{ "ticker": { "uuid": "80eecb29-03c1-4a9e-a296-a99bcdc0b0e5", "symbol": "INSW", "name": "International Seaways Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/80eecb29-03c1-4a9e-a296-a99bcdc0b0e5/", "api_url": "https://sharemaestro.com/factors/api/tickers/80eecb29-03c1-4a9e-a296-a99bcdc0b0e5/" }, "ticker_metadata": { "id": 2139, "uuid": "80eecb29-03c1-4a9e-a296-a99bcdc0b0e5", "symbol": "INSW", "name": "International Seaways Inc", "asset_type": "equity", "market_cap": 3863346000, "stock_exchange_id": 3, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "International Seaways, Inc. owns and operates a fleet of transoceanic vessels for the transportation of crude oil and petroleum products in the international flag trade. The company is headquartered in New York, New York.", "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": "80eecb29-03c1-4a9e-a296-a99bcdc0b0e5", "symbol": "INSW", "name": "International Seaways Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/80eecb29-03c1-4a9e-a296-a99bcdc0b0e5/", "api_url": "https://sharemaestro.com/factors/api/tickers/80eecb29-03c1-4a9e-a296-a99bcdc0b0e5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.98, "value": 0.88, "quality": 0.88, "momentum": 0.95, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 81.07, "market_cap": 4030383456.99, "pe_ratio": 7.3838, "earnings_yield": 0.1354, "ebitda_to_ev": 0.1604, "shareholder_yield": 0.0537, "roe": 0.2488, "piotroski_f_score": 6, "momentum_12_1": 1.6588, "volatility_252d": 0.3659 }, "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": "2026-06-07T06:53:28.836787+00:00", "batch_id": "" }, "size": { "price_close": 81.07, "market_cap": 4030383456.99, "market_cap_usd": 4030383456.99, "enterprise_value": 4492864456.99, "shares_outstanding": 49714857, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 7.3838, "pb_ratio": 1.8368, "ptbv_ratio": 1.843, "ps_ratio": 4.0902, "pcf_ratio": 8.9333, "pfcf_ratio": 5.1624, "ev_ebitda": 6.2356, "ev_ebit": 8.0797, "ev_sales": 4.5595, "ev_fcf": 5.7548, "earnings_yield": 0.1354, "fcf_yield": 0.1738, "price_to_sales": 4.0902, "price_to_book": 1.8368, "price_to_cashflow": 8.9333, "ebitda_to_ev": 0.1604, "sales_yield": 0.2193 }, "yield": { "dividend_yield": 0.0537, "buyback_yield": 0, "shareholder_yield": 0.0537, "debt_paydown_yield": null, "total_yield": 0.0537 }, "quality": { "gross_margin": 0.5513, "operating_margin": 0.5643, "net_margin": 0.5539, "ebitda_margin": 0.7312, "fcf_margin": 0.7923, "roe": 0.2488, "roa": 0.1901, "roic": 0.157, "roc_greenblatt": null, "asset_turnover": 0.3432, "cash_conversion": 1.4303, "accruals_ratio": 0.033, "sbc_to_revenue": 0.0083, "piotroski_f_score": 6, "altman_z_score": 5.1375, "earnings_stability_5y": 0.7467, "revenue_stability_5y": 0.4693, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1892, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.3086, "net_debt_to_ebitda": 0.6419, "debt_to_assets": 0.2105, "interest_coverage": 1.4064, "current_ratio": 7.341, "quick_ratio": 7.2815, "net_debt": 462481000, "local_beta": 0.001, "volatility_252d": 0.3659, "volatility_60d": 0.8525, "max_drawdown_12m": -0.1575, "risk_adjusted_momentum": 4.533 }, "growth": { "revenue_growth_1y": 0.145, "revenue_growth_3y_cagr": -0.0083, "revenue_growth_5y_cagr": 0.1487, "eps_growth_1y": 0.6962, "eps_growth_3y_cagr": -0.0727, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0266, "book_value_growth_1y": 0.0903, "revenue_growth": 0.145, "earnings_growth": 0.6962 }, "momentum": { "price_return_1m": -0.1151, "price_return_3m": 0.1551, "price_return_6m": 0.6643, "price_return_9m": 0.849, "price_return_12m": 1.3527, "price_return_12m_ex1m": 1.6588, "momentum_6m": 0.6643, "momentum_12m": 1.3527, "momentum_12_1": 1.6588, "distance_from_52w_high": -0.1151, "distance_from_52w_low": 1.3369, "relative_strength": 1.2527 }, "raw_ttm": { "revenue_ttm": 985384000, "gross_profit_ttm": 543273000, "ebit_ttm": 556066000, "ebitda_ttm": 720514000, "net_income_ttm": 545839000, "eps_diluted_ttm": 10.9794, "operating_cash_flow_ttm": 451166000, "capital_expenditure_ttm": 329546000, "fcf_ttm": 780712000, "dividends_paid_ttm": 216551000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 395395000, "cash_and_equivalents": 141847000, "total_current_assets": 666486000, "total_current_liabilities": 90789000, "net_ppe": null, "total_assets": 2871343000, "total_debt": 604328000, "total_equity": 2194275000, "net_working_capital": 464251000, "book_value_per_share": 44.1372, "retained_earnings": 703500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2186903000, "tangible_book_per_share": 43.9889 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 12, "rank_pb": 46, "rank_ptbv": 40, "rank_ps": 74, "rank_pcf": 38, "rank_ev_ebitda": 17, "rank_ev_ebit": 35, "rank_earnings_yield": 12, "rank_fcf_yield": 20, "rank_dividend_yield": 14, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 14, "rank_roc": 50, "rank_roic": 22, "rank_gross_margin": 39, "rank_fcf_margin": 7, "rank_piotroski": 38, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 6, "rank_relative_strength": 8 }, "composites": { "value_composite": 12, "quality_composite": 12, "momentum_composite": 5, "growth_composite": 9, "yield_composite": 9, "svqf_composite": 6, "vc1_composite": 19, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 2, "quality_value_composite": 0.88, "os_score": 0.98, "value_percentile": 0.88, "quality_percentile": 0.88, "momentum_percentile": 0.95, "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": 19, "small_cap_core_rank": 17, "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": 4345, "ticker_id": 2139, "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": "2026-06-07T06:53:28.836787+00:00", "batch_id": "", "os_score_delta": null, "price_close": 81.07, "market_cap": 4030383456.99, "market_cap_usd": 4030383456.99, "enterprise_value": 4492864456.99, "shares_outstanding": 49714857, "fx_rate_to_usd": null, "pe_ratio": 7.38383197, "pb_ratio": 1.83677226, "ptbv_ratio": 1.84296398, "ps_ratio": 4.09016531, "pcf_ratio": 8.93326061, "pfcf_ratio": 5.16244589, "ev_ebitda": 6.23563797, "ev_ebit": 8.07973236, "ev_sales": 4.5595062, "ev_fcf": 5.75482951, "earnings_yield": 0.13543103, "fcf_yield": 0.17376709, "dividend_yield": 0.05372963, "buyback_yield": 0, "shareholder_yield": 0.05372963, "debt_paydown_yield": null, "total_yield": 0.05372963, "gross_margin": 0.55133126, "operating_margin": 0.56431401, "net_margin": 0.55393532, "ebitda_margin": 0.73120124, "fcf_margin": 0.79229214, "roe": 0.24875597, "roa": 0.19009885, "roic": 0.15697697, "roc_greenblatt": null, "asset_turnover": 0.34317878, "cash_conversion": 1.43029721, "accruals_ratio": 0.03297168, "sbc_to_revenue": 0.00833584, "debt_to_equity": 0.30856114, "net_debt_to_ebitda": 0.64187649, "debt_to_assets": 0.21046876, "interest_coverage": 1.40635567, "current_ratio": 7.34104352, "quick_ratio": 7.28148785, "net_debt": 462481000, "revenue_growth_1y": 0.14498853, "revenue_growth_3y_cagr": -0.00830433, "revenue_growth_5y_cagr": 0.14869999, "eps_growth_1y": 0.69621099, "eps_growth_3y_cagr": -0.07273226, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.02660554, "book_value_growth_1y": 0.09032792, "piotroski_f_score": 6, "altman_z_score": 5.13748662, "earnings_stability_5y": 0.746668, "revenue_stability_5y": 0.469268, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11514953, "price_return_3m": 0.15512633, "price_return_6m": 0.66429214, "price_return_9m": 0.84896718, "price_return_12m": 1.35266463, "price_return_12m_ex1m": 1.65882735, "distance_from_52w_high": -0.11514953, "distance_from_52w_low": 1.33693083, "relative_strength": 1.25270105, "local_beta": 0.001, "volatility_252d": 0.365947, "volatility_60d": 0.852519, "max_drawdown_12m": -0.15749836, "revenue_ttm": 985384000, "gross_profit_ttm": 543273000, "ebit_ttm": 556066000, "ebitda_ttm": 720514000, "net_income_ttm": 545839000, "eps_diluted_ttm": 10.97939395, "operating_cash_flow_ttm": 451166000, "capital_expenditure_ttm": 329546000, "fcf_ttm": 780712000, "dividends_paid_ttm": 216551000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 395395000, "cash_and_equivalents": 141847000, "total_current_assets": 666486000, "total_current_liabilities": 90789000, "net_ppe": null, "total_assets": 2871343000, "total_debt": 604328000, "total_equity": 2194275000, "net_working_capital": 464251000, "book_value_per_share": 44.13720832, "retained_earnings": 703500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2186903000, "tangible_book_per_share": 43.98892267, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 12, "rank_pb": 46, "rank_ptbv": 40, "rank_ps": 74, "rank_pcf": 38, "rank_ev_ebitda": 17, "rank_ev_ebit": 35, "rank_earnings_yield": 12, "rank_fcf_yield": 20, "rank_dividend_yield": 14, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 14, "rank_roc": 50, "rank_roic": 22, "rank_gross_margin": 39, "rank_fcf_margin": 7, "rank_piotroski": 38, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 6, "rank_relative_strength": 8, "value_composite": 12, "quality_composite": 12, "momentum_composite": 5, "growth_composite": 9, "yield_composite": 9, "svqf_composite": 6, "vc1_composite": 19, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 2, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 17, "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": 81.07, "os": 0.98, "value": 0.88, "quality": 0.88, "momentum": 0.95, "confidence": 1, "coverage": 1, "pe_ratio": 7.3838, "earnings_yield": 0.1354, "shareholder_yield": 0.0537, "roe": 0.2488, "momentum_12_1": 1.6588, "complete_fields": { "id": 4345, "ticker_id": 2139, "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": "2026-06-07T06:53:28.836787+00:00", "batch_id": "", "os_score_delta": null, "price_close": 81.07, "market_cap": 4030383456.99, "market_cap_usd": 4030383456.99, "enterprise_value": 4492864456.99, "shares_outstanding": 49714857, "fx_rate_to_usd": null, "pe_ratio": 7.38383197, "pb_ratio": 1.83677226, "ptbv_ratio": 1.84296398, "ps_ratio": 4.09016531, "pcf_ratio": 8.93326061, "pfcf_ratio": 5.16244589, "ev_ebitda": 6.23563797, "ev_ebit": 8.07973236, "ev_sales": 4.5595062, "ev_fcf": 5.75482951, "earnings_yield": 0.13543103, "fcf_yield": 0.17376709, "dividend_yield": 0.05372963, "buyback_yield": 0, "shareholder_yield": 0.05372963, "debt_paydown_yield": null, "total_yield": 0.05372963, "gross_margin": 0.55133126, "operating_margin": 0.56431401, "net_margin": 0.55393532, "ebitda_margin": 0.73120124, "fcf_margin": 0.79229214, "roe": 0.24875597, "roa": 0.19009885, "roic": 0.15697697, "roc_greenblatt": null, "asset_turnover": 0.34317878, "cash_conversion": 1.43029721, "accruals_ratio": 0.03297168, "sbc_to_revenue": 0.00833584, "debt_to_equity": 0.30856114, "net_debt_to_ebitda": 0.64187649, "debt_to_assets": 0.21046876, "interest_coverage": 1.40635567, "current_ratio": 7.34104352, "quick_ratio": 7.28148785, "net_debt": 462481000, "revenue_growth_1y": 0.14498853, "revenue_growth_3y_cagr": -0.00830433, "revenue_growth_5y_cagr": 0.14869999, "eps_growth_1y": 0.69621099, "eps_growth_3y_cagr": -0.07273226, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.02660554, "book_value_growth_1y": 0.09032792, "piotroski_f_score": 6, "altman_z_score": 5.13748662, "earnings_stability_5y": 0.746668, "revenue_stability_5y": 0.469268, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11514953, "price_return_3m": 0.15512633, "price_return_6m": 0.66429214, "price_return_9m": 0.84896718, "price_return_12m": 1.35266463, "price_return_12m_ex1m": 1.65882735, "distance_from_52w_high": -0.11514953, "distance_from_52w_low": 1.33693083, "relative_strength": 1.25270105, "local_beta": 0.001, "volatility_252d": 0.365947, "volatility_60d": 0.852519, "max_drawdown_12m": -0.15749836, "revenue_ttm": 985384000, "gross_profit_ttm": 543273000, "ebit_ttm": 556066000, "ebitda_ttm": 720514000, "net_income_ttm": 545839000, "eps_diluted_ttm": 10.97939395, "operating_cash_flow_ttm": 451166000, "capital_expenditure_ttm": 329546000, "fcf_ttm": 780712000, "dividends_paid_ttm": 216551000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 395395000, "cash_and_equivalents": 141847000, "total_current_assets": 666486000, "total_current_liabilities": 90789000, "net_ppe": null, "total_assets": 2871343000, "total_debt": 604328000, "total_equity": 2194275000, "net_working_capital": 464251000, "book_value_per_share": 44.13720832, "retained_earnings": 703500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2186903000, "tangible_book_per_share": 43.98892267, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 12, "rank_pb": 46, "rank_ptbv": 40, "rank_ps": 74, "rank_pcf": 38, "rank_ev_ebitda": 17, "rank_ev_ebit": 35, "rank_earnings_yield": 12, "rank_fcf_yield": 20, "rank_dividend_yield": 14, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 14, "rank_roc": 50, "rank_roic": 22, "rank_gross_margin": 39, "rank_fcf_margin": 7, "rank_piotroski": 38, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 6, "rank_relative_strength": 8, "value_composite": 12, "quality_composite": 12, "momentum_composite": 5, "growth_composite": 9, "yield_composite": 9, "svqf_composite": 6, "vc1_composite": 19, "vc2_composite": 14, "vc3_composite": 14, "trending_value_composite": null, "overall_composite": 2, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 19, "small_cap_core_rank": 17, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "income_statement": { "revenue": 843302000, "cost_of_revenue": 486678000, "gross_profit": 356624000, "ebit": 351554000, "ebitda": 515140000, "pretax_income": 308850000, "tax_provision": -411000, "net_income": 309261000, "net_income_to_common": 309261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116922000, "total_current_assets": 367046000, "total_assets": 2668642000, "short_term_debt": 28970000, "long_term_debt": 541291000, "total_debt": 570261000, "total_liabilities": 648365000, "total_equity": 2020277000, "shares_outstanding": 49595945, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 380052000, "capital_expenditure": 341921000, "free_cash_flow": 721973000, "dividends_paid": 144611000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280464, "ticker_id": 2139, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "351554000", "ebitda": "515140000", "netIncome": "309261000", "grossProfit": "356624000", "depreciation": "None", "totalRevenue": "843302000", "costOfRevenue": "486678000", "interestIncome": "7609000", "incomeBeforeTax": "308850000", "interestExpense": "42704000", "operatingIncome": "306389000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-411000", "reportedCurrency": "USD", "netInterestIncome": "-35095000", "nonInterestIncome": "None", "operatingExpenses": "50235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "486678000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163586000", "sellingGeneralAndAdministrative": "50235000", "netIncomeFromContinuingOperations": "309261000" }, "balance": { "goodwill": "None", "inventory": "611000", "commonStock": "1507325000", "currentDebt": "None", "investments": "None", "totalAssets": "2668642000", "longTermDebt": "541291000", "shortTermDebt": "28970000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "523792000", "totalLiabilities": "648365000", "otherCurrentAssets": "7790000", "totalCurrentAssets": "367046000", "currentLongTermDebt": "25788000", "longTermInvestments": "None", "shortTermInvestments": "50000000", "currentNetReceivables": "191723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2301596000", "currentAccountsPayable": "1655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "576215000", "totalShareholderEquity": "2020277000", "capitalLeaseObligations": "9136000", "otherCurrentLiabilities": "62289000", "totalCurrentLiabilities": "98891000", "otherNonCurrentLiabilities": "2229000", "totalNonCurrentLiabilities": "549474000", "cashAndShortTermInvestments": "116922000", "commonStockSharesOutstanding": "49595945", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "116922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "309261000", "profitLoss": "None", "dividendPayout": "144611000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "380052000", "capitalExpenditures": "341921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-279324000", "cashflowFromInvestment": "-141312000", "stockBasedCompensation": "8699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "144611000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 843302000, "cost_of_revenue": 486678000, "gross_profit": 356624000, "research_and_development": null, "selling_general_admin": 50235000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 351554000, "depreciation_amortisation": 163586000, "ebitda": 515140000, "interest_expense": 42704000, "interest_income": null, "other_non_operating": null, "pretax_income": 308850000, "tax_provision": -411000, "effective_tax_rate": null, "net_income": 309261000, "net_income_continuing_ops": 309261000, "net_income_to_common": 309261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116922000, "short_term_investments": 50000000, "net_receivables": 191723000, "inventory": 611000, "other_current_assets": null, "total_current_assets": 367046000, "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": 2301596000, "total_assets": 2668642000, "short_term_debt": 28970000, "accounts_payable": 1655000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98891000, "long_term_debt": 541291000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 549474000, "total_liabilities": 648365000, "total_debt": 570261000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 523792000, "total_equity": 2020277000, "shares_outstanding": 49595945, "operating_cash_flow": 380052000, "stock_based_compensation": 8699000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 341921000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141312000, "dividends_paid": 144611000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -279324000, "free_cash_flow": 721973000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "351554000", "ebitda": "515140000", "netIncome": "309261000", "grossProfit": "356624000", "depreciation": "None", "totalRevenue": "843302000", "costOfRevenue": "486678000", "interestIncome": "7609000", "incomeBeforeTax": "308850000", "interestExpense": "42704000", "operatingIncome": "306389000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-411000", "reportedCurrency": "USD", "netInterestIncome": "-35095000", "nonInterestIncome": "None", "operatingExpenses": "50235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "486678000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163586000", "sellingGeneralAndAdministrative": "50235000", "netIncomeFromContinuingOperations": "309261000" }, "balance": { "goodwill": "None", "inventory": "611000", "commonStock": "1507325000", "currentDebt": "None", "investments": "None", "totalAssets": "2668642000", "longTermDebt": "541291000", "shortTermDebt": "28970000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "523792000", "totalLiabilities": "648365000", "otherCurrentAssets": "7790000", "totalCurrentAssets": "367046000", "currentLongTermDebt": "25788000", "longTermInvestments": "None", "shortTermInvestments": "50000000", "currentNetReceivables": "191723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2301596000", "currentAccountsPayable": "1655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "576215000", "totalShareholderEquity": "2020277000", "capitalLeaseObligations": "9136000", "otherCurrentLiabilities": "62289000", "totalCurrentLiabilities": "98891000", "otherNonCurrentLiabilities": "2229000", "totalNonCurrentLiabilities": "549474000", "cashAndShortTermInvestments": "116922000", "commonStockSharesOutstanding": "49595945", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "116922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "309261000", "profitLoss": "None", "dividendPayout": "144611000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "380052000", "capitalExpenditures": "341921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-279324000", "cashflowFromInvestment": "-141312000", "stockBasedCompensation": "8699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "144611000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "income_statement": { "revenue": 951613000, "cost_of_revenue": 473450000, "gross_profit": 478163000, "ebit": 465343000, "ebitda": 614783000, "pretax_income": 415640000, "tax_provision": -1084000, "net_income": 416724000, "net_income_to_common": 416724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157506000, "total_current_assets": 376323000, "total_assets": 2636397000, "short_term_debt": 64671000, "long_term_debt": 638353000, "total_debt": 703024000, "total_liabilities": 780349000, "total_equity": 1856048000, "shares_outstanding": 49680000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 547138000, "capital_expenditure": 285180000, "free_cash_flow": 832318000, "dividends_paid": 284416000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280469, "ticker_id": 2139, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "465343000", "ebitda": "614783000", "netIncome": "416724000", "grossProfit": "478163000", "depreciation": "None", "totalRevenue": "951613000", "costOfRevenue": "473450000", "interestIncome": "9916000", "incomeBeforeTax": "415640000", "interestExpense": "49703000", "operatingIncome": "455225000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1084000", "reportedCurrency": "USD", "netInterestIncome": "-39787000", "nonInterestIncome": "None", "operatingExpenses": "22938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "473450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149440000", "sellingGeneralAndAdministrative": "52607000", "netIncomeFromContinuingOperations": "416724000" }, "balance": { "goodwill": "None", "inventory": "1875000", "commonStock": "1504767000", "currentDebt": "None", "investments": "None", "totalAssets": "2636397000", "longTermDebt": "638353000", "shortTermDebt": "64671000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "359142000", "totalLiabilities": "780349000", "otherCurrentAssets": "17650000", "totalCurrentAssets": "376323000", "currentLongTermDebt": "50054000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "199292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2260074000", "currentAccountsPayable": "5828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "711739000", "totalShareholderEquity": "1856048000", "capitalLeaseObligations": "23332000", "otherCurrentLiabilities": "52602000", "totalCurrentLiabilities": "130935000", "otherNonCurrentLiabilities": "2346000", "totalNonCurrentLiabilities": "649414000", "cashAndShortTermInvestments": "157506000", "commonStockSharesOutstanding": "49680000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "157506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "416724000", "profitLoss": "None", "dividendPayout": "284416000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "547138000", "capitalExpenditures": "285180000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-361375000", "cashflowFromInvestment": "-155017000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "284416000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 951613000, "cost_of_revenue": 473450000, "gross_profit": 478163000, "research_and_development": null, "selling_general_admin": 52607000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 465343000, "depreciation_amortisation": 149440000, "ebitda": 614783000, "interest_expense": 49703000, "interest_income": null, "other_non_operating": null, "pretax_income": 415640000, "tax_provision": -1084000, "effective_tax_rate": null, "net_income": 416724000, "net_income_continuing_ops": 416724000, "net_income_to_common": 416724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 157506000, "short_term_investments": 0, "net_receivables": 199292000, "inventory": 1875000, "other_current_assets": null, "total_current_assets": 376323000, "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": 2260074000, "total_assets": 2636397000, "short_term_debt": 64671000, "accounts_payable": 5828000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130935000, "long_term_debt": 638353000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 649414000, "total_liabilities": 780349000, "total_debt": 703024000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 359142000, "total_equity": 1856048000, "shares_outstanding": 49680000, "operating_cash_flow": 547138000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 285180000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -155017000, "dividends_paid": 284416000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -361375000, "free_cash_flow": 832318000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "465343000", "ebitda": "614783000", "netIncome": "416724000", "grossProfit": "478163000", "depreciation": "None", "totalRevenue": "951613000", "costOfRevenue": "473450000", "interestIncome": "9916000", "incomeBeforeTax": "415640000", "interestExpense": "49703000", "operatingIncome": "455225000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1084000", "reportedCurrency": "USD", "netInterestIncome": "-39787000", "nonInterestIncome": "None", "operatingExpenses": "22938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "473450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149440000", "sellingGeneralAndAdministrative": "52607000", "netIncomeFromContinuingOperations": "416724000" }, "balance": { "goodwill": "None", "inventory": "1875000", "commonStock": "1504767000", "currentDebt": "None", "investments": "None", "totalAssets": "2636397000", "longTermDebt": "638353000", "shortTermDebt": "64671000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "359142000", "totalLiabilities": "780349000", "otherCurrentAssets": "17650000", "totalCurrentAssets": "376323000", "currentLongTermDebt": "50054000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "199292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2260074000", "currentAccountsPayable": "5828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "711739000", "totalShareholderEquity": "1856048000", "capitalLeaseObligations": "23332000", "otherCurrentLiabilities": "52602000", "totalCurrentLiabilities": "130935000", "otherNonCurrentLiabilities": "2346000", "totalNonCurrentLiabilities": "649414000", "cashAndShortTermInvestments": "157506000", "commonStockSharesOutstanding": "49680000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "157506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "416724000", "profitLoss": "None", "dividendPayout": "284416000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "547138000", "capitalExpenditures": "285180000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-361375000", "cashflowFromInvestment": "-155017000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "284416000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "income_statement": { "revenue": 1071775000, "cost_of_revenue": 444237000, "gross_profit": 627538000, "ebit": 626083000, "ebitda": 755121000, "pretax_income": 560324000, "tax_provision": 3878000, "net_income": 556446000, "net_income_to_common": 556446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126760000, "total_current_assets": 464980000, "total_assets": 2521819000, "short_term_debt": 137670000, "long_term_debt": 595229000, "total_debt": 732899000, "total_liabilities": 805062000, "total_equity": 1716757000, "shares_outstanding": 49428967, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 688402000, "capital_expenditure": 206630000, "free_cash_flow": 895032000, "dividends_paid": 308154000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280474, "ticker_id": 2139, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "626083000", "ebitda": "755121000", "netIncome": "556446000", "grossProfit": "627538000", "depreciation": "None", "totalRevenue": "1071775000", "costOfRevenue": "444237000", "interestIncome": "13963000", "incomeBeforeTax": "560324000", "interestExpense": "65759000", "operatingIncome": "615431000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3878000", "reportedCurrency": "USD", "netInterestIncome": "-53816000", "nonInterestIncome": "None", "operatingExpenses": "12107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "444237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129038000", "sellingGeneralAndAdministrative": "47473000", "netIncomeFromContinuingOperations": "642761000" }, "balance": { "goodwill": "None", "inventory": "1329000", "commonStock": "1490986000", "currentDebt": "None", "investments": "None", "totalAssets": "2521819000", "longTermDebt": "595229000", "shortTermDebt": "137670000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "226834000", "totalLiabilities": "805062000", "otherCurrentAssets": "15423000", "totalCurrentAssets": "464980000", "currentLongTermDebt": "127447000", "longTermInvestments": "None", "shortTermInvestments": "60000000", "currentNetReceivables": "261468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2056839000", "currentAccountsPayable": "6570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "744530000", "totalShareholderEquity": "1716757000", "capitalLeaseObligations": "21854000", "otherCurrentLiabilities": "45090000", "totalCurrentLiabilities": "195574000", "otherNonCurrentLiabilities": "2628000", "totalNonCurrentLiabilities": "609488000", "cashAndShortTermInvestments": "126760000", "commonStockSharesOutstanding": "49428967", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "126760000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "556446000", "profitLoss": "None", "dividendPayout": "308154000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8734000", "operatingCashflow": "688402000", "capitalExpenditures": "206630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-681119000", "cashflowFromInvestment": "-124267000", "stockBasedCompensation": "8518000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "308154000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13948000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1071775000, "cost_of_revenue": 444237000, "gross_profit": 627538000, "research_and_development": null, "selling_general_admin": 47473000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 626083000, "depreciation_amortisation": 129038000, "ebitda": 755121000, "interest_expense": 65759000, "interest_income": null, "other_non_operating": null, "pretax_income": 560324000, "tax_provision": 3878000, "effective_tax_rate": null, "net_income": 556446000, "net_income_continuing_ops": 642761000, "net_income_to_common": 556446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126760000, "short_term_investments": 60000000, "net_receivables": 261468000, "inventory": 1329000, "other_current_assets": null, "total_current_assets": 464980000, "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": 2056839000, "total_assets": 2521819000, "short_term_debt": 137670000, "accounts_payable": 6570000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 195574000, "long_term_debt": 595229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 609488000, "total_liabilities": 805062000, "total_debt": 732899000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 226834000, "total_equity": 1716757000, "shares_outstanding": 49428967, "operating_cash_flow": 688402000, "stock_based_compensation": 8518000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 206630000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -124267000, "dividends_paid": 308154000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -681119000, "free_cash_flow": 895032000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "626083000", "ebitda": "755121000", "netIncome": "556446000", "grossProfit": "627538000", "depreciation": "None", "totalRevenue": "1071775000", "costOfRevenue": "444237000", "interestIncome": "13963000", "incomeBeforeTax": "560324000", "interestExpense": "65759000", "operatingIncome": "615431000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3878000", "reportedCurrency": "USD", "netInterestIncome": "-53816000", "nonInterestIncome": "None", "operatingExpenses": "12107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "444237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129038000", "sellingGeneralAndAdministrative": "47473000", "netIncomeFromContinuingOperations": "642761000" }, "balance": { "goodwill": "None", "inventory": "1329000", "commonStock": "1490986000", "currentDebt": "None", "investments": "None", "totalAssets": "2521819000", "longTermDebt": "595229000", "shortTermDebt": "137670000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "226834000", "totalLiabilities": "805062000", "otherCurrentAssets": "15423000", "totalCurrentAssets": "464980000", "currentLongTermDebt": "127447000", "longTermInvestments": "None", "shortTermInvestments": "60000000", "currentNetReceivables": "261468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2056839000", "currentAccountsPayable": "6570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "744530000", "totalShareholderEquity": "1716757000", "capitalLeaseObligations": "21854000", "otherCurrentLiabilities": "45090000", "totalCurrentLiabilities": "195574000", "otherNonCurrentLiabilities": "2628000", "totalNonCurrentLiabilities": "609488000", "cashAndShortTermInvestments": "126760000", "commonStockSharesOutstanding": "49428967", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "126760000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "556446000", "profitLoss": "None", "dividendPayout": "308154000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8734000", "operatingCashflow": "688402000", "capitalExpenditures": "206630000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-681119000", "cashflowFromInvestment": "-124267000", "stockBasedCompensation": "8518000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "308154000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13948000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "income_statement": { "revenue": 864665000, "cost_of_revenue": 394149000, "gross_profit": 470516000, "ebit": 445700000, "ebitda": 556088000, "pretax_income": 387979000, "tax_provision": 88000, "net_income": 387891000, "net_income_to_common": 387891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 243744000, "total_current_assets": 642615000, "total_assets": 2615334000, "short_term_debt": 206320000, "long_term_debt": 860578000, "total_debt": 1066898000, "total_liabilities": 1127582000, "total_equity": 1487752000, "shares_outstanding": 49844904, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 287801000, "capital_expenditure": 116686000, "free_cash_flow": 404487000, "dividends_paid": 69841000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280479, "ticker_id": 2139, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "445700000", "ebitda": "556088000", "netIncome": "387891000", "grossProfit": "470516000", "depreciation": "None", "totalRevenue": "864665000", "costOfRevenue": "394149000", "interestIncome": "3653000", "incomeBeforeTax": "387979000", "interestExpense": "57721000", "operatingIncome": "443368000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "88000", "reportedCurrency": "USD", "netInterestIncome": "-54068000", "nonInterestIncome": "None", "operatingExpenses": "27148000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110388000", "sellingGeneralAndAdministrative": "46351000", "netIncomeFromContinuingOperations": "387891000" }, "balance": { "goodwill": "None", "inventory": "531000", "commonStock": "1502235000", "currentDebt": "None", "investments": "None", "totalAssets": "2615334000", "longTermDebt": "860578000", "shortTermDebt": "206320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-21447000", "totalLiabilities": "1127582000", "otherCurrentAssets": "15982000", "totalCurrentAssets": "642615000", "currentLongTermDebt": "162854000", "longTermInvestments": "36414000", "shortTermInvestments": "80000000", "currentNetReceivables": "302358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1972719000", "currentAccountsPayable": "1826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1922423000", "shortLongTermDebtTotal": "1074638000", "totalShareholderEquity": "1487752000", "capitalLeaseObligations": "51206000", "otherCurrentLiabilities": "46281000", "totalCurrentLiabilities": "257389000", "otherNonCurrentLiabilities": "1875000", "totalNonCurrentLiabilities": "870193000", "cashAndShortTermInvestments": "243744000", "commonStockSharesOutstanding": "49844904", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "243744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "387891000", "profitLoss": "None", "dividendPayout": "69841000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "13102000", "operatingCashflow": "287801000", "capitalExpenditures": "116686000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-185789000", "cashflowFromInvestment": "42799000", "stockBasedCompensation": "6746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69841000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20017000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110388000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 864665000, "cost_of_revenue": 394149000, "gross_profit": 470516000, "research_and_development": null, "selling_general_admin": 46351000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 445700000, "depreciation_amortisation": 110388000, "ebitda": 556088000, "interest_expense": 57721000, "interest_income": null, "other_non_operating": null, "pretax_income": 387979000, "tax_provision": 88000, "effective_tax_rate": null, "net_income": 387891000, "net_income_continuing_ops": 387891000, "net_income_to_common": 387891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 243744000, "short_term_investments": 80000000, "net_receivables": 302358000, "inventory": 531000, "other_current_assets": null, "total_current_assets": 642615000, "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": 1972719000, "total_assets": 2615334000, "short_term_debt": 206320000, "accounts_payable": 1826000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 257389000, "long_term_debt": 860578000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 870193000, "total_liabilities": 1127582000, "total_debt": 1066898000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21447000, "total_equity": 1487752000, "shares_outstanding": 49844904, "operating_cash_flow": 287801000, "stock_based_compensation": 6746000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116686000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 42799000, "dividends_paid": 69841000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -185789000, "free_cash_flow": 404487000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "445700000", "ebitda": "556088000", "netIncome": "387891000", "grossProfit": "470516000", "depreciation": "None", "totalRevenue": "864665000", "costOfRevenue": "394149000", "interestIncome": "3653000", "incomeBeforeTax": "387979000", "interestExpense": "57721000", "operatingIncome": "443368000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "88000", "reportedCurrency": "USD", "netInterestIncome": "-54068000", "nonInterestIncome": "None", "operatingExpenses": "27148000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110388000", "sellingGeneralAndAdministrative": "46351000", "netIncomeFromContinuingOperations": "387891000" }, "balance": { "goodwill": "None", "inventory": "531000", "commonStock": "1502235000", "currentDebt": "None", "investments": "None", "totalAssets": "2615334000", "longTermDebt": "860578000", "shortTermDebt": "206320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-21447000", "totalLiabilities": "1127582000", "otherCurrentAssets": "15982000", "totalCurrentAssets": "642615000", "currentLongTermDebt": "162854000", "longTermInvestments": "36414000", "shortTermInvestments": "80000000", "currentNetReceivables": "302358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1972719000", "currentAccountsPayable": "1826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1922423000", "shortLongTermDebtTotal": "1074638000", "totalShareholderEquity": "1487752000", "capitalLeaseObligations": "51206000", "otherCurrentLiabilities": "46281000", "totalCurrentLiabilities": "257389000", "otherNonCurrentLiabilities": "1875000", "totalNonCurrentLiabilities": "870193000", "cashAndShortTermInvestments": "243744000", "commonStockSharesOutstanding": "49844904", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "243744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "387891000", "profitLoss": "None", "dividendPayout": "69841000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "13102000", "operatingCashflow": "287801000", "capitalExpenditures": "116686000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-185789000", "cashflowFromInvestment": "42799000", "stockBasedCompensation": "6746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69841000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20017000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110388000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "income_statement": { "revenue": 272546000, "cost_of_revenue": 310351000, "gross_profit": -37805000, "ebit": -96246000, "ebitda": -9572000, "pretax_income": -133042000, "tax_provision": 1618000, "net_income": -133492000, "net_income_to_common": -133492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97883000, "total_current_assets": 224499000, "total_assets": 2346780000, "short_term_debt": 187108000, "long_term_debt": 926270000, "total_debt": 1113378000, "total_liabilities": 1176448000, "total_equity": 1169748000, "shares_outstanding": 38407007, "goodwill_and_intangibles": 842000 }, "cash_flow": { "operating_cash_flow": -76192000, "capital_expenditure": 79014000, "free_cash_flow": 2822000, "dividends_paid": 40939000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280484, "ticker_id": 2139, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-96246000", "ebitda": "-9572000", "netIncome": "-133492000", "grossProfit": "-37805000", "depreciation": "None", "totalRevenue": "272546000", "costOfRevenue": "310351000", "interestIncome": "104000", "incomeBeforeTax": "-133042000", "interestExpense": "36796000", "operatingIncome": "-90299000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1618000", "reportedCurrency": "USD", "netInterestIncome": "-36692000", "nonInterestIncome": "None", "operatingExpenses": "52494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15891000", "costofGoodsAndServicesSold": "310351000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86674000", "sellingGeneralAndAdministrative": "33235000", "netIncomeFromContinuingOperations": "-134660000" }, "balance": { "goodwill": "None", "inventory": "2110000", "commonStock": "1591446000", "currentDebt": "None", "investments": "None", "totalAssets": "2346780000", "longTermDebt": "926270000", "shortTermDebt": "187108000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "842000", "reportedCurrency": "USD", "retainedEarnings": "-409338000", "totalLiabilities": "1176448000", "otherCurrentAssets": "11759000", "totalCurrentAssets": "224499000", "currentLongTermDebt": "178715000", "longTermInvestments": "180331000", "shortTermInvestments": "0", "currentNetReceivables": "112747000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2122281000", "currentAccountsPayable": "1607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1802850000", "shortLongTermDebtTotal": "1125900000", "totalShareholderEquity": "1169748000", "capitalLeaseObligations": "20915000", "otherCurrentLiabilities": "45490000", "totalCurrentLiabilities": "234611000", "otherNonCurrentLiabilities": "14810000", "totalNonCurrentLiabilities": "941837000", "cashAndShortTermInvestments": "97883000", "commonStockSharesOutstanding": "38407007", "intangibleAssetsExcludingGoodwill": "842000", "cashAndCashEquivalentsAtCarryingValue": "97883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134660000", "profitLoss": "None", "dividendPayout": "40939000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3644000", "operatingCashflow": "-76192000", "capitalExpenditures": "79014000", "changeInReceivables": "-16470000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173840000", "cashflowFromInvestment": "133288000", "stockBasedCompensation": "10529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40939000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-116744000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16660000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86674000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 272546000, "cost_of_revenue": 310351000, "gross_profit": -37805000, "research_and_development": null, "selling_general_admin": 33235000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -96246000, "depreciation_amortisation": 86674000, "ebitda": -9572000, "interest_expense": 36796000, "interest_income": null, "other_non_operating": null, "pretax_income": -133042000, "tax_provision": 1618000, "effective_tax_rate": null, "net_income": -133492000, "net_income_continuing_ops": -134660000, "net_income_to_common": -133492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97883000, "short_term_investments": 0, "net_receivables": 112747000, "inventory": 2110000, "other_current_assets": null, "total_current_assets": 224499000, "net_ppe": null, "goodwill": null, "intangible_assets": 842000, "goodwill_and_intangibles": 842000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2122281000, "total_assets": 2346780000, "short_term_debt": 187108000, "accounts_payable": 1607000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 234611000, "long_term_debt": 926270000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 941837000, "total_liabilities": 1176448000, "total_debt": 1113378000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -409338000, "total_equity": 1169748000, "shares_outstanding": 38407007, "operating_cash_flow": -76192000, "stock_based_compensation": 10529000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79014000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 133288000, "dividends_paid": 40939000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -173840000, "free_cash_flow": 2822000, "net_change_in_cash": -116744000 }, "raw_data": { "income": { "ebit": "-96246000", "ebitda": "-9572000", "netIncome": "-133492000", "grossProfit": "-37805000", "depreciation": "None", "totalRevenue": "272546000", "costOfRevenue": "310351000", "interestIncome": "104000", "incomeBeforeTax": "-133042000", "interestExpense": "36796000", "operatingIncome": "-90299000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1618000", "reportedCurrency": "USD", "netInterestIncome": "-36692000", "nonInterestIncome": "None", "operatingExpenses": "52494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15891000", "costofGoodsAndServicesSold": "310351000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86674000", "sellingGeneralAndAdministrative": "33235000", "netIncomeFromContinuingOperations": "-134660000" }, "balance": { "goodwill": "None", "inventory": "2110000", "commonStock": "1591446000", "currentDebt": "None", "investments": "None", "totalAssets": "2346780000", "longTermDebt": "926270000", "shortTermDebt": "187108000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "842000", "reportedCurrency": "USD", "retainedEarnings": "-409338000", "totalLiabilities": "1176448000", "otherCurrentAssets": "11759000", "totalCurrentAssets": "224499000", "currentLongTermDebt": "178715000", "longTermInvestments": "180331000", "shortTermInvestments": "0", "currentNetReceivables": "112747000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2122281000", "currentAccountsPayable": "1607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1802850000", "shortLongTermDebtTotal": "1125900000", "totalShareholderEquity": "1169748000", "capitalLeaseObligations": "20915000", "otherCurrentLiabilities": "45490000", "totalCurrentLiabilities": "234611000", "otherNonCurrentLiabilities": "14810000", "totalNonCurrentLiabilities": "941837000", "cashAndShortTermInvestments": "97883000", "commonStockSharesOutstanding": "38407007", "intangibleAssetsExcludingGoodwill": "842000", "cashAndCashEquivalentsAtCarryingValue": "97883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134660000", "profitLoss": "None", "dividendPayout": "40939000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3644000", "operatingCashflow": "-76192000", "capitalExpenditures": "79014000", "changeInReceivables": "-16470000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173840000", "cashflowFromInvestment": "133288000", "stockBasedCompensation": "10529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40939000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-116744000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16660000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86674000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "income_statement": { "revenue": 421648000, "cost_of_revenue": 252473000, "gross_profit": 169175000, "ebit": 31182000, "ebitda": 105525000, "pretax_income": -5530000, "tax_provision": 1000, "net_income": -5531000, "net_income_to_common": -5531000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199390000, "total_current_assets": 256834000, "total_assets": 1586539000, "short_term_debt": 70350000, "long_term_debt": 474332000, "total_debt": 544682000, "total_liabilities": 614497000, "total_equity": 972042000, "shares_outstanding": 28372375, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 216140000, "capital_expenditure": 50556000, "free_cash_flow": 266696000, "dividends_paid": 6770000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280489, "ticker_id": 2139, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31182000", "ebitda": "105525000", "netIncome": "-5531000", "grossProfit": "169175000", "depreciation": "None", "totalRevenue": "421648000", "costOfRevenue": "252473000", "interestIncome": "558000", "incomeBeforeTax": "-5530000", "interestExpense": "36712000", "operatingIncome": "43999000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1000", "reportedCurrency": "USD", "netInterestIncome": "-36154000", "nonInterestIncome": "None", "operatingExpenses": "125176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8698000", "costofGoodsAndServicesSold": "252473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74343000", "sellingGeneralAndAdministrative": "28976000", "netIncomeFromContinuingOperations": "-5531000" }, "balance": { "goodwill": "None", "inventory": "3601000", "commonStock": "1280501000", "currentDebt": "None", "investments": "None", "totalAssets": "1586539000", "longTermDebt": "474332000", "shortTermDebt": "70350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-275846000", "totalLiabilities": "614497000", "otherCurrentAssets": "6002000", "totalCurrentAssets": "256834000", "currentLongTermDebt": "61483000", "longTermInvestments": "141924000", "shortTermInvestments": "None", "currentNetReceivables": "47841000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1329705000", "currentAccountsPayable": "2609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1108214000", "shortLongTermDebtTotal": "554935000", "totalShareholderEquity": "972042000", "capitalLeaseObligations": "19120000", "otherCurrentLiabilities": "32877000", "totalCurrentLiabilities": "108896000", "otherNonCurrentLiabilities": "25114000", "totalNonCurrentLiabilities": "505601000", "cashAndShortTermInvestments": "199390000", "commonStockSharesOutstanding": "28372375", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "199390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5531000", "profitLoss": "None", "dividendPayout": "6770000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2281000", "operatingCashflow": "216140000", "capitalExpenditures": "50556000", "changeInReceivables": "40483000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-183074000", "cashflowFromInvestment": "32368000", "stockBasedCompensation": "5631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6770000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65434000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74343000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 421648000, "cost_of_revenue": 252473000, "gross_profit": 169175000, "research_and_development": null, "selling_general_admin": 28976000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31182000, "depreciation_amortisation": 74343000, "ebitda": 105525000, "interest_expense": 36712000, "interest_income": null, "other_non_operating": null, "pretax_income": -5530000, "tax_provision": 1000, "effective_tax_rate": null, "net_income": -5531000, "net_income_continuing_ops": -5531000, "net_income_to_common": -5531000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199390000, "short_term_investments": null, "net_receivables": 47841000, "inventory": 3601000, "other_current_assets": null, "total_current_assets": 256834000, "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": 1329705000, "total_assets": 1586539000, "short_term_debt": 70350000, "accounts_payable": 2609000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108896000, "long_term_debt": 474332000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 505601000, "total_liabilities": 614497000, "total_debt": 544682000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -275846000, "total_equity": 972042000, "shares_outstanding": 28372375, "operating_cash_flow": 216140000, "stock_based_compensation": 5631000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50556000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 32368000, "dividends_paid": 6770000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -183074000, "free_cash_flow": 266696000, "net_change_in_cash": 65434000 }, "raw_data": { "income": { "ebit": "31182000", "ebitda": "105525000", "netIncome": "-5531000", "grossProfit": "169175000", "depreciation": "None", "totalRevenue": "421648000", "costOfRevenue": "252473000", "interestIncome": "558000", "incomeBeforeTax": "-5530000", "interestExpense": "36712000", "operatingIncome": "43999000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1000", "reportedCurrency": "USD", "netInterestIncome": "-36154000", "nonInterestIncome": "None", "operatingExpenses": "125176000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8698000", "costofGoodsAndServicesSold": "252473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74343000", "sellingGeneralAndAdministrative": "28976000", "netIncomeFromContinuingOperations": "-5531000" }, "balance": { "goodwill": "None", "inventory": "3601000", "commonStock": "1280501000", "currentDebt": "None", "investments": "None", "totalAssets": "1586539000", "longTermDebt": "474332000", "shortTermDebt": "70350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-275846000", "totalLiabilities": "614497000", "otherCurrentAssets": "6002000", "totalCurrentAssets": "256834000", "currentLongTermDebt": "61483000", "longTermInvestments": "141924000", "shortTermInvestments": "None", "currentNetReceivables": "47841000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1329705000", "currentAccountsPayable": "2609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1108214000", "shortLongTermDebtTotal": "554935000", "totalShareholderEquity": "972042000", "capitalLeaseObligations": "19120000", "otherCurrentLiabilities": "32877000", "totalCurrentLiabilities": "108896000", "otherNonCurrentLiabilities": "25114000", "totalNonCurrentLiabilities": "505601000", "cashAndShortTermInvestments": "199390000", "commonStockSharesOutstanding": "28372375", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "199390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5531000", "profitLoss": "None", "dividendPayout": "6770000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2281000", "operatingCashflow": "216140000", "capitalExpenditures": "50556000", "changeInReceivables": "40483000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-183074000", "cashflowFromInvestment": "32368000", "stockBasedCompensation": "5631000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6770000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "65434000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29997000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74343000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "income_statement": { "revenue": 366184000, "cost_of_revenue": 282635000, "gross_profit": 83549000, "ebit": 65438000, "ebitda": 141091000, "pretax_income": -829000, "tax_provision": 1000, "net_income": -830000, "net_income_to_common": -830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89671000, "total_current_assets": 187344000, "total_assets": 1753501000, "short_term_debt": 83308000, "long_term_debt": 590745000, "total_debt": 674053000, "total_liabilities": 731208000, "total_equity": 1022293000, "shares_outstanding": 29225483, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 87486000, "capital_expenditure": 37181000, "free_cash_flow": 124667000, "dividends_paid": 6770000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280494, "ticker_id": 2139, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65438000", "ebitda": "141091000", "netIncome": "-830000", "grossProfit": "83549000", "depreciation": "None", "totalRevenue": "366184000", "costOfRevenue": "282635000", "interestIncome": "2767000", "incomeBeforeTax": "-829000", "interestExpense": "66267000", "operatingIncome": "66381000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1000", "reportedCurrency": "USD", "netInterestIncome": "-63500000", "nonInterestIncome": "None", "operatingExpenses": "17168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10270000", "costofGoodsAndServicesSold": "282635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75653000", "sellingGeneralAndAdministrative": "26798000", "netIncomeFromContinuingOperations": "-830000" }, "balance": { "goodwill": "None", "inventory": "3896000", "commonStock": "1313178000", "currentDebt": "None", "investments": "None", "totalAssets": "1753501000", "longTermDebt": "590745000", "shortTermDebt": "83308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-270315000", "totalLiabilities": "731208000", "otherCurrentAssets": "5994000", "totalCurrentAssets": "187344000", "currentLongTermDebt": "70350000", "longTermInvestments": "153292000", "shortTermInvestments": "None", "currentNetReceivables": "87783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1566157000", "currentAccountsPayable": "4988000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1349359000", "shortLongTermDebtTotal": "692006000", "totalShareholderEquity": "1022293000", "capitalLeaseObligations": "30911000", "otherCurrentLiabilities": "25908000", "totalCurrentLiabilities": "114476000", "otherNonCurrentLiabilities": "1489000", "totalNonCurrentLiabilities": "616732000", "cashAndShortTermInvestments": "89671000", "commonStockSharesOutstanding": "29225483", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "89671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-830000", "profitLoss": "None", "dividendPayout": "6770000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "404000", "operatingCashflow": "87486000", "capitalExpenditures": "37181000", "changeInReceivables": "10778000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162761000", "cashflowFromInvestment": "107874000", "stockBasedCompensation": "4278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6770000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32599000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-369000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75653000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 366184000, "cost_of_revenue": 282635000, "gross_profit": 83549000, "research_and_development": null, "selling_general_admin": 26798000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65438000, "depreciation_amortisation": 75653000, "ebitda": 141091000, "interest_expense": 66267000, "interest_income": null, "other_non_operating": null, "pretax_income": -829000, "tax_provision": 1000, "effective_tax_rate": null, "net_income": -830000, "net_income_continuing_ops": -830000, "net_income_to_common": -830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89671000, "short_term_investments": null, "net_receivables": 87783000, "inventory": 3896000, "other_current_assets": null, "total_current_assets": 187344000, "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": 1566157000, "total_assets": 1753501000, "short_term_debt": 83308000, "accounts_payable": 4988000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114476000, "long_term_debt": 590745000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 616732000, "total_liabilities": 731208000, "total_debt": 674053000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -270315000, "total_equity": 1022293000, "shares_outstanding": 29225483, "operating_cash_flow": 87486000, "stock_based_compensation": 4278000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37181000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 107874000, "dividends_paid": 6770000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -162761000, "free_cash_flow": 124667000, "net_change_in_cash": 32599000 }, "raw_data": { "income": { "ebit": "65438000", "ebitda": "141091000", "netIncome": "-830000", "grossProfit": "83549000", "depreciation": "None", "totalRevenue": "366184000", "costOfRevenue": "282635000", "interestIncome": "2767000", "incomeBeforeTax": "-829000", "interestExpense": "66267000", "operatingIncome": "66381000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1000", "reportedCurrency": "USD", "netInterestIncome": "-63500000", "nonInterestIncome": "None", "operatingExpenses": "17168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10270000", "costofGoodsAndServicesSold": "282635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75653000", "sellingGeneralAndAdministrative": "26798000", "netIncomeFromContinuingOperations": "-830000" }, "balance": { "goodwill": "None", "inventory": "3896000", "commonStock": "1313178000", "currentDebt": "None", "investments": "None", "totalAssets": "1753501000", "longTermDebt": "590745000", "shortTermDebt": "83308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-270315000", "totalLiabilities": "731208000", "otherCurrentAssets": "5994000", "totalCurrentAssets": "187344000", "currentLongTermDebt": "70350000", "longTermInvestments": "153292000", "shortTermInvestments": "None", "currentNetReceivables": "87783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1566157000", "currentAccountsPayable": "4988000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1349359000", "shortLongTermDebtTotal": "692006000", "totalShareholderEquity": "1022293000", "capitalLeaseObligations": "30911000", "otherCurrentLiabilities": "25908000", "totalCurrentLiabilities": "114476000", "otherNonCurrentLiabilities": "1489000", "totalNonCurrentLiabilities": "616732000", "cashAndShortTermInvestments": "89671000", "commonStockSharesOutstanding": "29225483", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "89671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-830000", "profitLoss": "None", "dividendPayout": "6770000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "404000", "operatingCashflow": "87486000", "capitalExpenditures": "37181000", "changeInReceivables": "10778000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162761000", "cashflowFromInvestment": "107874000", "stockBasedCompensation": "4278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6770000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32599000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-369000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75653000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "income_statement": { "revenue": 270361000, "cost_of_revenue": 279602000, "gross_profit": -9241000, "ebit": -29306000, "ebitda": 43122000, "pretax_income": -89045000, "tax_provision": -105000, "net_income": -88940000, "net_income_to_common": -88940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58313000, "total_current_assets": 167620000, "total_assets": 1848601000, "short_term_debt": 51555000, "long_term_debt": 759112000, "total_debt": 810667000, "total_liabilities": 838746000, "total_equity": 1009855000, "shares_outstanding": 29136634, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12480000, "capital_expenditure": 150042000, "free_cash_flow": 137562000, "dividends_paid": 6770000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280499, "ticker_id": 2139, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29306000", "ebitda": "43122000", "netIncome": "-88940000", "grossProfit": "-9241000", "depreciation": "None", "totalRevenue": "270361000", "costOfRevenue": "279602000", "interestIncome": "1300000", "incomeBeforeTax": "-89045000", "interestExpense": "60231000", "operatingIncome": "-25099000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-105000", "reportedCurrency": "USD", "netInterestIncome": "-58931000", "nonInterestIncome": "None", "operatingExpenses": "24304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "25717000", "costofGoodsAndServicesSold": "279602000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72428000", "sellingGeneralAndAdministrative": "24304000", "netIncomeFromContinuingOperations": "-88940000" }, "balance": { "goodwill": "None", "inventory": "3066000", "commonStock": "1309269000", "currentDebt": "None", "investments": "None", "totalAssets": "1848601000", "longTermDebt": "759112000", "shortTermDebt": "51555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-269485000", "totalLiabilities": "838746000", "otherCurrentAssets": "6372000", "totalCurrentAssets": "167620000", "currentLongTermDebt": "51555000", "longTermInvestments": "268322000", "shortTermInvestments": "460000", "currentNetReceivables": "99869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1680981000", "currentAccountsPayable": "1164000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1347568000", "shortLongTermDebtTotal": "810667000", "totalShareholderEquity": "1009855000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22101000", "totalCurrentLiabilities": "75270000", "otherNonCurrentLiabilities": "2442000", "totalNonCurrentLiabilities": "763476000", "cashAndShortTermInvestments": "58313000", "commonStockSharesOutstanding": "29136634", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "58313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-88940000", "profitLoss": "None", "dividendPayout": "6770000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7173000", "operatingCashflow": "-12480000", "capitalExpenditures": "150042000", "changeInReceivables": "-36436000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64191000", "cashflowFromInvestment": "123709000", "stockBasedCompensation": "3162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6770000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "47038000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-410000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 270361000, "cost_of_revenue": 279602000, "gross_profit": -9241000, "research_and_development": 0, "selling_general_admin": 24304000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29306000, "depreciation_amortisation": 72428000, "ebitda": 43122000, "interest_expense": 60231000, "interest_income": null, "other_non_operating": null, "pretax_income": -89045000, "tax_provision": -105000, "effective_tax_rate": null, "net_income": -88940000, "net_income_continuing_ops": -88940000, "net_income_to_common": -88940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58313000, "short_term_investments": 460000, "net_receivables": 99869000, "inventory": 3066000, "other_current_assets": null, "total_current_assets": 167620000, "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": 1680981000, "total_assets": 1848601000, "short_term_debt": 51555000, "accounts_payable": 1164000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75270000, "long_term_debt": 759112000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 763476000, "total_liabilities": 838746000, "total_debt": 810667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -269485000, "total_equity": 1009855000, "shares_outstanding": 29136634, "operating_cash_flow": -12480000, "stock_based_compensation": 3162000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150042000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 123709000, "dividends_paid": 6770000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64191000, "free_cash_flow": 137562000, "net_change_in_cash": 47038000 }, "raw_data": { "income": { "ebit": "-29306000", "ebitda": "43122000", "netIncome": "-88940000", "grossProfit": "-9241000", "depreciation": "None", "totalRevenue": "270361000", "costOfRevenue": "279602000", "interestIncome": "1300000", "incomeBeforeTax": "-89045000", "interestExpense": "60231000", "operatingIncome": "-25099000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-105000", "reportedCurrency": "USD", "netInterestIncome": "-58931000", "nonInterestIncome": "None", "operatingExpenses": "24304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "25717000", "costofGoodsAndServicesSold": "279602000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72428000", "sellingGeneralAndAdministrative": "24304000", "netIncomeFromContinuingOperations": "-88940000" }, "balance": { "goodwill": "None", "inventory": "3066000", "commonStock": "1309269000", "currentDebt": "None", "investments": "None", "totalAssets": "1848601000", "longTermDebt": "759112000", "shortTermDebt": "51555000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-269485000", "totalLiabilities": "838746000", "otherCurrentAssets": "6372000", "totalCurrentAssets": "167620000", "currentLongTermDebt": "51555000", "longTermInvestments": "268322000", "shortTermInvestments": "460000", "currentNetReceivables": "99869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1680981000", "currentAccountsPayable": "1164000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1347568000", "shortLongTermDebtTotal": "810667000", "totalShareholderEquity": "1009855000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22101000", "totalCurrentLiabilities": "75270000", "otherNonCurrentLiabilities": "2442000", "totalNonCurrentLiabilities": "763476000", "cashAndShortTermInvestments": "58313000", "commonStockSharesOutstanding": "29136634", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "58313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-88940000", "profitLoss": "None", "dividendPayout": "6770000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7173000", "operatingCashflow": "-12480000", "capitalExpenditures": "150042000", "changeInReceivables": "-36436000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64191000", "cashflowFromInvestment": "123709000", "stockBasedCompensation": "3162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6770000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "47038000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-410000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "income_statement": { "revenue": 325476000, "cost_of_revenue": 117533000, "gross_profit": 207943000, "ebit": 198494000, "ebitda": 239061000, "pretax_income": 286143000, "tax_provision": null, "net_income": 286143000, "net_income_to_common": 286143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141847000, "total_current_assets": 666486000, "total_assets": 2871343000, "short_term_debt": 30401000, "long_term_debt": 573927000, "total_debt": 604328000, "total_liabilities": 677068000, "total_equity": 2194275000, "shares_outstanding": 49714857, "goodwill_and_intangibles": 7372000 }, "cash_flow": { "operating_cash_flow": 141061000, "capital_expenditure": 70974000, "free_cash_flow": 212035000, "dividends_paid": 106435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280462, "ticker_id": 2139, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198494000", "ebitda": "239061000", "netIncome": "286143000", "grossProfit": "207943000", "depreciation": "None", "totalRevenue": "325476000", "costOfRevenue": "117533000", "interestIncome": "475000", "incomeBeforeTax": "286143000", "interestExpense": "295102000", "operatingIncome": "198494000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-8959000", "nonInterestIncome": "None", "operatingExpenses": "9449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40567000", "sellingGeneralAndAdministrative": "9311000", "netIncomeFromContinuingOperations": "286143000" }, "balance": { "goodwill": "7372000", "inventory": "5407000", "commonStock": "1501990000", "currentDebt": "None", "investments": "None", "totalAssets": "2871343000", "longTermDebt": "573927000", "shortTermDebt": "30401000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "703500000", "totalLiabilities": "677068000", "otherCurrentAssets": "258513000", "totalCurrentAssets": "666486000", "currentLongTermDebt": "28161000", "longTermInvestments": "None", "shortTermInvestments": "235000000", "currentNetReceivables": "25719000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2204857000", "currentAccountsPayable": "60388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "610121000", "totalShareholderEquity": "2194275000", "capitalLeaseObligations": "8033000", "otherCurrentLiabilities": "60388000", "totalCurrentLiabilities": "90789000", "otherNonCurrentLiabilities": "6559000", "totalNonCurrentLiabilities": "586279000", "cashAndShortTermInvestments": "141847000", "commonStockSharesOutstanding": "49714857", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "141847000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286143000", "profitLoss": "None", "dividendPayout": "106435000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141061000", "capitalExpenditures": "70974000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78502000", "cashflowFromInvestment": "-37634000", "stockBasedCompensation": "1461000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40567000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 325476000, "cost_of_revenue": 117533000, "gross_profit": 207943000, "research_and_development": null, "selling_general_admin": 9311000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198494000, "depreciation_amortisation": 40567000, "ebitda": 239061000, "interest_expense": 295102000, "interest_income": null, "other_non_operating": null, "pretax_income": 286143000, "tax_provision": null, "effective_tax_rate": null, "net_income": 286143000, "net_income_continuing_ops": 286143000, "net_income_to_common": 286143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141847000, "short_term_investments": 235000000, "net_receivables": 25719000, "inventory": 5407000, "other_current_assets": null, "total_current_assets": 666486000, "net_ppe": null, "goodwill": 7372000, "intangible_assets": null, "goodwill_and_intangibles": 7372000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2204857000, "total_assets": 2871343000, "short_term_debt": 30401000, "accounts_payable": 60388000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90789000, "long_term_debt": 573927000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 586279000, "total_liabilities": 677068000, "total_debt": 604328000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 703500000, "total_equity": 2194275000, "shares_outstanding": 49714857, "operating_cash_flow": 141061000, "stock_based_compensation": 1461000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70974000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37634000, "dividends_paid": 106435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78502000, "free_cash_flow": 212035000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "198494000", "ebitda": "239061000", "netIncome": "286143000", "grossProfit": "207943000", "depreciation": "None", "totalRevenue": "325476000", "costOfRevenue": "117533000", "interestIncome": "475000", "incomeBeforeTax": "286143000", "interestExpense": "295102000", "operatingIncome": "198494000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-8959000", "nonInterestIncome": "None", "operatingExpenses": "9449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40567000", "sellingGeneralAndAdministrative": "9311000", "netIncomeFromContinuingOperations": "286143000" }, "balance": { "goodwill": "7372000", "inventory": "5407000", "commonStock": "1501990000", "currentDebt": "None", "investments": "None", "totalAssets": "2871343000", "longTermDebt": "573927000", "shortTermDebt": "30401000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "703500000", "totalLiabilities": "677068000", "otherCurrentAssets": "258513000", "totalCurrentAssets": "666486000", "currentLongTermDebt": "28161000", "longTermInvestments": "None", "shortTermInvestments": "235000000", "currentNetReceivables": "25719000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2204857000", "currentAccountsPayable": "60388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "610121000", "totalShareholderEquity": "2194275000", "capitalLeaseObligations": "8033000", "otherCurrentLiabilities": "60388000", "totalCurrentLiabilities": "90789000", "otherNonCurrentLiabilities": "6559000", "totalNonCurrentLiabilities": "586279000", "cashAndShortTermInvestments": "141847000", "commonStockSharesOutstanding": "49714857", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "141847000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286143000", "profitLoss": "None", "dividendPayout": "106435000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141061000", "capitalExpenditures": "70974000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78502000", "cashflowFromInvestment": "-37634000", "stockBasedCompensation": "1461000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40567000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "income_statement": { "revenue": 267879000, "cost_of_revenue": 122493000, "gross_profit": 145386000, "ebit": 136453000, "ebitda": 177815000, "pretax_income": 127093000, "tax_provision": -411000, "net_income": 127504000, "net_income_to_common": 127504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116922000, "total_current_assets": 367046000, "total_assets": 2668642000, "short_term_debt": 28970000, "long_term_debt": 541291000, "total_debt": 570261000, "total_liabilities": 648365000, "total_equity": 2020277000, "shares_outstanding": 49595945, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 146001000, "capital_expenditure": 152748000, "free_cash_flow": 298749000, "dividends_paid": 42484000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280463, "ticker_id": 2139, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136453000", "ebitda": "177815000", "netIncome": "127504000", "grossProfit": "145386000", "depreciation": "None", "totalRevenue": "267879000", "costOfRevenue": "122493000", "interestIncome": "5101000", "incomeBeforeTax": "127093000", "interestExpense": "9360000", "operatingIncome": "132337000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-411000", "reportedCurrency": "USD", "netInterestIncome": "-4259000", "nonInterestIncome": "None", "operatingExpenses": "13049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41362000", "sellingGeneralAndAdministrative": "13049000", "netIncomeFromContinuingOperations": "127504000" }, "balance": { "goodwill": "None", "inventory": "611000", "commonStock": "1507325000", "currentDebt": "None", "investments": "None", "totalAssets": "2668642000", "longTermDebt": "541291000", "shortTermDebt": "28970000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "523792000", "totalLiabilities": "648365000", "otherCurrentAssets": "7790000", "totalCurrentAssets": "367046000", "currentLongTermDebt": "25788000", "longTermInvestments": "None", "shortTermInvestments": "50000000", "currentNetReceivables": "191723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2301596000", "currentAccountsPayable": "55002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "576215000", "totalShareholderEquity": "2020277000", "capitalLeaseObligations": "9136000", "otherCurrentLiabilities": "14919000", "totalCurrentLiabilities": "98891000", "otherNonCurrentLiabilities": "2229000", "totalNonCurrentLiabilities": "549474000", "cashAndShortTermInvestments": "116922000", "commonStockSharesOutstanding": "49595945", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "116922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127504000", "profitLoss": "None", "dividendPayout": "42484000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "146001000", "capitalExpenditures": "152748000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-274856000", "cashflowFromInvestment": "-166792000", "stockBasedCompensation": "2889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42484000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 267879000, "cost_of_revenue": 122493000, "gross_profit": 145386000, "research_and_development": null, "selling_general_admin": 13049000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136453000, "depreciation_amortisation": 41362000, "ebitda": 177815000, "interest_expense": 9360000, "interest_income": null, "other_non_operating": null, "pretax_income": 127093000, "tax_provision": -411000, "effective_tax_rate": null, "net_income": 127504000, "net_income_continuing_ops": 127504000, "net_income_to_common": 127504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116922000, "short_term_investments": 50000000, "net_receivables": 191723000, "inventory": 611000, "other_current_assets": null, "total_current_assets": 367046000, "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": 2301596000, "total_assets": 2668642000, "short_term_debt": 28970000, "accounts_payable": 55002000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98891000, "long_term_debt": 541291000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 549474000, "total_liabilities": 648365000, "total_debt": 570261000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 523792000, "total_equity": 2020277000, "shares_outstanding": 49595945, "operating_cash_flow": 146001000, "stock_based_compensation": 2889000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152748000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166792000, "dividends_paid": 42484000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -274856000, "free_cash_flow": 298749000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136453000", "ebitda": "177815000", "netIncome": "127504000", "grossProfit": "145386000", "depreciation": "None", "totalRevenue": "267879000", "costOfRevenue": "122493000", "interestIncome": "5101000", "incomeBeforeTax": "127093000", "interestExpense": "9360000", "operatingIncome": "132337000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-411000", "reportedCurrency": "USD", "netInterestIncome": "-4259000", "nonInterestIncome": "None", "operatingExpenses": "13049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41362000", "sellingGeneralAndAdministrative": "13049000", "netIncomeFromContinuingOperations": "127504000" }, "balance": { "goodwill": "None", "inventory": "611000", "commonStock": "1507325000", "currentDebt": "None", "investments": "None", "totalAssets": "2668642000", "longTermDebt": "541291000", "shortTermDebt": "28970000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "523792000", "totalLiabilities": "648365000", "otherCurrentAssets": "7790000", "totalCurrentAssets": "367046000", "currentLongTermDebt": "25788000", "longTermInvestments": "None", "shortTermInvestments": "50000000", "currentNetReceivables": "191723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2301596000", "currentAccountsPayable": "55002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "576215000", "totalShareholderEquity": "2020277000", "capitalLeaseObligations": "9136000", "otherCurrentLiabilities": "14919000", "totalCurrentLiabilities": "98891000", "otherNonCurrentLiabilities": "2229000", "totalNonCurrentLiabilities": "549474000", "cashAndShortTermInvestments": "116922000", "commonStockSharesOutstanding": "49595945", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "116922000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127504000", "profitLoss": "None", "dividendPayout": "42484000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "146001000", "capitalExpenditures": "152748000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-274856000", "cashflowFromInvestment": "-166792000", "stockBasedCompensation": "2889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42484000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "income_statement": { "revenue": 196388000, "cost_of_revenue": 76869000, "gross_profit": 119519000, "ebit": 150715000, "ebitda": 191885000, "pretax_income": 70546000, "tax_provision": null, "net_income": 70546000, "net_income_to_common": 70546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 412569000, "total_current_assets": 591968000, "total_assets": 2789578000, "short_term_debt": 288106000, "long_term_debt": 509527000, "total_debt": 797633000, "total_liabilities": 855791000, "total_equity": 1933787000, "shares_outstanding": 49606210, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 78325000, "capital_expenditure": 87742000, "free_cash_flow": 166067000, "dividends_paid": 38012000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280465, "ticker_id": 2139, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150715000", "ebitda": "191885000", "netIncome": "70546000", "grossProfit": "119519000", "depreciation": "None", "totalRevenue": "196388000", "costOfRevenue": "76869000", "interestIncome": "907000", "incomeBeforeTax": "70546000", "interestExpense": "80169000", "operatingIncome": "107715000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-9623000", "nonInterestIncome": "None", "operatingExpenses": "11804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76869000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41170000", "sellingGeneralAndAdministrative": "11577000", "netIncomeFromContinuingOperations": "70546000" }, "balance": { "goodwill": "None", "inventory": "577000", "commonStock": "1505459000", "currentDebt": "None", "investments": "None", "totalAssets": "2789578000", "longTermDebt": "509527000", "shortTermDebt": "288106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "438772000", "totalLiabilities": "855791000", "otherCurrentAssets": "22802000", "totalCurrentAssets": "591968000", "currentLongTermDebt": "282489000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "155017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2197610000", "currentAccountsPayable": "49607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "803839000", "totalShareholderEquity": "1933787000", "capitalLeaseObligations": "11823000", "otherCurrentLiabilities": "49607000", "totalCurrentLiabilities": "337713000", "otherNonCurrentLiabilities": "2345000", "totalNonCurrentLiabilities": "518078000", "cashAndShortTermInvestments": "412569000", "commonStockSharesOutstanding": "49606210", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "412569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70546000", "profitLoss": "None", "dividendPayout": "38012000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1169000", "operatingCashflow": "78325000", "capitalExpenditures": "87742000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "206443000", "cashflowFromInvestment": "-21006000", "stockBasedCompensation": "2020000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38012000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-248000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42184000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 196388000, "cost_of_revenue": 76869000, "gross_profit": 119519000, "research_and_development": null, "selling_general_admin": 11577000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150715000, "depreciation_amortisation": 41170000, "ebitda": 191885000, "interest_expense": 80169000, "interest_income": null, "other_non_operating": null, "pretax_income": 70546000, "tax_provision": null, "effective_tax_rate": null, "net_income": 70546000, "net_income_continuing_ops": 70546000, "net_income_to_common": 70546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 412569000, "short_term_investments": null, "net_receivables": 155017000, "inventory": 577000, "other_current_assets": null, "total_current_assets": 591968000, "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": 2197610000, "total_assets": 2789578000, "short_term_debt": 288106000, "accounts_payable": 49607000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 337713000, "long_term_debt": 509527000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 518078000, "total_liabilities": 855791000, "total_debt": 797633000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 438772000, "total_equity": 1933787000, "shares_outstanding": 49606210, "operating_cash_flow": 78325000, "stock_based_compensation": 2020000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87742000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21006000, "dividends_paid": 38012000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 206443000, "free_cash_flow": 166067000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "150715000", "ebitda": "191885000", "netIncome": "70546000", "grossProfit": "119519000", "depreciation": "None", "totalRevenue": "196388000", "costOfRevenue": "76869000", "interestIncome": "907000", "incomeBeforeTax": "70546000", "interestExpense": "80169000", "operatingIncome": "107715000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-9623000", "nonInterestIncome": "None", "operatingExpenses": "11804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76869000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41170000", "sellingGeneralAndAdministrative": "11577000", "netIncomeFromContinuingOperations": "70546000" }, "balance": { "goodwill": "None", "inventory": "577000", "commonStock": "1505459000", "currentDebt": "None", "investments": "None", "totalAssets": "2789578000", "longTermDebt": "509527000", "shortTermDebt": "288106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "438772000", "totalLiabilities": "855791000", "otherCurrentAssets": "22802000", "totalCurrentAssets": "591968000", "currentLongTermDebt": "282489000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "155017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2197610000", "currentAccountsPayable": "49607000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "803839000", "totalShareholderEquity": "1933787000", "capitalLeaseObligations": "11823000", "otherCurrentLiabilities": "49607000", "totalCurrentLiabilities": "337713000", "otherNonCurrentLiabilities": "2345000", "totalNonCurrentLiabilities": "518078000", "cashAndShortTermInvestments": "412569000", "commonStockSharesOutstanding": "49606210", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "412569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70546000", "profitLoss": "None", "dividendPayout": "38012000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1169000", "operatingCashflow": "78325000", "capitalExpenditures": "87742000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "206443000", "cashflowFromInvestment": "-21006000", "stockBasedCompensation": "2020000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38012000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-248000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42184000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "income_statement": { "revenue": 195641000, "cost_of_revenue": 125216000, "gross_profit": 70425000, "ebit": 70404000, "ebitda": 111753000, "pretax_income": 61646000, "tax_provision": null, "net_income": 61646000, "net_income_to_common": 61646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148807000, "total_current_assets": 332394000, "total_assets": 2523215000, "short_term_debt": 295325000, "long_term_debt": 259804000, "total_debt": 555129000, "total_liabilities": 623436000, "total_equity": 1899779000, "shares_outstanding": 49476481, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 85779000, "capital_expenditure": 18082000, "free_cash_flow": 103861000, "dividends_paid": 29620000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280466, "ticker_id": 2139, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70404000", "ebitda": "111753000", "netIncome": "61646000", "grossProfit": "70425000", "depreciation": "None", "totalRevenue": "195641000", "costOfRevenue": "125216000", "interestIncome": "1003000", "incomeBeforeTax": "61646000", "interestExpense": "10764000", "operatingIncome": "58260000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-9761000", "nonInterestIncome": "None", "operatingExpenses": "12165000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41349000", "sellingGeneralAndAdministrative": "12165000", "netIncomeFromContinuingOperations": "61646000" }, "balance": { "goodwill": "None", "inventory": "522000", "commonStock": "1503687000", "currentDebt": "None", "investments": "None", "totalAssets": "2523215000", "longTermDebt": "259804000", "shortTermDebt": "295325000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "406238000", "totalLiabilities": "623436000", "otherCurrentAssets": "13121000", "totalCurrentAssets": "332394000", "currentLongTermDebt": "19351000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2190821000", "currentAccountsPayable": "55008000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "561727000", "totalShareholderEquity": "1899779000", "capitalLeaseObligations": "282572000", "otherCurrentLiabilities": "55008000", "totalCurrentLiabilities": "350333000", "otherNonCurrentLiabilities": "6701000", "totalNonCurrentLiabilities": "273103000", "cashAndShortTermInvestments": "148807000", "commonStockSharesOutstanding": "49476481", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "148807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61646000", "profitLoss": "None", "dividendPayout": "29620000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "6015000", "operatingCashflow": "85779000", "capitalExpenditures": "18082000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79312000", "cashflowFromInvestment": "9571000", "stockBasedCompensation": "1844000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29620000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 195641000, "cost_of_revenue": 125216000, "gross_profit": 70425000, "research_and_development": null, "selling_general_admin": 12165000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70404000, "depreciation_amortisation": 41349000, "ebitda": 111753000, "interest_expense": 10764000, "interest_income": null, "other_non_operating": null, "pretax_income": 61646000, "tax_provision": null, "effective_tax_rate": null, "net_income": 61646000, "net_income_continuing_ops": 61646000, "net_income_to_common": 61646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148807000, "short_term_investments": null, "net_receivables": 169944000, "inventory": 522000, "other_current_assets": null, "total_current_assets": 332394000, "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": 2190821000, "total_assets": 2523215000, "short_term_debt": 295325000, "accounts_payable": 55008000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 350333000, "long_term_debt": 259804000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 273103000, "total_liabilities": 623436000, "total_debt": 555129000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 406238000, "total_equity": 1899779000, "shares_outstanding": 49476481, "operating_cash_flow": 85779000, "stock_based_compensation": 1844000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18082000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9571000, "dividends_paid": 29620000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79312000, "free_cash_flow": 103861000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70404000", "ebitda": "111753000", "netIncome": "61646000", "grossProfit": "70425000", "depreciation": "None", "totalRevenue": "195641000", "costOfRevenue": "125216000", "interestIncome": "1003000", "incomeBeforeTax": "61646000", "interestExpense": "10764000", "operatingIncome": "58260000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-9761000", "nonInterestIncome": "None", "operatingExpenses": "12165000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125216000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41349000", "sellingGeneralAndAdministrative": "12165000", "netIncomeFromContinuingOperations": "61646000" }, "balance": { "goodwill": "None", "inventory": "522000", "commonStock": "1503687000", "currentDebt": "None", "investments": "None", "totalAssets": "2523215000", "longTermDebt": "259804000", "shortTermDebt": "295325000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "406238000", "totalLiabilities": "623436000", "otherCurrentAssets": "13121000", "totalCurrentAssets": "332394000", "currentLongTermDebt": "19351000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2190821000", "currentAccountsPayable": "55008000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "561727000", "totalShareholderEquity": "1899779000", "capitalLeaseObligations": "282572000", "otherCurrentLiabilities": "55008000", "totalCurrentLiabilities": "350333000", "otherNonCurrentLiabilities": "6701000", "totalNonCurrentLiabilities": "273103000", "cashAndShortTermInvestments": "148807000", "commonStockSharesOutstanding": "49476481", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "148807000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61646000", "profitLoss": "None", "dividendPayout": "29620000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "6015000", "operatingCashflow": "85779000", "capitalExpenditures": "18082000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79312000", "cashflowFromInvestment": "9571000", "stockBasedCompensation": "1844000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29620000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "income_statement": { "revenue": 183394000, "cost_of_revenue": 120930000, "gross_profit": 62464000, "ebit": 61613000, "ebitda": 101318000, "pretax_income": 49565000, "tax_provision": null, "net_income": 49565000, "net_income_to_common": 49565000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132769000, "total_current_assets": 326614000, "total_assets": 2542397000, "short_term_debt": 62207000, "long_term_debt": 544730000, "total_debt": 606937000, "total_liabilities": 673548000, "total_equity": 1868849000, "shares_outstanding": 49529000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 69947000, "capital_expenditure": 83349000, "free_cash_flow": 153296000, "dividends_paid": 34495000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280467, "ticker_id": 2139, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61613000", "ebitda": "101318000", "netIncome": "49565000", "grossProfit": "62464000", "depreciation": "None", "totalRevenue": "183394000", "costOfRevenue": "120930000", "interestIncome": "596000", "incomeBeforeTax": "49565000", "interestExpense": "12048000", "operatingIncome": "59173000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11452000", "nonInterestIncome": "None", "operatingExpenses": "3291000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39705000", "sellingGeneralAndAdministrative": "13217000", "netIncomeFromContinuingOperations": "49565000" }, "balance": { "goodwill": "None", "inventory": "573000", "commonStock": "1503451000", "currentDebt": "None", "investments": "None", "totalAssets": "2542397000", "longTermDebt": "544730000", "shortTermDebt": "62207000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "374212000", "totalLiabilities": "673548000", "otherCurrentAssets": "17209000", "totalCurrentAssets": "326614000", "currentLongTermDebt": "50180000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "176063000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2215783000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "613884000", "totalShareholderEquity": "1868849000", "capitalLeaseObligations": "18974000", "otherCurrentLiabilities": "56234000", "totalCurrentLiabilities": "118441000", "otherNonCurrentLiabilities": "3430000", "totalNonCurrentLiabilities": "555107000", "cashAndShortTermInvestments": "132769000", "commonStockSharesOutstanding": "49529000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "132769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49565000", "profitLoss": "None", "dividendPayout": "34495000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69947000", "capitalExpenditures": "83349000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131598999", "cashflowFromInvestment": "36915000", "stockBasedCompensation": "1946000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34495000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183394000, "cost_of_revenue": 120930000, "gross_profit": 62464000, "research_and_development": null, "selling_general_admin": 13217000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61613000, "depreciation_amortisation": 39705000, "ebitda": 101318000, "interest_expense": 12048000, "interest_income": null, "other_non_operating": null, "pretax_income": 49565000, "tax_provision": null, "effective_tax_rate": null, "net_income": 49565000, "net_income_continuing_ops": 49565000, "net_income_to_common": 49565000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132769000, "short_term_investments": null, "net_receivables": 176063000, "inventory": 573000, "other_current_assets": null, "total_current_assets": 326614000, "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": 2215783000, "total_assets": 2542397000, "short_term_debt": 62207000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118441000, "long_term_debt": 544730000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 555107000, "total_liabilities": 673548000, "total_debt": 606937000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 374212000, "total_equity": 1868849000, "shares_outstanding": 49529000, "operating_cash_flow": 69947000, "stock_based_compensation": 1946000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83349000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 36915000, "dividends_paid": 34495000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131598999, "free_cash_flow": 153296000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61613000", "ebitda": "101318000", "netIncome": "49565000", "grossProfit": "62464000", "depreciation": "None", "totalRevenue": "183394000", "costOfRevenue": "120930000", "interestIncome": "596000", "incomeBeforeTax": "49565000", "interestExpense": "12048000", "operatingIncome": "59173000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11452000", "nonInterestIncome": "None", "operatingExpenses": "3291000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39705000", "sellingGeneralAndAdministrative": "13217000", "netIncomeFromContinuingOperations": "49565000" }, "balance": { "goodwill": "None", "inventory": "573000", "commonStock": "1503451000", "currentDebt": "None", "investments": "None", "totalAssets": "2542397000", "longTermDebt": "544730000", "shortTermDebt": "62207000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "374212000", "totalLiabilities": "673548000", "otherCurrentAssets": "17209000", "totalCurrentAssets": "326614000", "currentLongTermDebt": "50180000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "176063000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2215783000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "613884000", "totalShareholderEquity": "1868849000", "capitalLeaseObligations": "18974000", "otherCurrentLiabilities": "56234000", "totalCurrentLiabilities": "118441000", "otherNonCurrentLiabilities": "3430000", "totalNonCurrentLiabilities": "555107000", "cashAndShortTermInvestments": "132769000", "commonStockSharesOutstanding": "49529000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "132769000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49565000", "profitLoss": "None", "dividendPayout": "34495000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69947000", "capitalExpenditures": "83349000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131598999", "cashflowFromInvestment": "36915000", "stockBasedCompensation": "1946000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34495000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "income_statement": { "revenue": 194613000, "cost_of_revenue": 125608000, "gross_profit": 69005000, "ebit": 40167000, "ebitda": 79633000, "pretax_income": 34740000, "tax_provision": -1083000, "net_income": 35823000, "net_income_to_common": 35823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157506000, "total_current_assets": 376323000, "total_assets": 2636397000, "short_term_debt": 64671000, "long_term_debt": 638353000, "total_debt": 703024000, "total_liabilities": 780349000, "total_equity": 1856048000, "shares_outstanding": 49547000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 93622000, "capital_expenditure": 67711000, "free_cash_flow": 161333000, "dividends_paid": 59031000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280468, "ticker_id": 2139, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40167000", "ebitda": "79633000", "netIncome": "35823000", "grossProfit": "69005000", "depreciation": "None", "totalRevenue": "194613000", "costOfRevenue": "125608000", "interestIncome": "3448000", "incomeBeforeTax": "34740000", "interestExpense": "5427000", "operatingIncome": "45042000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1083000", "reportedCurrency": "USD", "netInterestIncome": "-1979000", "nonInterestIncome": "None", "operatingExpenses": "23963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125608000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39466000", "sellingGeneralAndAdministrative": "15113000", "netIncomeFromContinuingOperations": "35823000" }, "balance": { "goodwill": "None", "inventory": "1875000", "commonStock": "1504767000", "currentDebt": "None", "investments": "None", "totalAssets": "2636397000", "longTermDebt": "638353000", "shortTermDebt": "64671000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "359142000", "totalLiabilities": "780349000", "otherCurrentAssets": "17650000", "totalCurrentAssets": "376323000", "currentLongTermDebt": "50054000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "199292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2260074000", "currentAccountsPayable": "5828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "711739000", "totalShareholderEquity": "1856048000", "capitalLeaseObligations": "23332000", "otherCurrentLiabilities": "52602000", "totalCurrentLiabilities": "130935000", "otherNonCurrentLiabilities": "2346000", "totalNonCurrentLiabilities": "649414000", "cashAndShortTermInvestments": "157506000", "commonStockSharesOutstanding": "49547000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "157506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35823000", "profitLoss": "None", "dividendPayout": "59031000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "93622000", "capitalExpenditures": "67711000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21494000", "cashflowFromInvestment": "-17931000", "stockBasedCompensation": "3264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59031000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39466000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 194613000, "cost_of_revenue": 125608000, "gross_profit": 69005000, "research_and_development": null, "selling_general_admin": 15113000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40167000, "depreciation_amortisation": 39466000, "ebitda": 79633000, "interest_expense": 5427000, "interest_income": null, "other_non_operating": null, "pretax_income": 34740000, "tax_provision": -1083000, "effective_tax_rate": null, "net_income": 35823000, "net_income_continuing_ops": 35823000, "net_income_to_common": 35823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 157506000, "short_term_investments": 0, "net_receivables": 199292000, "inventory": 1875000, "other_current_assets": null, "total_current_assets": 376323000, "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": 2260074000, "total_assets": 2636397000, "short_term_debt": 64671000, "accounts_payable": 5828000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 130935000, "long_term_debt": 638353000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 649414000, "total_liabilities": 780349000, "total_debt": 703024000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 359142000, "total_equity": 1856048000, "shares_outstanding": 49547000, "operating_cash_flow": 93622000, "stock_based_compensation": 3264000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67711000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17931000, "dividends_paid": 59031000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21494000, "free_cash_flow": 161333000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40167000", "ebitda": "79633000", "netIncome": "35823000", "grossProfit": "69005000", "depreciation": "None", "totalRevenue": "194613000", "costOfRevenue": "125608000", "interestIncome": "3448000", "incomeBeforeTax": "34740000", "interestExpense": "5427000", "operatingIncome": "45042000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1083000", "reportedCurrency": "USD", "netInterestIncome": "-1979000", "nonInterestIncome": "None", "operatingExpenses": "23963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125608000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39466000", "sellingGeneralAndAdministrative": "15113000", "netIncomeFromContinuingOperations": "35823000" }, "balance": { "goodwill": "None", "inventory": "1875000", "commonStock": "1504767000", "currentDebt": "None", "investments": "None", "totalAssets": "2636397000", "longTermDebt": "638353000", "shortTermDebt": "64671000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "359142000", "totalLiabilities": "780349000", "otherCurrentAssets": "17650000", "totalCurrentAssets": "376323000", "currentLongTermDebt": "50054000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "199292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2260074000", "currentAccountsPayable": "5828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "711739000", "totalShareholderEquity": "1856048000", "capitalLeaseObligations": "23332000", "otherCurrentLiabilities": "52602000", "totalCurrentLiabilities": "130935000", "otherNonCurrentLiabilities": "2346000", "totalNonCurrentLiabilities": "649414000", "cashAndShortTermInvestments": "157506000", "commonStockSharesOutstanding": "49547000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "157506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35823000", "profitLoss": "None", "dividendPayout": "59031000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "93622000", "capitalExpenditures": "67711000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21494000", "cashflowFromInvestment": "-17931000", "stockBasedCompensation": "3264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59031000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39466000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "income_statement": { "revenue": 225190000, "cost_of_revenue": 85002000, "gross_profit": 140188000, "ebit": 106076000, "ebitda": 145380000, "pretax_income": 91687000, "tax_provision": -1000, "net_income": 91688000, "net_income_to_common": 91688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103309000, "total_current_assets": 372270000, "total_assets": 2587846000, "short_term_debt": 57496000, "long_term_debt": 600689000, "total_debt": 658185000, "total_liabilities": 713216000, "total_equity": 1874630000, "shares_outstanding": 49881000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 129135000, "capital_expenditure": 13793000, "free_cash_flow": 142928000, "dividends_paid": 73790000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280470, "ticker_id": 2139, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106076000", "ebitda": "145380000", "netIncome": "91688000", "grossProfit": "140188000", "depreciation": "None", "totalRevenue": "225190000", "costOfRevenue": "85002000", "interestIncome": "1893000", "incomeBeforeTax": "91687000", "interestExpense": "14389000", "operatingIncome": "100972000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "-12496000", "nonInterestIncome": "None", "operatingExpenses": "39216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85002000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39304000", "sellingGeneralAndAdministrative": "13411000", "netIncomeFromContinuingOperations": "91688000" }, "balance": { "goodwill": "None", "inventory": "378000", "commonStock": "1501503000", "currentDebt": "None", "investments": "None", "totalAssets": "2587846000", "longTermDebt": "600689000", "shortTermDebt": "57496000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "382350000", "totalLiabilities": "713216000", "otherCurrentAssets": "11808000", "totalCurrentAssets": "372270000", "currentLongTermDebt": "49823000", "longTermInvestments": "None", "shortTermInvestments": "50000000", "currentNetReceivables": "206775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2215576000", "currentAccountsPayable": "206775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "664958000", "totalShareholderEquity": "1874630000", "capitalLeaseObligations": "14446000", "otherCurrentLiabilities": "45796000", "totalCurrentLiabilities": "103292000", "otherNonCurrentLiabilities": "2462000", "totalNonCurrentLiabilities": "609924000", "cashAndShortTermInvestments": "103309000", "commonStockSharesOutstanding": "49881000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "103309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91688000", "profitLoss": "None", "dividendPayout": "73790000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "129135000", "capitalExpenditures": "13793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161296000", "cashflowFromInvestment": "-40671000", "stockBasedCompensation": "2103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73790000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39304000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 225190000, "cost_of_revenue": 85002000, "gross_profit": 140188000, "research_and_development": null, "selling_general_admin": 13411000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106076000, "depreciation_amortisation": 39304000, "ebitda": 145380000, "interest_expense": 14389000, "interest_income": null, "other_non_operating": null, "pretax_income": 91687000, "tax_provision": -1000, "effective_tax_rate": null, "net_income": 91688000, "net_income_continuing_ops": 91688000, "net_income_to_common": 91688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103309000, "short_term_investments": 50000000, "net_receivables": 206775000, "inventory": 378000, "other_current_assets": null, "total_current_assets": 372270000, "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": 2215576000, "total_assets": 2587846000, "short_term_debt": 57496000, "accounts_payable": 206775000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103292000, "long_term_debt": 600689000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 609924000, "total_liabilities": 713216000, "total_debt": 658185000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 382350000, "total_equity": 1874630000, "shares_outstanding": 49881000, "operating_cash_flow": 129135000, "stock_based_compensation": 2103000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13793000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40671000, "dividends_paid": 73790000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -161296000, "free_cash_flow": 142928000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106076000", "ebitda": "145380000", "netIncome": "91688000", "grossProfit": "140188000", "depreciation": "None", "totalRevenue": "225190000", "costOfRevenue": "85002000", "interestIncome": "1893000", "incomeBeforeTax": "91687000", "interestExpense": "14389000", "operatingIncome": "100972000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1000", "reportedCurrency": "USD", "netInterestIncome": "-12496000", "nonInterestIncome": "None", "operatingExpenses": "39216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85002000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39304000", "sellingGeneralAndAdministrative": "13411000", "netIncomeFromContinuingOperations": "91688000" }, "balance": { "goodwill": "None", "inventory": "378000", "commonStock": "1501503000", "currentDebt": "None", "investments": "None", "totalAssets": "2587846000", "longTermDebt": "600689000", "shortTermDebt": "57496000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "382350000", "totalLiabilities": "713216000", "otherCurrentAssets": "11808000", "totalCurrentAssets": "372270000", "currentLongTermDebt": "49823000", "longTermInvestments": "None", "shortTermInvestments": "50000000", "currentNetReceivables": "206775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2215576000", "currentAccountsPayable": "206775000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "664958000", "totalShareholderEquity": "1874630000", "capitalLeaseObligations": "14446000", "otherCurrentLiabilities": "45796000", "totalCurrentLiabilities": "103292000", "otherNonCurrentLiabilities": "2462000", "totalNonCurrentLiabilities": "609924000", "cashAndShortTermInvestments": "103309000", "commonStockSharesOutstanding": "49881000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "103309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91688000", "profitLoss": "None", "dividendPayout": "73790000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "129135000", "capitalExpenditures": "13793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161296000", "cashflowFromInvestment": "-40671000", "stockBasedCompensation": "2103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "73790000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39304000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "income_statement": { "revenue": 257409000, "cost_of_revenue": 116866000, "gross_profit": 140543000, "ebit": 159299000, "ebitda": 195816000, "pretax_income": 144723000, "tax_provision": null, "net_income": 144723000, "net_income_to_common": 144723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 176141000, "total_current_assets": 434615000, "total_assets": 2674670000, "short_term_debt": 59615000, "long_term_debt": 663054000, "total_debt": 722669000, "total_liabilities": 787234000, "total_equity": 1887436000, "shares_outstanding": 49721858, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 167939000, "capital_expenditure": 176555000, "free_cash_flow": 344494000, "dividends_paid": 86933000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280471, "ticker_id": 2139, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159299000", "ebitda": "195816000", "netIncome": "144723000", "grossProfit": "140543000", "depreciation": "None", "totalRevenue": "257409000", "costOfRevenue": "116866000", "interestIncome": "2151000", "incomeBeforeTax": "144723000", "interestExpense": "14576000", "operatingIncome": "154788000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-12425000", "nonInterestIncome": "None", "operatingExpenses": "-14245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116866000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36517000", "sellingGeneralAndAdministrative": "11985000", "netIncomeFromContinuingOperations": "144723000" }, "balance": { "goodwill": "None", "inventory": "1850000", "commonStock": "1524400000", "currentDebt": "None", "investments": "None", "totalAssets": "2674670000", "longTermDebt": "663054000", "shortTermDebt": "59615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "364452000", "totalLiabilities": "787234000", "otherCurrentAssets": "16760000", "totalCurrentAssets": "434615000", "currentLongTermDebt": "49598000", "longTermInvestments": "None", "shortTermInvestments": "4532000", "currentNetReceivables": "239864000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2240055000", "currentAccountsPayable": "52118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "729627000", "totalShareholderEquity": "1887436000", "capitalLeaseObligations": "16975000", "otherCurrentLiabilities": "52118000", "totalCurrentLiabilities": "111733000", "otherNonCurrentLiabilities": "5489000", "totalNonCurrentLiabilities": "675501000", "cashAndShortTermInvestments": "176141000", "commonStockSharesOutstanding": "49721858", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "176141000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144723000", "profitLoss": "None", "dividendPayout": "86933000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "4688000", "operatingCashflow": "167939000", "capitalExpenditures": "176555000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77787000", "cashflowFromInvestment": "-53512000", "stockBasedCompensation": "1942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86933000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2909000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37537999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 257409000, "cost_of_revenue": 116866000, "gross_profit": 140543000, "research_and_development": null, "selling_general_admin": 11985000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159299000, "depreciation_amortisation": 36517000, "ebitda": 195816000, "interest_expense": 14576000, "interest_income": null, "other_non_operating": null, "pretax_income": 144723000, "tax_provision": null, "effective_tax_rate": null, "net_income": 144723000, "net_income_continuing_ops": 144723000, "net_income_to_common": 144723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 176141000, "short_term_investments": 4532000, "net_receivables": 239864000, "inventory": 1850000, "other_current_assets": null, "total_current_assets": 434615000, "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": 2240055000, "total_assets": 2674670000, "short_term_debt": 59615000, "accounts_payable": 52118000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111733000, "long_term_debt": 663054000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 675501000, "total_liabilities": 787234000, "total_debt": 722669000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 364452000, "total_equity": 1887436000, "shares_outstanding": 49721858, "operating_cash_flow": 167939000, "stock_based_compensation": 1942000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 176555000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53512000, "dividends_paid": 86933000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77787000, "free_cash_flow": 344494000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159299000", "ebitda": "195816000", "netIncome": "144723000", "grossProfit": "140543000", "depreciation": "None", "totalRevenue": "257409000", "costOfRevenue": "116866000", "interestIncome": "2151000", "incomeBeforeTax": "144723000", "interestExpense": "14576000", "operatingIncome": "154788000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-12425000", "nonInterestIncome": "None", "operatingExpenses": "-14245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116866000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36517000", "sellingGeneralAndAdministrative": "11985000", "netIncomeFromContinuingOperations": "144723000" }, "balance": { "goodwill": "None", "inventory": "1850000", "commonStock": "1524400000", "currentDebt": "None", "investments": "None", "totalAssets": "2674670000", "longTermDebt": "663054000", "shortTermDebt": "59615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "364452000", "totalLiabilities": "787234000", "otherCurrentAssets": "16760000", "totalCurrentAssets": "434615000", "currentLongTermDebt": "49598000", "longTermInvestments": "None", "shortTermInvestments": "4532000", "currentNetReceivables": "239864000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2240055000", "currentAccountsPayable": "52118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "729627000", "totalShareholderEquity": "1887436000", "capitalLeaseObligations": "16975000", "otherCurrentLiabilities": "52118000", "totalCurrentLiabilities": "111733000", "otherNonCurrentLiabilities": "5489000", "totalNonCurrentLiabilities": "675501000", "cashAndShortTermInvestments": "176141000", "commonStockSharesOutstanding": "49721858", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "176141000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144723000", "profitLoss": "None", "dividendPayout": "86933000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "4688000", "operatingCashflow": "167939000", "capitalExpenditures": "176555000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77787000", "cashflowFromInvestment": "-53512000", "stockBasedCompensation": "1942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86933000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2909000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37537999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "income_statement": { "revenue": 274401000, "cost_of_revenue": 107655000, "gross_profit": 166746000, "ebit": 159802000, "ebitda": 193955000, "pretax_income": 144490000, "tax_provision": 34109724, "net_income": 144490000, "net_income_to_common": 144490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139501000, "total_current_assets": 490071000, "total_assets": 2551422000, "short_term_debt": 137704000, "long_term_debt": 564203000, "total_debt": 701907000, "total_liabilities": 756532000, "total_equity": 1794890000, "shares_outstanding": 49377948, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 156442000, "capital_expenditure": 27121000, "free_cash_flow": 183563000, "dividends_paid": 64662000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280472, "ticker_id": 2139, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159802000", "ebitda": "193955000", "netIncome": "144490000", "grossProfit": "166746000", "depreciation": "None", "totalRevenue": "274401000", "costOfRevenue": "107655000", "interestIncome": "2425000", "incomeBeforeTax": "144490000", "interestExpense": "15312000", "operatingIncome": "154423000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "34109724", "reportedCurrency": "USD", "netInterestIncome": "-12887000", "nonInterestIncome": "None", "operatingExpenses": "12323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34153000", "sellingGeneralAndAdministrative": "12098000", "netIncomeFromContinuingOperations": "144490000" }, "balance": { "goodwill": "None", "inventory": "593000", "commonStock": "1488531000", "currentDebt": "None", "investments": "None", "totalAssets": "2551422000", "longTermDebt": "564203000", "shortTermDebt": "137704000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "306659000", "totalLiabilities": "756532000", "otherCurrentAssets": "20135000", "totalCurrentAssets": "490071000", "currentLongTermDebt": "127535000", "longTermInvestments": "None", "shortTermInvestments": "75000000", "currentNetReceivables": "254842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2061351000", "currentAccountsPayable": "42046000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "711177000", "totalShareholderEquity": "1794890000", "capitalLeaseObligations": "19439000", "otherCurrentLiabilities": "42046000", "totalCurrentLiabilities": "179750000", "otherNonCurrentLiabilities": "3309000", "totalNonCurrentLiabilities": "576782000", "cashAndShortTermInvestments": "139501000", "commonStockSharesOutstanding": "49377948", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "139501000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144490000", "profitLoss": "None", "dividendPayout": "64662000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-14006000", "operatingCashflow": "156442000", "capitalExpenditures": "27121000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100798000", "cashflowFromInvestment": "-42903000", "stockBasedCompensation": "1691000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64662000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4146000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34153000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 274401000, "cost_of_revenue": 107655000, "gross_profit": 166746000, "research_and_development": null, "selling_general_admin": 12098000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159802000, "depreciation_amortisation": 34153000, "ebitda": 193955000, "interest_expense": 15312000, "interest_income": null, "other_non_operating": null, "pretax_income": 144490000, "tax_provision": 34109724, "effective_tax_rate": null, "net_income": 144490000, "net_income_continuing_ops": 144490000, "net_income_to_common": 144490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139501000, "short_term_investments": 75000000, "net_receivables": 254842000, "inventory": 593000, "other_current_assets": null, "total_current_assets": 490071000, "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": 2061351000, "total_assets": 2551422000, "short_term_debt": 137704000, "accounts_payable": 42046000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179750000, "long_term_debt": 564203000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 576782000, "total_liabilities": 756532000, "total_debt": 701907000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 306659000, "total_equity": 1794890000, "shares_outstanding": 49377948, "operating_cash_flow": 156442000, "stock_based_compensation": 1691000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27121000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42903000, "dividends_paid": 64662000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100798000, "free_cash_flow": 183563000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159802000", "ebitda": "193955000", "netIncome": "144490000", "grossProfit": "166746000", "depreciation": "None", "totalRevenue": "274401000", "costOfRevenue": "107655000", "interestIncome": "2425000", "incomeBeforeTax": "144490000", "interestExpense": "15312000", "operatingIncome": "154423000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "34109724", "reportedCurrency": "USD", "netInterestIncome": "-12887000", "nonInterestIncome": "None", "operatingExpenses": "12323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107655000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34153000", "sellingGeneralAndAdministrative": "12098000", "netIncomeFromContinuingOperations": "144490000" }, "balance": { "goodwill": "None", "inventory": "593000", "commonStock": "1488531000", "currentDebt": "None", "investments": "None", "totalAssets": "2551422000", "longTermDebt": "564203000", "shortTermDebt": "137704000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "306659000", "totalLiabilities": "756532000", "otherCurrentAssets": "20135000", "totalCurrentAssets": "490071000", "currentLongTermDebt": "127535000", "longTermInvestments": "None", "shortTermInvestments": "75000000", "currentNetReceivables": "254842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2061351000", "currentAccountsPayable": "42046000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "711177000", "totalShareholderEquity": "1794890000", "capitalLeaseObligations": "19439000", "otherCurrentLiabilities": "42046000", "totalCurrentLiabilities": "179750000", "otherNonCurrentLiabilities": "3309000", "totalNonCurrentLiabilities": "576782000", "cashAndShortTermInvestments": "139501000", "commonStockSharesOutstanding": "49377948", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "139501000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144490000", "profitLoss": "None", "dividendPayout": "64662000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-14006000", "operatingCashflow": "156442000", "capitalExpenditures": "27121000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100798000", "cashflowFromInvestment": "-42903000", "stockBasedCompensation": "1691000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64662000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4146000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34153000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "income_statement": { "revenue": 250734000, "cost_of_revenue": 116332000, "gross_profit": 134402000, "ebit": 141625000, "ebitda": 175307000, "pretax_income": 135560000, "tax_provision": 3446000, "net_income": 132114000, "net_income_to_common": 132114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126760000, "total_current_assets": 464980000, "total_assets": 2521819000, "short_term_debt": 137670000, "long_term_debt": 595229000, "total_debt": 732899000, "total_liabilities": 805062000, "total_equity": 1716757000, "shares_outstanding": 49343856, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 125483000, "capital_expenditure": 13377000, "free_cash_flow": 138860000, "dividends_paid": 61153000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280473, "ticker_id": 2139, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "141625000", "ebitda": "175307000", "netIncome": "132114000", "grossProfit": "134402000", "depreciation": "None", "totalRevenue": "250734000", "costOfRevenue": "116332000", "interestIncome": "5353000", "incomeBeforeTax": "135560000", "interestExpense": "11450000", "operatingIncome": "147297000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3446000", "reportedCurrency": "USD", "netInterestIncome": "-11418000", "nonInterestIncome": "None", "operatingExpenses": "-12895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116332000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33682000", "sellingGeneralAndAdministrative": "12391000", "netIncomeFromContinuingOperations": "132114000" }, "balance": { "goodwill": "None", "inventory": "1329000", "commonStock": "1490986000", "currentDebt": "None", "investments": "None", "totalAssets": "2521819000", "longTermDebt": "595229000", "shortTermDebt": "137670000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "226834000", "totalLiabilities": "805062000", "otherCurrentAssets": "15423000", "totalCurrentAssets": "464980000", "currentLongTermDebt": "127447000", "longTermInvestments": "None", "shortTermInvestments": "60000000", "currentNetReceivables": "261468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2056839000", "currentAccountsPayable": "6570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "744530000", "totalShareholderEquity": "1716757000", "capitalLeaseObligations": "21854000", "otherCurrentLiabilities": "45090000", "totalCurrentLiabilities": "195574000", "otherNonCurrentLiabilities": "2628000", "totalNonCurrentLiabilities": "609488000", "cashAndShortTermInvestments": "126760000", "commonStockSharesOutstanding": "49343856", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "126760000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132114000", "profitLoss": "None", "dividendPayout": "61153000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "12508000", "operatingCashflow": "125483000", "capitalExpenditures": "13377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182983000", "cashflowFromInvestment": "45284000", "stockBasedCompensation": "2606000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61153000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 250734000, "cost_of_revenue": 116332000, "gross_profit": 134402000, "research_and_development": null, "selling_general_admin": 12391000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 141625000, "depreciation_amortisation": 33682000, "ebitda": 175307000, "interest_expense": 11450000, "interest_income": null, "other_non_operating": null, "pretax_income": 135560000, "tax_provision": 3446000, "effective_tax_rate": null, "net_income": 132114000, "net_income_continuing_ops": 132114000, "net_income_to_common": 132114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126760000, "short_term_investments": 60000000, "net_receivables": 261468000, "inventory": 1329000, "other_current_assets": null, "total_current_assets": 464980000, "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": 2056839000, "total_assets": 2521819000, "short_term_debt": 137670000, "accounts_payable": 6570000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 195574000, "long_term_debt": 595229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 609488000, "total_liabilities": 805062000, "total_debt": 732899000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 226834000, "total_equity": 1716757000, "shares_outstanding": 49343856, "operating_cash_flow": 125483000, "stock_based_compensation": 2606000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13377000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 45284000, "dividends_paid": 61153000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -182983000, "free_cash_flow": 138860000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "141625000", "ebitda": "175307000", "netIncome": "132114000", "grossProfit": "134402000", "depreciation": "None", "totalRevenue": "250734000", "costOfRevenue": "116332000", "interestIncome": "5353000", "incomeBeforeTax": "135560000", "interestExpense": "11450000", "operatingIncome": "147297000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3446000", "reportedCurrency": "USD", "netInterestIncome": "-11418000", "nonInterestIncome": "None", "operatingExpenses": "-12895000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116332000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33682000", "sellingGeneralAndAdministrative": "12391000", "netIncomeFromContinuingOperations": "132114000" }, "balance": { "goodwill": "None", "inventory": "1329000", "commonStock": "1490986000", "currentDebt": "None", "investments": "None", "totalAssets": "2521819000", "longTermDebt": "595229000", "shortTermDebt": "137670000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "226834000", "totalLiabilities": "805062000", "otherCurrentAssets": "15423000", "totalCurrentAssets": "464980000", "currentLongTermDebt": "127447000", "longTermInvestments": "None", "shortTermInvestments": "60000000", "currentNetReceivables": "261468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2056839000", "currentAccountsPayable": "6570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "744530000", "totalShareholderEquity": "1716757000", "capitalLeaseObligations": "21854000", "otherCurrentLiabilities": "45090000", "totalCurrentLiabilities": "195574000", "otherNonCurrentLiabilities": "2628000", "totalNonCurrentLiabilities": "609488000", "cashAndShortTermInvestments": "126760000", "commonStockSharesOutstanding": "49343856", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "126760000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132114000", "profitLoss": "None", "dividendPayout": "61153000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "12508000", "operatingCashflow": "125483000", "capitalExpenditures": "13377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182983000", "cashflowFromInvestment": "45284000", "stockBasedCompensation": "2606000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61153000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "income_statement": { "revenue": 241708000, "cost_of_revenue": 115012000, "gross_profit": 126696000, "ebit": 117671000, "ebitda": 151034000, "pretax_income": 97989000, "tax_provision": 52000, "net_income": 97937000, "net_income_to_common": 97937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138976000, "total_current_assets": 473875000, "total_assets": 2561022000, "short_term_debt": 144487000, "long_term_debt": 706999000, "total_debt": 851486000, "total_liabilities": 910945000, "total_equity": 1650077000, "shares_outstanding": 49275022, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 148463000, "capital_expenditure": 4599000, "free_cash_flow": 153062000, "dividends_paid": 69436000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280475, "ticker_id": 2139, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "117671000", "ebitda": "151034000", "netIncome": "97937000", "grossProfit": "126696000", "depreciation": "None", "totalRevenue": "241708000", "costOfRevenue": "115012000", "interestIncome": "6465000", "incomeBeforeTax": "97989000", "interestExpense": "19682000", "operatingIncome": "114160000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "52000", "reportedCurrency": "USD", "netInterestIncome": "-16817000", "nonInterestIncome": "None", "operatingExpenses": "12536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33363000", "sellingGeneralAndAdministrative": "12314000", "netIncomeFromContinuingOperations": "97937000" }, "balance": { "goodwill": "None", "inventory": "1143000", "commonStock": "1489041000", "currentDebt": "None", "investments": "None", "totalAssets": "2561022000", "longTermDebt": "706999000", "shortTermDebt": "144487000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "155877000", "totalLiabilities": "910945000", "otherCurrentAssets": "27644000", "totalCurrentAssets": "473875000", "currentLongTermDebt": "134703000", "longTermInvestments": "None", "shortTermInvestments": "75000000", "currentNetReceivables": "231112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2087147000", "currentAccountsPayable": "42850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2042792000", "shortLongTermDebtTotal": "865507000", "totalShareholderEquity": "1650077000", "capitalLeaseObligations": "23805000", "otherCurrentLiabilities": "42850000", "totalCurrentLiabilities": "187337000", "otherNonCurrentLiabilities": "2588000", "totalNonCurrentLiabilities": "723608000", "cashAndShortTermInvestments": "138976000", "commonStockSharesOutstanding": "49275022", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "138976000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97937000", "profitLoss": "None", "dividendPayout": "69436000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2131000", "operatingCashflow": "148463000", "capitalExpenditures": "4599000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164543000", "cashflowFromInvestment": "39033000", "stockBasedCompensation": "2039000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69436000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 241708000, "cost_of_revenue": 115012000, "gross_profit": 126696000, "research_and_development": null, "selling_general_admin": 12314000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117671000, "depreciation_amortisation": 33363000, "ebitda": 151034000, "interest_expense": 19682000, "interest_income": null, "other_non_operating": null, "pretax_income": 97989000, "tax_provision": 52000, "effective_tax_rate": null, "net_income": 97937000, "net_income_continuing_ops": 97937000, "net_income_to_common": 97937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138976000, "short_term_investments": 75000000, "net_receivables": 231112000, "inventory": 1143000, "other_current_assets": null, "total_current_assets": 473875000, "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": 2087147000, "total_assets": 2561022000, "short_term_debt": 144487000, "accounts_payable": 42850000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187337000, "long_term_debt": 706999000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 723608000, "total_liabilities": 910945000, "total_debt": 851486000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 155877000, "total_equity": 1650077000, "shares_outstanding": 49275022, "operating_cash_flow": 148463000, "stock_based_compensation": 2039000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4599000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 39033000, "dividends_paid": 69436000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -164543000, "free_cash_flow": 153062000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "117671000", "ebitda": "151034000", "netIncome": "97937000", "grossProfit": "126696000", "depreciation": "None", "totalRevenue": "241708000", "costOfRevenue": "115012000", "interestIncome": "6465000", "incomeBeforeTax": "97989000", "interestExpense": "19682000", "operatingIncome": "114160000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "52000", "reportedCurrency": "USD", "netInterestIncome": "-16817000", "nonInterestIncome": "None", "operatingExpenses": "12536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "115012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33363000", "sellingGeneralAndAdministrative": "12314000", "netIncomeFromContinuingOperations": "97937000" }, "balance": { "goodwill": "None", "inventory": "1143000", "commonStock": "1489041000", "currentDebt": "None", "investments": "None", "totalAssets": "2561022000", "longTermDebt": "706999000", "shortTermDebt": "144487000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "155877000", "totalLiabilities": "910945000", "otherCurrentAssets": "27644000", "totalCurrentAssets": "473875000", "currentLongTermDebt": "134703000", "longTermInvestments": "None", "shortTermInvestments": "75000000", "currentNetReceivables": "231112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2087147000", "currentAccountsPayable": "42850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2042792000", "shortLongTermDebtTotal": "865507000", "totalShareholderEquity": "1650077000", "capitalLeaseObligations": "23805000", "otherCurrentLiabilities": "42850000", "totalCurrentLiabilities": "187337000", "otherNonCurrentLiabilities": "2588000", "totalNonCurrentLiabilities": "723608000", "cashAndShortTermInvestments": "138976000", "commonStockSharesOutstanding": "49275022", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "138976000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97937000", "profitLoss": "None", "dividendPayout": "69436000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2131000", "operatingCashflow": "148463000", "capitalExpenditures": "4599000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164543000", "cashflowFromInvestment": "39033000", "stockBasedCompensation": "2039000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69436000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-149000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "income_statement": { "revenue": 292203000, "cost_of_revenue": 111966000, "gross_profit": 180237000, "ebit": 174824000, "ebitda": 207269000, "pretax_income": 154143000, "tax_provision": 381000, "net_income": 153762000, "net_income_to_common": 153762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116023000, "total_current_assets": 559681000, "total_assets": 2655656000, "short_term_debt": 200237000, "long_term_debt": 778266000, "total_debt": 978503000, "total_liabilities": 1035382000, "total_equity": 1620274000, "shares_outstanding": 49404837, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 193634000, "capital_expenditure": 121408000, "free_cash_flow": 315042000, "dividends_paid": 79252000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 280476, "ticker_id": 2139, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:59.728281+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174824000", "ebitda": "207269000", "netIncome": "153762000", "grossProfit": "180237000", "depreciation": "None", "totalRevenue": "292203000", "costOfRevenue": "111966000", "interestIncome": "2767000", "incomeBeforeTax": "154143000", "interestExpense": "20681000", "operatingIncome": "168676000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "381000", "reportedCurrency": "USD", "netInterestIncome": "-17914000", "nonInterestIncome": "None", "operatingExpenses": "11561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3381000", "costofGoodsAndServicesSold": "111966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32445000", "sellingGeneralAndAdministrative": "11522000", "netIncomeFromContinuingOperations": "153762000" }, "balance": { "goodwill": "None", "inventory": "629000", "commonStock": "1487151000", "currentDebt": "None", "investments": "None", "totalAssets": "2655656000", "longTermDebt": "778266000", "shortTermDebt": "200237000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "127368000", "totalLiabilities": "1035382000", "otherCurrentAssets": "69101000", "totalCurrentAssets": "559681000", "currentLongTermDebt": "199785000", "longTermInvestments": "None", "shortTermInvestments": "120000000", "currentNetReceivables": "253928000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2095975000", "currentAccountsPayable": "47044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1977639000", "shortLongTermDebtTotal": "986042000", "totalShareholderEquity": "1620274000", "capitalLeaseObligations": "7991000", "otherCurrentLiabilities": "47044000", "totalCurrentLiabilities": "247281000", "otherNonCurrentLiabilities": "2296000", "totalNonCurrentLiabilities": "788101000", "cashAndShortTermInvestments": "116023000", "commonStockSharesOutstanding": "49404837", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "116023000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153762000", "profitLoss": "None", "dividendPayout": "79252000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1245000", "operatingCashflow": "193634000", "capitalExpenditures": "121408000", "changeInReceivables": "6941000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115801000", "cashflowFromInvestment": "-136359000", "stockBasedCompensation": "1973000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79252000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-58526000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13948000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32445000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 292203000, "cost_of_revenue": 111966000, "gross_profit": 180237000, "research_and_development": null, "selling_general_admin": 11522000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174824000, "depreciation_amortisation": 32445000, "ebitda": 207269000, "interest_expense": 20681000, "interest_income": null, "other_non_operating": null, "pretax_income": 154143000, "tax_provision": 381000, "effective_tax_rate": null, "net_income": 153762000, "net_income_continuing_ops": 153762000, "net_income_to_common": 153762000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116023000, "short_term_investments": 120000000, "net_receivables": 253928000, "inventory": 629000, "other_current_assets": null, "total_current_assets": 559681000, "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": 2095975000, "total_assets": 2655656000, "short_term_debt": 200237000, "accounts_payable": 47044000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 247281000, "long_term_debt": 778266000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 788101000, "total_liabilities": 1035382000, "total_debt": 978503000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 127368000, "total_equity": 1620274000, "shares_outstanding": 49404837, "operating_cash_flow": 193634000, "stock_based_compensation": 1973000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121408000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136359000, "dividends_paid": 79252000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -115801000, "free_cash_flow": 315042000, "net_change_in_cash": -58526000 }, "raw_data": { "income": { "ebit": "174824000", "ebitda": "207269000", "netIncome": "153762000", "grossProfit": "180237000", "depreciation": "None", "totalRevenue": "292203000", "costOfRevenue": "111966000", "interestIncome": "2767000", "incomeBeforeTax": "154143000", "interestExpense": "20681000", "operatingIncome": "168676000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "381000", "reportedCurrency": "USD", "netInterestIncome": "-17914000", "nonInterestIncome": "None", "operatingExpenses": "11561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3381000", "costofGoodsAndServicesSold": "111966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32445000", "sellingGeneralAndAdministrative": "11522000", "netIncomeFromContinuingOperations": "153762000" }, "balance": { "goodwill": "None", "inventory": "629000", "commonStock": "1487151000", "currentDebt": "None", "investments": "None", "totalAssets": "2655656000", "longTermDebt": "778266000", "shortTermDebt": "200237000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "127368000", "totalLiabilities": "1035382000", "otherCurrentAssets": "69101000", "totalCurrentAssets": "559681000", "currentLongTermDebt": "199785000", "longTermInvestments": "None", "shortTermInvestments": "120000000", "currentNetReceivables": "253928000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2095975000", "currentAccountsPayable": "47044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1977639000", "shortLongTermDebtTotal": "986042000", "totalShareholderEquity": "1620274000", "capitalLeaseObligations": "7991000", "otherCurrentLiabilities": "47044000", "totalCurrentLiabilities": "247281000", "otherNonCurrentLiabilities": "2296000", "totalNonCurrentLiabilities": "788101000", "cashAndShortTermInvestments": "116023000", "commonStockSharesOutstanding": "49404837", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "116023000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153762000", "profitLoss": "None", "dividendPayout": "79252000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1245000", "operatingCashflow": "193634000", "capitalExpenditures": "121408000", "changeInReceivables": "6941000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115801000", "cashflowFromInvestment": "-136359000", "stockBasedCompensation": "1973000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79252000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-58526000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13948000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32445000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/", "rank_field": "-roe" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }