, "net_income_to_common": 28453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 373896000, "short_term_investments": null, "net_receivables": 27730000, "inventory": null, "other_current_assets": null, "total_current_assets": 475537000, "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": 4347273000, "total_assets": 4822810000, "short_term_debt": 406000000, "accounts_payable": 155513000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243196000, "long_term_debt": 2220768000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2339379000, "total_liabilities": 2582575000, "total_debt": 2626768000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1116703000, "total_equity": 2226742000, "shares_outstanding": 149598953, "operating_cash_flow": 101320000, "stock_based_compensation": 2888000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81968000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34513000, "dividends_paid": 29067000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38039000, "free_cash_flow": 183288000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54945000", "ebitda": "102347000", "netIncome": "28453000", "grossProfit": "110493000", "depreciation": "None", "totalRevenue": "363103000", "costOfRevenue": "252610000", "interestIncome": "3361000", "incomeBeforeTax": "28970000", "interestExpense": "25975000", "operatingIncome": "52992000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "339000", "reportedCurrency": "USD", "netInterestIncome": "-24515000", "nonInterestIncome": "None", "operatingExpenses": "57501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "252610000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47402000", "sellingGeneralAndAdministrative": "11138000", "netIncomeFromContinuingOperations": "28631000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1512000", "currentDebt": "None", "investments": "None", "totalAssets": "4822810000", "longTermDebt": "2220768000", "shortTermDebt": "406000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1116703000", "totalLiabilities": "2582575000", "otherCurrentAssets": "73911000", "totalCurrentAssets": "475537000", "currentLongTermDebt": "None", "longTermInvestments": "7450000", "shortTermInvestments": "None", "currentNetReceivables": "27730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4347273000", "currentAccountsPayable": "155513000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4339823000", "shortLongTermDebtTotal": "2339379000", "totalShareholderEquity": "2226742000", "capitalLeaseObligations": "118611000", "otherCurrentLiabilities": "51021000", "totalCurrentLiabilities": "243196000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2339379000", "cashAndShortTermInvestments": "373896000", "commonStockSharesOutstanding": "149598953", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "373896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28631000", "profitLoss": "None", "dividendPayout": "29067000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101320000", "capitalExpenditures": "81968000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38039000", "cashflowFromInvestment": "-34513000", "stockBasedCompensation": "2888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29067000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "income_statement": { "revenue": 328119000, "cost_of_revenue": 244256000, "gross_profit": 83863000, "ebit": 29187000, "ebitda": 76053000, "pretax_income": 3466000, "tax_provision": 294000, "net_income": 3362000, "net_income_to_common": 3362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 347526000, "total_current_assets": 457174000, "total_assets": 4817588000, "short_term_debt": 181028000, "long_term_debt": 2221406000, "total_debt": 2402434000, "total_liabilities": 2569975000, "total_equity": 2234191000, "shares_outstanding": 150909513, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16300000, "capital_expenditure": 46794000, "free_cash_flow": 63094000, "dividends_paid": 29508000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322829, "ticker_id": 3392, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29187000", "ebitda": "76053000", "netIncome": "3362000", "grossProfit": "83863000", "depreciation": "None", "totalRevenue": "328119000", "costOfRevenue": "244256000", "interestIncome": "3255000", "incomeBeforeTax": "3466000", "interestExpense": "25721000", "operatingIncome": "25429000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "294000", "reportedCurrency": "USD", "netInterestIncome": "-24297000", "nonInterestIncome": "None", "operatingExpenses": "58434000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "244256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46866000", "sellingGeneralAndAdministrative": "12646000", "netIncomeFromContinuingOperations": "3172000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1519000", "currentDebt": "None", "investments": "None", "totalAssets": "4817588000", "longTermDebt": "2221406000", "shortTermDebt": "181028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1116044000", "totalLiabilities": "2569975000", "otherCurrentAssets": "82133000", "totalCurrentAssets": "457174000", "currentLongTermDebt": "None", "longTermInvestments": "7638000", "shortTermInvestments": "None", "currentNetReceivables": "27515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4360414000", "currentAccountsPayable": "147960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4352776000", "shortLongTermDebtTotal": "2340231000", "totalShareholderEquity": "2234191000", "capitalLeaseObligations": "118825000", "otherCurrentLiabilities": "41231000", "totalCurrentLiabilities": "229744000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2340231000", "cashAndShortTermInvestments": "347526000", "commonStockSharesOutstanding": "150909513", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "347526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3172000", "profitLoss": "None", "dividendPayout": "29508000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16300000", "capitalExpenditures": "46794000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53558000", "cashflowFromInvestment": "-23673000", "stockBasedCompensation": "4349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29508000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23943000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46866000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 328119000, "cost_of_revenue": 244256000, "gross_profit": 83863000, "research_and_development": null, "selling_general_admin": 12646000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29187000, "depreciation_amortisation": 46866000, "ebitda": 76053000, "interest_expense": 25721000, "interest_income": null, "other_non_operating": null, "pretax_income": 3466000, "tax_provision": 294000, "effective_tax_rate": null, "net_income": 3362000, "net_income_continuing_ops": 3172000, "net_income_to_common": 3362000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 347526000, "short_term_investments": null, "net_receivables": 27515000, "inventory": null, "other_current_assets": null, "total_current_assets": 457174000, "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": 4360414000, "total_assets": 4817588000, "short_term_debt": 181028000, "accounts_payable": 147960000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 229744000, "long_term_debt": 2221406000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2340231000, "total_liabilities": 2569975000, "total_debt": 2402434000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1116044000, "total_equity": 2234191000, "shares_outstanding": 150909513, "operating_cash_flow": 16300000, "stock_based_compensation": 4349000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46794000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23673000, "dividends_paid": 29508000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53558000, "free_cash_flow": 63094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29187000", "ebitda": "76053000", "netIncome": "3362000", "grossProfit": "83863000", "depreciation": "None", "totalRevenue": "328119000", "costOfRevenue": "244256000", "interestIncome": "3255000", "incomeBeforeTax": "3466000", "interestExpense": "25721000", "operatingIncome": "25429000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "294000", "reportedCurrency": "USD", "netInterestIncome": "-24297000", "nonInterestIncome": "None", "operatingExpenses": "58434000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "244256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46866000", "sellingGeneralAndAdministrative": "12646000", "netIncomeFromContinuingOperations": "3172000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1519000", "currentDebt": "None", "investments": "None", "totalAssets": "4817588000", "longTermDebt": "2221406000", "shortTermDebt": "181028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1116044000", "totalLiabilities": "2569975000", "otherCurrentAssets": "82133000", "totalCurrentAssets": "457174000", "currentLongTermDebt": "None", "longTermInvestments": "7638000", "shortTermInvestments": "None", "currentNetReceivables": "27515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4360414000", "currentAccountsPayable": "147960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4352776000", "shortLongTermDebtTotal": "2340231000", "totalShareholderEquity": "2234191000", "capitalLeaseObligations": "118825000", "otherCurrentLiabilities": "41231000", "totalCurrentLiabilities": "229744000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2340231000", "cashAndShortTermInvestments": "347526000", "commonStockSharesOutstanding": "150909513", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "347526000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3172000", "profitLoss": "None", "dividendPayout": "29508000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16300000", "capitalExpenditures": "46794000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53558000", "cashflowFromInvestment": "-23673000", "stockBasedCompensation": "4349000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29508000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23943000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46866000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "income_statement": { "revenue": 329989000, "cost_of_revenue": 242344000, "gross_profit": 87645000, "ebit": 32393000, "ebitda": 79076000, "pretax_income": 6029000, "tax_provision": 518000, "net_income": 5376000, "net_income_to_common": 5376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 409809000, "total_current_assets": 497787000, "total_assets": 4883879000, "short_term_debt": 190678000, "long_term_debt": 2220081000, "total_debt": 2410759000, "total_liabilities": 2585602000, "total_equity": 2284558000, "shares_outstanding": 152856036, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 71026000, "capital_expenditure": 29436000, "free_cash_flow": 100462000, "dividends_paid": 29324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322830, "ticker_id": 3392, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32393000", "ebitda": "79076000", "netIncome": "5376000", "grossProfit": "87645000", "depreciation": "None", "totalRevenue": "329989000", "costOfRevenue": "242344000", "interestIncome": "4123000", "incomeBeforeTax": "6029000", "interestExpense": "26364000", "operatingIncome": "29281000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "518000", "reportedCurrency": "USD", "netInterestIncome": "-24085000", "nonInterestIncome": "None", "operatingExpenses": "58364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46683000", "sellingGeneralAndAdministrative": "12978000", "netIncomeFromContinuingOperations": "5511000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1533000", "currentDebt": "None", "investments": "None", "totalAssets": "4883879000", "longTermDebt": "2220081000", "shortTermDebt": "190678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1090186000", "totalLiabilities": "2585602000", "otherCurrentAssets": "62484000", "totalCurrentAssets": "497787000", "currentLongTermDebt": "None", "longTermInvestments": "7457000", "shortTermInvestments": "None", "currentNetReceivables": "25494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4386092000", "currentAccountsPayable": "154643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4378635000", "shortLongTermDebtTotal": "2339183000", "totalShareholderEquity": "2284558000", "capitalLeaseObligations": "119102000", "otherCurrentLiabilities": "51534000", "totalCurrentLiabilities": "246419000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2339183000", "cashAndShortTermInvestments": "409809000", "commonStockSharesOutstanding": "152856036", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "409809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5376000", "profitLoss": "None", "dividendPayout": "29324000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71026000", "capitalExpenditures": "29436000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32563000", "cashflowFromInvestment": "-29480000", "stockBasedCompensation": "4544000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29324000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3003000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45386000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 329989000, "cost_of_revenue": 242344000, "gross_profit": 87645000, "research_and_development": null, "selling_general_admin": 12978000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32393000, "depreciation_amortisation": 46683000, "ebitda": 79076000, "interest_expense": 26364000, "interest_income": null, "other_non_operating": null, "pretax_income": 6029000, "tax_provision": 518000, "effective_tax_rate": null, "net_income": 5376000, "net_income_continuing_ops": 5511000, "net_income_to_common": 5376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 409809000, "short_term_investments": null, "net_receivables": 25494000, "inventory": null, "other_current_assets": null, "total_current_assets": 497787000, "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": 4386092000, "total_assets": 4883879000, "short_term_debt": 190678000, "accounts_payable": 154643000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246419000, "long_term_debt": 2220081000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2339183000, "total_liabilities": 2585602000, "total_debt": 2410759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1090186000, "total_equity": 2284558000, "shares_outstanding": 152856036, "operating_cash_flow": 71026000, "stock_based_compensation": 4544000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29436000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29480000, "dividends_paid": 29324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32563000, "free_cash_flow": 100462000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32393000", "ebitda": "79076000", "netIncome": "5376000", "grossProfit": "87645000", "depreciation": "None", "totalRevenue": "329989000", "costOfRevenue": "242344000", "interestIncome": "4123000", "incomeBeforeTax": "6029000", "interestExpense": "26364000", "operatingIncome": "29281000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "518000", "reportedCurrency": "USD", "netInterestIncome": "-24085000", "nonInterestIncome": "None", "operatingExpenses": "58364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46683000", "sellingGeneralAndAdministrative": "12978000", "netIncomeFromContinuingOperations": "5511000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1533000", "currentDebt": "None", "investments": "None", "totalAssets": "4883879000", "longTermDebt": "2220081000", "shortTermDebt": "190678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1090186000", "totalLiabilities": "2585602000", "otherCurrentAssets": "62484000", "totalCurrentAssets": "497787000", "currentLongTermDebt": "None", "longTermInvestments": "7457000", "shortTermInvestments": "None", "currentNetReceivables": "25494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4386092000", "currentAccountsPayable": "154643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4378635000", "shortLongTermDebtTotal": "2339183000", "totalShareholderEquity": "2284558000", "capitalLeaseObligations": "119102000", "otherCurrentLiabilities": "51534000", "totalCurrentLiabilities": "246419000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2339183000", "cashAndShortTermInvestments": "409809000", "commonStockSharesOutstanding": "152856036", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "409809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5376000", "profitLoss": "None", "dividendPayout": "29324000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71026000", "capitalExpenditures": "29436000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32563000", "cashflowFromInvestment": "-29480000", "stockBasedCompensation": "4544000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29324000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3003000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45386000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "income_statement": { "revenue": 345744000, "cost_of_revenue": 247751000, "gross_profit": 97993000, "ebit": 48002000, "ebitda": 94222000, "pretax_income": 21022000, "tax_provision": 379000, "net_income": 20602000, "net_income_to_common": 20602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 385384000, "total_current_assets": 450779000, "total_assets": 4887991000, "short_term_debt": 181907000, "long_term_debt": 2218826000, "total_debt": 2400733000, "total_liabilities": 2572455000, "total_equity": 2301825000, "shares_outstanding": 153240169, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 73007000, "capital_expenditure": 34676000, "free_cash_flow": 107683000, "dividends_paid": 21804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322832, "ticker_id": 3392, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48002000", "ebitda": "94222000", "netIncome": "20602000", "grossProfit": "97993000", "depreciation": "None", "totalRevenue": "345744000", "costOfRevenue": "247751000", "interestIncome": "4286000", "incomeBeforeTax": "21022000", "interestExpense": "26980000", "operatingIncome": "40320000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "379000", "reportedCurrency": "USD", "netInterestIncome": "-24357000", "nonInterestIncome": "None", "operatingExpenses": "57673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46220000", "sellingGeneralAndAdministrative": "12781000", "netIncomeFromContinuingOperations": "20643000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1536000", "currentDebt": "None", "investments": "None", "totalAssets": "4887991000", "longTermDebt": "2218826000", "shortTermDebt": "181907000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1066035000", "totalLiabilities": "2572455000", "otherCurrentAssets": "38958000", "totalCurrentAssets": "450779000", "currentLongTermDebt": "None", "longTermInvestments": "7237000", "shortTermInvestments": "None", "currentNetReceivables": "26437000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4437212000", "currentAccountsPayable": "154933000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4386725000", "shortLongTermDebtTotal": "2338334000", "totalShareholderEquity": "2301825000", "capitalLeaseObligations": "119508000", "otherCurrentLiabilities": "42545000", "totalCurrentLiabilities": "234121000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2338334000", "cashAndShortTermInvestments": "385384000", "commonStockSharesOutstanding": "153240169", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "385384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20602000", "profitLoss": "None", "dividendPayout": "21804000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73007000", "capitalExpenditures": "34676000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41759000", "cashflowFromInvestment": "-21212000", "stockBasedCompensation": "4552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14803000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44892000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 345744000, "cost_of_revenue": 247751000, "gross_profit": 97993000, "research_and_development": null, "selling_general_admin": 12781000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48002000, "depreciation_amortisation": 46220000, "ebitda": 94222000, "interest_expense": 26980000, "interest_income": null, "other_non_operating": null, "pretax_income": 21022000, "tax_provision": 379000, "effective_tax_rate": null, "net_income": 20602000, "net_income_continuing_ops": 20643000, "net_income_to_common": 20602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 385384000, "short_term_investments": null, "net_receivables": 26437000, "inventory": null, "other_current_assets": null, "total_current_assets": 450779000, "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": 4437212000, "total_assets": 4887991000, "short_term_debt": 181907000, "accounts_payable": 154933000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 234121000, "long_term_debt": 2218826000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2338334000, "total_liabilities": 2572455000, "total_debt": 2400733000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1066035000, "total_equity": 2301825000, "shares_outstanding": 153240169, "operating_cash_flow": 73007000, "stock_based_compensation": 4552000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34676000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21212000, "dividends_paid": 21804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41759000, "free_cash_flow": 107683000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48002000", "ebitda": "94222000", "netIncome": "20602000", "grossProfit": "97993000", "depreciation": "None", "totalRevenue": "345744000", "costOfRevenue": "247751000", "interestIncome": "4286000", "incomeBeforeTax": "21022000", "interestExpense": "26980000", "operatingIncome": "40320000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "379000", "reportedCurrency": "USD", "netInterestIncome": "-24357000", "nonInterestIncome": "None", "operatingExpenses": "57673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46220000", "sellingGeneralAndAdministrative": "12781000", "netIncomeFromContinuingOperations": "20643000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1536000", "currentDebt": "None", "investments": "None", "totalAssets": "4887991000", "longTermDebt": "2218826000", "shortTermDebt": "181907000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1066035000", "totalLiabilities": "2572455000", "otherCurrentAssets": "38958000", "totalCurrentAssets": "450779000", "currentLongTermDebt": "None", "longTermInvestments": "7237000", "shortTermInvestments": "None", "currentNetReceivables": "26437000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4437212000", "currentAccountsPayable": "154933000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4386725000", "shortLongTermDebtTotal": "2338334000", "totalShareholderEquity": "2301825000", "capitalLeaseObligations": "119508000", "otherCurrentLiabilities": "42545000", "totalCurrentLiabilities": "234121000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2338334000", "cashAndShortTermInvestments": "385384000", "commonStockSharesOutstanding": "153240169", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "385384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20602000", "profitLoss": "None", "dividendPayout": "21804000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73007000", "capitalExpenditures": "34676000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41759000", "cashflowFromInvestment": "-21212000", "stockBasedCompensation": "4552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14803000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44892000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "income_statement": { "revenue": 369297000, "cost_of_revenue": 253579000, "gross_profit": 115718000, "ebit": 64189000, "ebitda": 110079000, "pretax_income": 37684000, "tax_provision": 393000, "net_income": 37106000, "net_income_to_common": 37106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 371133000, "total_current_assets": 438130000, "total_assets": 4918027000, "short_term_debt": 181000000, "long_term_debt": 2222642000, "total_debt": 2403642000, "total_liabilities": 2570256000, "total_equity": 2333992000, "shares_outstanding": 154105871, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 120619000, "capital_expenditure": 38578000, "free_cash_flow": 159197000, "dividends_paid": 21992000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322833, "ticker_id": 3392, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64189000", "ebitda": "110079000", "netIncome": "37106000", "grossProfit": "115718000", "depreciation": "None", "totalRevenue": "369297000", "costOfRevenue": "253579000", "interestIncome": "4118000", "incomeBeforeTax": "37684000", "interestExpense": "26505000", "operatingIncome": "57304000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "393000", "reportedCurrency": "USD", "netInterestIncome": "-23931000", "nonInterestIncome": "None", "operatingExpenses": "58414000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253579000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45890000", "sellingGeneralAndAdministrative": "13940000", "netIncomeFromContinuingOperations": "37291000" }, "balance": { "goodwill": "None", "inventory": "-23400000", "commonStock": "1552000", "currentDebt": "None", "investments": "None", "totalAssets": "4918027000", "longTermDebt": "2222642000", "shortTermDebt": "181000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1057061000", "totalLiabilities": "2570256000", "otherCurrentAssets": "36081000", "totalCurrentAssets": "438130000", "currentLongTermDebt": "None", "longTermInvestments": "7386000", "shortTermInvestments": "23400000", "currentNetReceivables": "30916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4479897000", "currentAccountsPayable": "149682000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2342544000", "totalShareholderEquity": "2333992000", "capitalLeaseObligations": "119902000", "otherCurrentLiabilities": "44555000", "totalCurrentLiabilities": "227712000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2342544000", "cashAndShortTermInvestments": "371133000", "commonStockSharesOutstanding": "154105871", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "371133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37106000", "profitLoss": "None", "dividendPayout": "21992000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120619000", "capitalExpenditures": "38578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30206000", "cashflowFromInvestment": "-67065000", "stockBasedCompensation": "5274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21992000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7924000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44474000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 369297000, "cost_of_revenue": 253579000, "gross_profit": 115718000, "research_and_development": null, "selling_general_admin": 13940000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64189000, "depreciation_amortisation": 45890000, "ebitda": 110079000, "interest_expense": 26505000, "interest_income": null, "other_non_operating": null, "pretax_income": 37684000, "tax_provision": 393000, "effective_tax_rate": null, "net_income": 37106000, "net_income_continuing_ops": 37291000, "net_income_to_common": 37106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 371133000, "short_term_investments": 23400000, "net_receivables": 30916000, "inventory": -23400000, "other_current_assets": null, "total_current_assets": 438130000, "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": 4479897000, "total_assets": 4918027000, "short_term_debt": 181000000, "accounts_payable": 149682000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227712000, "long_term_debt": 2222642000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2342544000, "total_liabilities": 2570256000, "total_debt": 2403642000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1057061000, "total_equity": 2333992000, "shares_outstanding": 154105871, "operating_cash_flow": 120619000, "stock_based_compensation": 5274000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38578000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67065000, "dividends_paid": 21992000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30206000, "free_cash_flow": 159197000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64189000", "ebitda": "110079000", "netIncome": "37106000", "grossProfit": "115718000", "depreciation": "None", "totalRevenue": "369297000", "costOfRevenue": "253579000", "interestIncome": "4118000", "incomeBeforeTax": "37684000", "interestExpense": "26505000", "operatingIncome": "57304000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "393000", "reportedCurrency": "USD", "netInterestIncome": "-23931000", "nonInterestIncome": "None", "operatingExpenses": "58414000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253579000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45890000", "sellingGeneralAndAdministrative": "13940000", "netIncomeFromContinuingOperations": "37291000" }, "balance": { "goodwill": "None", "inventory": "-23400000", "commonStock": "1552000", "currentDebt": "None", "investments": "None", "totalAssets": "4918027000", "longTermDebt": "2222642000", "shortTermDebt": "181000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1057061000", "totalLiabilities": "2570256000", "otherCurrentAssets": "36081000", "totalCurrentAssets": "438130000", "currentLongTermDebt": "None", "longTermInvestments": "7386000", "shortTermInvestments": "23400000", "currentNetReceivables": "30916000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4479897000", "currentAccountsPayable": "149682000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2342544000", "totalShareholderEquity": "2333992000", "capitalLeaseObligations": "119902000", "otherCurrentLiabilities": "44555000", "totalCurrentLiabilities": "227712000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2342544000", "cashAndShortTermInvestments": "371133000", "commonStockSharesOutstanding": "154105871", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "371133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37106000", "profitLoss": "None", "dividendPayout": "21992000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "120619000", "capitalExpenditures": "38578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30206000", "cashflowFromInvestment": "-67065000", "stockBasedCompensation": "5274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21992000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7924000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44474000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "income_statement": { "revenue": 324410000, "cost_of_revenue": 241311000, "gross_profit": 83099000, "ebit": 29941000, "ebitda": 76086000, "pretax_income": 5055000, "tax_provision": 309000, "net_income": 4937000, "net_income_to_common": 4937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350237000, "total_current_assets": 417712000, "total_assets": 4889857000, "short_term_debt": 381000000, "long_term_debt": 2221833000, "total_debt": 2602833000, "total_liabilities": 2552291000, "total_equity": 2323901000, "shares_outstanding": 152970215, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20767000, "capital_expenditure": 33794000, "free_cash_flow": 54561000, "dividends_paid": 21809000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322834, "ticker_id": 3392, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29941000", "ebitda": "76086000", "netIncome": "4937000", "grossProfit": "83099000", "depreciation": "None", "totalRevenue": "324410000", "costOfRevenue": "241311000", "interestIncome": "4787000", "incomeBeforeTax": "5055000", "interestExpense": "24886000", "operatingIncome": "23315000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "309000", "reportedCurrency": "USD", "netInterestIncome": "-21671000", "nonInterestIncome": "None", "operatingExpenses": "59784000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46145000", "sellingGeneralAndAdministrative": "15105000", "netIncomeFromContinuingOperations": "4746000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1558000", "currentDebt": "None", "investments": "None", "totalAssets": "4889857000", "longTermDebt": "2221833000", "shortTermDebt": "381000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1072125000", "totalLiabilities": "2552291000", "otherCurrentAssets": "40721000", "totalCurrentAssets": "417712000", "currentLongTermDebt": "None", "longTermInvestments": "7632000", "shortTermInvestments": "26600000", "currentNetReceivables": "26754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4472145000", "currentAccountsPayable": "138634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2342123000", "totalShareholderEquity": "2323901000", "capitalLeaseObligations": "120290000", "otherCurrentLiabilities": "35394000", "totalCurrentLiabilities": "210168000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2342123000", "cashAndShortTermInvestments": "350237000", "commonStockSharesOutstanding": "152970215", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "350237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4937000", "profitLoss": "None", "dividendPayout": "21809000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20767000", "capitalExpenditures": "33794000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27163000", "cashflowFromInvestment": "-157973000", "stockBasedCompensation": "6434000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21809000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5282000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47717000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 324410000, "cost_of_revenue": 241311000, "gross_profit": 83099000, "research_and_development": null, "selling_general_admin": 15105000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29941000, "depreciation_amortisation": 46145000, "ebitda": 76086000, "interest_expense": 24886000, "interest_income": null, "other_non_operating": null, "pretax_income": 5055000, "tax_provision": 309000, "effective_tax_rate": null, "net_income": 4937000, "net_income_continuing_ops": 4746000, "net_income_to_common": 4937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 350237000, "short_term_investments": 26600000, "net_receivables": 26754000, "inventory": 1, "other_current_assets": null, "total_current_assets": 417712000, "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": 4472145000, "total_assets": 4889857000, "short_term_debt": 381000000, "accounts_payable": 138634000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210168000, "long_term_debt": 2221833000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2342123000, "total_liabilities": 2552291000, "total_debt": 2602833000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1072125000, "total_equity": 2323901000, "shares_outstanding": 152970215, "operating_cash_flow": 20767000, "stock_based_compensation": 6434000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33794000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -157973000, "dividends_paid": 21809000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27163000, "free_cash_flow": 54561000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29941000", "ebitda": "76086000", "netIncome": "4937000", "grossProfit": "83099000", "depreciation": "None", "totalRevenue": "324410000", "costOfRevenue": "241311000", "interestIncome": "4787000", "incomeBeforeTax": "5055000", "interestExpense": "24886000", "operatingIncome": "23315000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "309000", "reportedCurrency": "USD", "netInterestIncome": "-21671000", "nonInterestIncome": "None", "operatingExpenses": "59784000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46145000", "sellingGeneralAndAdministrative": "15105000", "netIncomeFromContinuingOperations": "4746000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1558000", "currentDebt": "None", "investments": "None", "totalAssets": "4889857000", "longTermDebt": "2221833000", "shortTermDebt": "381000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1072125000", "totalLiabilities": "2552291000", "otherCurrentAssets": "40721000", "totalCurrentAssets": "417712000", "currentLongTermDebt": "None", "longTermInvestments": "7632000", "shortTermInvestments": "26600000", "currentNetReceivables": "26754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4472145000", "currentAccountsPayable": "138634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2342123000", "totalShareholderEquity": "2323901000", "capitalLeaseObligations": "120290000", "otherCurrentLiabilities": "35394000", "totalCurrentLiabilities": "210168000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2342123000", "cashAndShortTermInvestments": "350237000", "commonStockSharesOutstanding": "152970215", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "350237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4937000", "profitLoss": "None", "dividendPayout": "21809000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20767000", "capitalExpenditures": "33794000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27163000", "cashflowFromInvestment": "-157973000", "stockBasedCompensation": "6434000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21809000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5282000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47717000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "income_statement": { "revenue": 319708000, "cost_of_revenue": 232241000, "gross_profit": 87467000, "ebit": 27469000, "ebitda": 73222000, "pretax_income": 8268000, "tax_provision": 228000, "net_income": 7935000, "net_income_to_common": 7935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 516675000, "total_current_assets": 639541000, "total_assets": 4919295000, "short_term_debt": 381590000, "long_term_debt": 2220778000, "total_debt": 2602368000, "total_liabilities": 2568505000, "total_equity": 2336862000, "shares_outstanding": 154406530, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 88954000, "capital_expenditure": 30369000, "free_cash_flow": 119323000, "dividends_paid": 21896000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322835, "ticker_id": 3392, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27469000", "ebitda": "73222000", "netIncome": "7935000", "grossProfit": "87467000", "depreciation": "None", "totalRevenue": "319708000", "costOfRevenue": "232241000", "interestIncome": "5766000", "incomeBeforeTax": "8268000", "interestExpense": "19201000", "operatingIncome": "27044000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "228000", "reportedCurrency": "USD", "netInterestIncome": "-19535000", "nonInterestIncome": "None", "operatingExpenses": "60423000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "232241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45753000", "sellingGeneralAndAdministrative": "15968000", "netIncomeFromContinuingOperations": "8040000" }, "balance": { "goodwill": "None", "inventory": "-25419000", "commonStock": "1553000", "currentDebt": "None", "investments": "None", "totalAssets": "4919295000", "longTermDebt": "2220778000", "shortTermDebt": "381590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1055183000", "totalLiabilities": "2568505000", "otherCurrentAssets": "96703000", "totalCurrentAssets": "639541000", "currentLongTermDebt": "None", "longTermInvestments": "7398000", "shortTermInvestments": "25419000", "currentNetReceivables": "26163000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4279754000", "currentAccountsPayable": "147819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2343366000", "totalShareholderEquity": "2336862000", "capitalLeaseObligations": "122588000", "otherCurrentLiabilities": "45039000", "totalCurrentLiabilities": "225139000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2343366000", "cashAndShortTermInvestments": "516675000", "commonStockSharesOutstanding": "154406530", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "516675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8068000", "profitLoss": "None", "dividendPayout": "21896000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9462000", "operatingCashflow": "88954000", "capitalExpenditures": "30369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31256000", "cashflowFromInvestment": "-32741000", "stockBasedCompensation": "6257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21896000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9193000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47325000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 319708000, "cost_of_revenue": 232241000, "gross_profit": 87467000, "research_and_development": null, "selling_general_admin": 15968000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27469000, "depreciation_amortisation": 45753000, "ebitda": 73222000, "interest_expense": 19201000, "interest_income": null, "other_non_operating": null, "pretax_income": 8268000, "tax_provision": 228000, "effective_tax_rate": null, "net_income": 7935000, "net_income_continuing_ops": 8040000, "net_income_to_common": 7935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 516675000, "short_term_investments": 25419000, "net_receivables": 26163000, "inventory": -25419000, "other_current_assets": null, "total_current_assets": 639541000, "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": 4279754000, "total_assets": 4919295000, "short_term_debt": 381590000, "accounts_payable": 147819000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 225139000, "long_term_debt": 2220778000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2343366000, "total_liabilities": 2568505000, "total_debt": 2602368000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1055183000, "total_equity": 2336862000, "shares_outstanding": 154406530, "operating_cash_flow": 88954000, "stock_based_compensation": 6257000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30369000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32741000, "dividends_paid": 21896000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31256000, "free_cash_flow": 119323000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27469000", "ebitda": "73222000", "netIncome": "7935000", "grossProfit": "87467000", "depreciation": "None", "totalRevenue": "319708000", "costOfRevenue": "232241000", "interestIncome": "5766000", "incomeBeforeTax": "8268000", "interestExpense": "19201000", "operatingIncome": "27044000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "228000", "reportedCurrency": "USD", "netInterestIncome": "-19535000", "nonInterestIncome": "None", "operatingExpenses": "60423000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "232241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45753000", "sellingGeneralAndAdministrative": "15968000", "netIncomeFromContinuingOperations": "8040000" }, "balance": { "goodwill": "None", "inventory": "-25419000", "commonStock": "1553000", "currentDebt": "None", "investments": "None", "totalAssets": "4919295000", "longTermDebt": "2220778000", "shortTermDebt": "381590000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1055183000", "totalLiabilities": "2568505000", "otherCurrentAssets": "96703000", "totalCurrentAssets": "639541000", "currentLongTermDebt": "None", "longTermInvestments": "7398000", "shortTermInvestments": "25419000", "currentNetReceivables": "26163000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4279754000", "currentAccountsPayable": "147819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2343366000", "totalShareholderEquity": "2336862000", "capitalLeaseObligations": "122588000", "otherCurrentLiabilities": "45039000", "totalCurrentLiabilities": "225139000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2343366000", "cashAndShortTermInvestments": "516675000", "commonStockSharesOutstanding": "154406530", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "516675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8068000", "profitLoss": "None", "dividendPayout": "21896000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-9462000", "operatingCashflow": "88954000", "capitalExpenditures": "30369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31256000", "cashflowFromInvestment": "-32741000", "stockBasedCompensation": "6257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21896000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9193000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47325000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "income_statement": { "revenue": 334220000, "cost_of_revenue": 240477000, "gross_profit": 93743000, "ebit": 34269000, "ebitda": 80486000, "pretax_income": 16675000, "tax_provision": 332000, "net_income": 16430000, "net_income_to_common": 16430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494563000, "total_current_assets": 653137000, "total_assets": 4940342000, "short_term_debt": 381000000, "long_term_debt": 2219781000, "total_debt": 2600781000, "total_liabilities": 2556247000, "total_equity": 2370196000, "shares_outstanding": 155081645, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 111236000, "capital_expenditure": 36209000, "free_cash_flow": 147445000, "dividends_paid": 18894000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322837, "ticker_id": 3392, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34269000", "ebitda": "80486000", "netIncome": "16430000", "grossProfit": "93743000", "depreciation": "None", "totalRevenue": "334220000", "costOfRevenue": "240477000", "interestIncome": "5302000", "incomeBeforeTax": "16675000", "interestExpense": "24833000", "operatingIncome": "78996000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "332000", "reportedCurrency": "USD", "netInterestIncome": "-19531000", "nonInterestIncome": "None", "operatingExpenses": "14747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46217000", "sellingGeneralAndAdministrative": "14747000", "netIncomeFromContinuingOperations": "16343000" }, "balance": { "goodwill": "None", "inventory": "35807000", "commonStock": "1562000", "currentDebt": "None", "investments": "None", "totalAssets": "4940342000", "longTermDebt": "2219781000", "shortTermDebt": "381000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1041171000", "totalLiabilities": "2556247000", "otherCurrentAssets": "74777000", "totalCurrentAssets": "653137000", "currentLongTermDebt": "None", "longTermInvestments": "7294000", "shortTermInvestments": "42204000", "currentNetReceivables": "47990000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4287205000", "currentAccountsPayable": "150650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4279911000", "shortLongTermDebtTotal": "2600781000", "totalShareholderEquity": "2370196000", "capitalLeaseObligations": "119780000", "otherCurrentLiabilities": "-376954000", "totalCurrentLiabilities": "185691000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2370556000", "cashAndShortTermInvestments": "494563000", "commonStockSharesOutstanding": "155081645", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "494563000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16430000", "profitLoss": "None", "dividendPayout": "18894000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6242000", "operatingCashflow": "111236000", "capitalExpenditures": "36209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33842000", "cashflowFromInvestment": "-36193000", "stockBasedCompensation": "6247000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18894000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44727000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 334220000, "cost_of_revenue": 240477000, "gross_profit": 93743000, "research_and_development": null, "selling_general_admin": 14747000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34269000, "depreciation_amortisation": 46217000, "ebitda": 80486000, "interest_expense": 24833000, "interest_income": null, "other_non_operating": null, "pretax_income": 16675000, "tax_provision": 332000, "effective_tax_rate": null, "net_income": 16430000, "net_income_continuing_ops": 16343000, "net_income_to_common": 16430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 494563000, "short_term_investments": 42204000, "net_receivables": 47990000, "inventory": 35807000, "other_current_assets": null, "total_current_assets": 653137000, "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": 4287205000, "total_assets": 4940342000, "short_term_debt": 381000000, "accounts_payable": 150650000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 185691000, "long_term_debt": 2219781000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2370556000, "total_liabilities": 2556247000, "total_debt": 2600781000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1041171000, "total_equity": 2370196000, "shares_outstanding": 155081645, "operating_cash_flow": 111236000, "stock_based_compensation": 6247000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36209000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36193000, "dividends_paid": 18894000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33842000, "free_cash_flow": 147445000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34269000", "ebitda": "80486000", "netIncome": "16430000", "grossProfit": "93743000", "depreciation": "None", "totalRevenue": "334220000", "costOfRevenue": "240477000", "interestIncome": "5302000", "incomeBeforeTax": "16675000", "interestExpense": "24833000", "operatingIncome": "78996000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "332000", "reportedCurrency": "USD", "netInterestIncome": "-19531000", "nonInterestIncome": "None", "operatingExpenses": "14747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46217000", "sellingGeneralAndAdministrative": "14747000", "netIncomeFromContinuingOperations": "16343000" }, "balance": { "goodwill": "None", "inventory": "35807000", "commonStock": "1562000", "currentDebt": "None", "investments": "None", "totalAssets": "4940342000", "longTermDebt": "2219781000", "shortTermDebt": "381000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1041171000", "totalLiabilities": "2556247000", "otherCurrentAssets": "74777000", "totalCurrentAssets": "653137000", "currentLongTermDebt": "None", "longTermInvestments": "7294000", "shortTermInvestments": "42204000", "currentNetReceivables": "47990000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4287205000", "currentAccountsPayable": "150650000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4279911000", "shortLongTermDebtTotal": "2600781000", "totalShareholderEquity": "2370196000", "capitalLeaseObligations": "119780000", "otherCurrentLiabilities": "-376954000", "totalCurrentLiabilities": "185691000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2370556000", "cashAndShortTermInvestments": "494563000", "commonStockSharesOutstanding": "155081645", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "494563000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16430000", "profitLoss": "None", "dividendPayout": "18894000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6242000", "operatingCashflow": "111236000", "capitalExpenditures": "36209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33842000", "cashflowFromInvestment": "-36193000", "stockBasedCompensation": "6247000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18894000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44727000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "income_statement": { "revenue": 357180000, "cost_of_revenue": 236542000, "gross_profit": 120638000, "ebit": 61086000, "ebitda": 107097000, "pretax_income": 42077000, "tax_provision": 357000, "net_income": 41395000, "net_income_to_common": 41395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 476936000, "total_current_assets": 553080000, "total_assets": 4932500000, "short_term_debt": 381000000, "long_term_debt": 2218737000, "total_debt": 2599737000, "total_liabilities": 2532415000, "total_equity": 2386030000, "shares_outstanding": 156741187, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 95097000, "capital_expenditure": 33137000, "free_cash_flow": 128234000, "dividends_paid": 19140000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322838, "ticker_id": 3392, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:14:34.362213+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61086000", "ebitda": "107097000", "netIncome": "41395000", "grossProfit": "120638000", "depreciation": "None", "totalRevenue": "357180000", "costOfRevenue": "236542000", "interestIncome": "19312000", "incomeBeforeTax": "42077000", "interestExpense": "24543000", "operatingIncome": "106011000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "357000", "reportedCurrency": "USD", "netInterestIncome": "-19532000", "nonInterestIncome": "None", "operatingExpenses": "14627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5754000", "costofGoodsAndServicesSold": "236542000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46011000", "sellingGeneralAndAdministrative": "14627000", "netIncomeFromContinuingOperations": "41720000" }, "balance": { "goodwill": "None", "inventory": "-48205000", "commonStock": "1577000", "currentDebt": "None", "investments": "None", "totalAssets": "4932500000", "longTermDebt": "2218737000", "shortTermDebt": "381000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1035566000", "totalLiabilities": "2532415000", "otherCurrentAssets": "82601000", "totalCurrentAssets": "553080000", "currentLongTermDebt": "None", "longTermInvestments": "7480000", "shortTermInvestments": "44900000", "currentNetReceivables": "41748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4379420000", "currentAccountsPayable": "126901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4150176000", "shortLongTermDebtTotal": "2599737000", "totalShareholderEquity": "2386030000", "capitalLeaseObligations": "120376000", "otherCurrentLiabilities": "-364683000", "totalCurrentLiabilities": "168260000", "otherNonCurrentLiabilities": "145418000", "totalNonCurrentLiabilities": "2364155000", "cashAndShortTermInvestments": "476936000", "commonStockSharesOutstanding": "156741187", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "476936000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41720000", "profitLoss": "None", "dividendPayout": "19140000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "570000", "operatingCashflow": "95097000", "capitalExpenditures": "33137000", "changeInReceivables": "-570000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56160000", "cashflowFromInvestment": "-33181000", "stockBasedCompensation": "6089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19140000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5756000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29953000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 357180000, "cost_of_revenue": 236542000, "gross_profit": 120638000, "research_and_development": null, "selling_general_admin": 14627000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61086000, "depreciation_amortisation": 46011000, "ebitda": 107097000, "interest_expense": 24543000, "interest_income": null, "other_non_operating": null, "pretax_income": 42077000, "tax_provision": 357000, "effective_tax_rate": null, "net_income": 41395000, "net_income_continuing_ops": 41720000, "net_income_to_common": 41395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 476936000, "short_term_investments": 44900000, "net_receivables": 41748000, "inventory": -48205000, "other_current_assets": null, "total_current_assets": 553080000, "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": 4379420000, "total_assets": 4932500000, "short_term_debt": 381000000, "accounts_payable": 126901000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168260000, "long_term_debt": 2218737000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2364155000, "total_liabilities": 2532415000, "total_debt": 2599737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1035566000, "total_equity": 2386030000, "shares_outstanding": 156741187, "operating_cash_flow": 95097000, "stock_based_compensation": 6089000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33137000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33181000, "dividends_paid": 19140000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56160000, "free_cash_flow": 128234000, "net_change_in_cash": 5756000 }, "raw_data": { "income": { "ebit": "61086000", "ebitda": "107097000", "netIncome": "41395000", "grossProfit": "120638000", "depreciation": "None", "totalRevenue": "357180000", "costOfRevenue": "236542000", "interestIncome": "19312000", "incomeBeforeTax": "42077000", "interestExpense": "24543000", "operatingIncome": "106011000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "357000", "reportedCurrency": "USD", "netInterestIncome": "-19532000", "nonInterestIncome": "None", "operatingExpenses": "14627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5754000", "costofGoodsAndServicesSold": "236542000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46011000", "sellingGeneralAndAdministrative": "14627000", "netIncomeFromContinuingOperations": "41720000" }, "balance": { "goodwill": "None", "inventory": "-48205000", "commonStock": "1577000", "currentDebt": "None", "investments": "None", "totalAssets": "4932500000", "longTermDebt": "2218737000", "shortTermDebt": "381000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1035566000", "totalLiabilities": "2532415000", "otherCurrentAssets": "82601000", "totalCurrentAssets": "553080000", "currentLongTermDebt": "None", "longTermInvestments": "7480000", "shortTermInvestments": "44900000", "currentNetReceivables": "41748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4379420000", "currentAccountsPayable": "126901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4150176000", "shortLongTermDebtTotal": "2599737000", "totalShareholderEquity": "2386030000", "capitalLeaseObligations": "120376000", "otherCurrentLiabilities": "-364683000", "totalCurrentLiabilities": "168260000", "otherNonCurrentLiabilities": "145418000", "totalNonCurrentLiabilities": "2364155000", "cashAndShortTermInvestments": "476936000", "commonStockSharesOutstanding": "156741187", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "476936000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41720000", "profitLoss": "None", "dividendPayout": "19140000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "570000", "operatingCashflow": "95097000", "capitalExpenditures": "33137000", "changeInReceivables": "-570000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56160000", "cashflowFromInvestment": "-33181000", "stockBasedCompensation": "6089000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19140000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5756000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29953000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }