{ "ticker": { "uuid": "82d728c4-7d0a-4052-b4e4-4bae21f8bd1b", "symbol": "AROC", "name": "Archrock Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/82d728c4-7d0a-4052-b4e4-4bae21f8bd1b/", "api_url": "https://sharemaestro.com/factors/api/tickers/82d728c4-7d0a-4052-b4e4-4bae21f8bd1b/" }, "ticker_metadata": { "id": 249, "uuid": "82d728c4-7d0a-4052-b4e4-4bae21f8bd1b", "symbol": "AROC", "name": "Archrock Inc", "asset_type": "equity", "market_cap": 6195497000, "stock_exchange_id": 3, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "Archrock, Inc. is an energy infrastructure company in the United States. The company is headquartered in Houston, Texas.", "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": "82d728c4-7d0a-4052-b4e4-4bae21f8bd1b", "symbol": "AROC", "name": "Archrock Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/82d728c4-7d0a-4052-b4e4-4bae21f8bd1b/", "api_url": "https://sharemaestro.com/factors/api/tickers/82d728c4-7d0a-4052-b4e4-4bae21f8bd1b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.73, "value": 0.32, "quality": 0.97, "momentum": 0.8, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 34.2, "market_cap": 5967763200, "pe_ratio": 18.3491, "earnings_yield": 0.0545, "ebitda_to_ev": 0.1046, "shareholder_yield": 0.0247, "roe": 0.2143, "piotroski_f_score": 7, "momentum_12_1": 0.4344, "volatility_252d": 0.2846 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:01.451543+00:00", "batch_id": "" }, "size": { "price_close": 34.2, "market_cap": 5967763200, "market_cap_usd": 5967763200, "enterprise_value": 8342330200, "shares_outstanding": 174496000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 18.3491, "pb_ratio": 3.9313, "ptbv_ratio": 4.7632, "ps_ratio": 3.9354, "pcf_ratio": 8.6198, "pfcf_ratio": 5.2342, "ev_ebitda": 9.5582, "ev_ebit": 13.8679, "ev_sales": 5.5013, "ev_fcf": 7.3169, "earnings_yield": 0.0545, "fcf_yield": 0.1367, "price_to_sales": 3.9354, "price_to_book": 3.9313, "price_to_cashflow": 8.6198, "ebitda_to_ev": 0.1046, "sales_yield": 0.1818 }, "yield": { "dividend_yield": 0.0247, "buyback_yield": 0, "shareholder_yield": 0.0247, "debt_paydown_yield": null, "total_yield": 0.0247 }, "quality": { "gross_margin": 0.5718, "operating_margin": 0.3967, "net_margin": 0.2145, "ebitda_margin": 0.5756, "fcf_margin": 0.7519, "roe": 0.2143, "roa": 0.0741, "roic": 0.1174, "roc_greenblatt": null, "asset_turnover": 0.3455, "cash_conversion": 3.5056, "accruals_ratio": -0.0836, "sbc_to_revenue": 0.015, "piotroski_f_score": 7, "altman_z_score": 1.3604, "earnings_stability_5y": 0.3862, "revenue_stability_5y": 0.2385, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1976, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8911, "net_debt_to_ebitda": 2.7206, "debt_to_assets": 0.5421, "interest_coverage": 3.5998, "current_ratio": 1.4079, "quick_ratio": 0.9074, "net_debt": 2374567000, "local_beta": 0.0007, "volatility_252d": 0.2846, "volatility_60d": 0.6643, "max_drawdown_12m": -0.1367, "risk_adjusted_momentum": 1.5261 }, "growth": { "revenue_growth_1y": 0.2266, "revenue_growth_3y_cagr": 0.2078, "revenue_growth_5y_cagr": 0.1123, "eps_growth_1y": 0.6057, "eps_growth_3y_cagr": 0.9377, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3655, "book_value_growth_1y": 0.0471, "revenue_growth": 0.2266, "earnings_growth": 0.6057 }, "momentum": { "price_return_1m": -0.0692, "price_return_3m": -0.026, "price_return_6m": 0.3895, "price_return_9m": 0.3832, "price_return_12m": 0.3351, "price_return_12m_ex1m": 0.4344, "momentum_6m": 0.3895, "momentum_12m": 0.3351, "momentum_12_1": 0.4344, "distance_from_52w_high": -0.1183, "distance_from_52w_low": 0.5685, "relative_strength": 0.2351 }, "raw_ttm": { "revenue_ttm": 1516422000, "gross_profit_ttm": 867103000, "ebit_ttm": 601558000, "ebitda_ttm": 872795000, "net_income_ttm": 325234000, "eps_diluted_ttm": 1.8638, "operating_cash_flow_ttm": 692332000, "capital_expenditure_ttm": 447809000, "fcf_ttm": 1140141000, "dividends_paid_ttm": 147324000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 167109000, "cash_and_equivalents": 4461000, "total_current_assets": 308616000, "total_current_liabilities": 219200000, "net_ppe": null, "total_assets": 4388625000, "total_debt": 2379028000, "total_equity": 1518002000, "net_working_capital": 84955000, "book_value_per_share": 8.6994, "retained_earnings": -2223499000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1252890000, "tangible_book_per_share": 7.18 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 49, "rank_pb": 72, "rank_ptbv": 67, "rank_ps": 73, "rank_pcf": 36, "rank_ev_ebitda": 36, "rank_ev_ebit": 54, "rank_earnings_yield": 49, "rank_fcf_yield": 28, "rank_dividend_yield": 31, "rank_shareholder_yield": 31, "rank_total_yield": 31, "rank_roe": 18, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 36, "rank_fcf_margin": 8, "rank_piotroski": 15, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 31 }, "composites": { "value_composite": 68, "quality_composite": 3, "momentum_composite": 20, "growth_composite": 8, "yield_composite": 21, "svqf_composite": 24, "vc1_composite": 70, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 27, "quality_value_composite": 0.5571, "os_score": 0.73, "value_percentile": 0.32, "quality_percentile": 0.97, "momentum_percentile": 0.8, "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": 4, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3534, "ticker_id": 249, "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": "2026-06-07T06:52:01.451543+00:00", "batch_id": "", "os_score_delta": null, "price_close": 34.2, "market_cap": 5967763200, "market_cap_usd": 5967763200, "enterprise_value": 8342330200, "shares_outstanding": 174496000, "fx_rate_to_usd": null, "pe_ratio": 18.34913693, "pb_ratio": 3.93132763, "ptbv_ratio": 4.76319805, "ps_ratio": 3.93542378, "pcf_ratio": 8.61979975, "pfcf_ratio": 5.23423261, "ev_ebitda": 9.55817827, "ev_ebit": 13.86787342, "ev_sales": 5.50132496, "ev_fcf": 7.31692852, "earnings_yield": 0.05449848, "fcf_yield": 0.13666937, "dividend_yield": 0.02468664, "buyback_yield": 0, "shareholder_yield": 0.02468664, "debt_paydown_yield": null, "total_yield": 0.02468664, "gross_margin": 0.57180851, "operating_margin": 0.39669564, "net_margin": 0.2144746, "ebitda_margin": 0.57556208, "fcf_margin": 0.75186261, "roe": 0.21425136, "roa": 0.07410841, "roic": 0.11735479, "roc_greenblatt": null, "asset_turnover": 0.34553465, "cash_conversion": 3.50560212, "accruals_ratio": -0.08364761, "sbc_to_revenue": 0.01501429, "debt_to_equity": 1.8910535, "net_debt_to_ebitda": 2.72064689, "debt_to_assets": 0.54208961, "interest_coverage": 3.59979415, "current_ratio": 1.40791971, "quick_ratio": 0.9073677, "net_debt": 2374567000, "revenue_growth_1y": 0.22661466, "revenue_growth_3y_cagr": 0.20779963, "revenue_growth_5y_cagr": 0.11231556, "eps_growth_1y": 0.60570529, "eps_growth_3y_cagr": 0.93773376, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.36554626, "book_value_growth_1y": 0.04707442, "piotroski_f_score": 7, "altman_z_score": 1.36035649, "earnings_stability_5y": 0.386174, "revenue_stability_5y": 0.238523, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06920793, "price_return_3m": -0.0259879, "price_return_6m": 0.38947574, "price_return_9m": 0.38321537, "price_return_12m": 0.33508221, "price_return_12m_ex1m": 0.43435065, "distance_from_52w_high": -0.11834765, "distance_from_52w_low": 0.56848357, "relative_strength": 0.23511863, "local_beta": 0.0007, "volatility_252d": 0.284614, "volatility_60d": 0.664287, "max_drawdown_12m": -0.13665096, "revenue_ttm": 1516422000, "gross_profit_ttm": 867103000, "ebit_ttm": 601558000, "ebitda_ttm": 872795000, "net_income_ttm": 325234000, "eps_diluted_ttm": 1.86384788, "operating_cash_flow_ttm": 692332000, "capital_expenditure_ttm": 447809000, "fcf_ttm": 1140141000, "dividends_paid_ttm": 147324000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 167109000, "cash_and_equivalents": 4461000, "total_current_assets": 308616000, "total_current_liabilities": 219200000, "net_ppe": null, "total_assets": 4388625000, "total_debt": 2379028000, "total_equity": 1518002000, "net_working_capital": 84955000, "book_value_per_share": 8.69935127, "retained_earnings": -2223499000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1252890000, "tangible_book_per_share": 7.18004997, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 49, "rank_pb": 72, "rank_ptbv": 67, "rank_ps": 73, "rank_pcf": 36, "rank_ev_ebitda": 36, "rank_ev_ebit": 54, "rank_earnings_yield": 49, "rank_fcf_yield": 28, "rank_dividend_yield": 31, "rank_shareholder_yield": 31, "rank_total_yield": 31, "rank_roe": 18, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 36, "rank_fcf_margin": 8, "rank_piotroski": 15, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 31, "value_composite": 68, "quality_composite": 3, "momentum_composite": 20, "growth_composite": 8, "yield_composite": 21, "svqf_composite": 24, "vc1_composite": 70, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 34.2, "os": 0.73, "value": 0.32, "quality": 0.97, "momentum": 0.8, "confidence": 1, "coverage": 1, "pe_ratio": 18.3491, "earnings_yield": 0.0545, "shareholder_yield": 0.0247, "roe": 0.2143, "momentum_12_1": 0.4344, "complete_fields": { "id": 3534, "ticker_id": 249, "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": "2026-06-07T06:52:01.451543+00:00", "batch_id": "", "os_score_delta": null, "price_close": 34.2, "market_cap": 5967763200, "market_cap_usd": 5967763200, "enterprise_value": 8342330200, "shares_outstanding": 174496000, "fx_rate_to_usd": null, "pe_ratio": 18.34913693, "pb_ratio": 3.93132763, "ptbv_ratio": 4.76319805, "ps_ratio": 3.93542378, "pcf_ratio": 8.61979975, "pfcf_ratio": 5.23423261, "ev_ebitda": 9.55817827, "ev_ebit": 13.86787342, "ev_sales": 5.50132496, "ev_fcf": 7.31692852, "earnings_yield": 0.05449848, "fcf_yield": 0.13666937, "dividend_yield": 0.02468664, "buyback_yield": 0, "shareholder_yield": 0.02468664, "debt_paydown_yield": null, "total_yield": 0.02468664, "gross_margin": 0.57180851, "operating_margin": 0.39669564, "net_margin": 0.2144746, "ebitda_margin": 0.57556208, "fcf_margin": 0.75186261, "roe": 0.21425136, "roa": 0.07410841, "roic": 0.11735479, "roc_greenblatt": null, "asset_turnover": 0.34553465, "cash_conversion": 3.50560212, "accruals_ratio": -0.08364761, "sbc_to_revenue": 0.01501429, "debt_to_equity": 1.8910535, "net_debt_to_ebitda": 2.72064689, "debt_to_assets": 0.54208961, "interest_coverage": 3.59979415, "current_ratio": 1.40791971, "quick_ratio": 0.9073677, "net_debt": 2374567000, "revenue_growth_1y": 0.22661466, "revenue_growth_3y_cagr": 0.20779963, "revenue_growth_5y_cagr": 0.11231556, "eps_growth_1y": 0.60570529, "eps_growth_3y_cagr": 0.93773376, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.36554626, "book_value_growth_1y": 0.04707442, "piotroski_f_score": 7, "altman_z_score": 1.36035649, "earnings_stability_5y": 0.386174, "revenue_stability_5y": 0.238523, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06920793, "price_return_3m": -0.0259879, "price_return_6m": 0.38947574, "price_return_9m": 0.38321537, "price_return_12m": 0.33508221, "price_return_12m_ex1m": 0.43435065, "distance_from_52w_high": -0.11834765, "distance_from_52w_low": 0.56848357, "relative_strength": 0.23511863, "local_beta": 0.0007, "volatility_252d": 0.284614, "volatility_60d": 0.664287, "max_drawdown_12m": -0.13665096, "revenue_ttm": 1516422000, "gross_profit_ttm": 867103000, "ebit_ttm": 601558000, "ebitda_ttm": 872795000, "net_income_ttm": 325234000, "eps_diluted_ttm": 1.86384788, "operating_cash_flow_ttm": 692332000, "capital_expenditure_ttm": 447809000, "fcf_ttm": 1140141000, "dividends_paid_ttm": 147324000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 167109000, "cash_and_equivalents": 4461000, "total_current_assets": 308616000, "total_current_liabilities": 219200000, "net_ppe": null, "total_assets": 4388625000, "total_debt": 2379028000, "total_equity": 1518002000, "net_working_capital": 84955000, "book_value_per_share": 8.69935127, "retained_earnings": -2223499000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1252890000, "tangible_book_per_share": 7.18004997, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 49, "rank_pb": 72, "rank_ptbv": 67, "rank_ps": 73, "rank_pcf": 36, "rank_ev_ebitda": 36, "rank_ev_ebit": 54, "rank_earnings_yield": 49, "rank_fcf_yield": 28, "rank_dividend_yield": 31, "rank_shareholder_yield": 31, "rank_total_yield": 31, "rank_roe": 18, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 36, "rank_fcf_margin": 8, "rank_piotroski": 15, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 27, "rank_relative_strength": 31, "value_composite": 68, "quality_composite": 3, "momentum_composite": 20, "growth_composite": 8, "yield_composite": 21, "svqf_composite": 24, "vc1_composite": 70, "vc2_composite": 34, "vc3_composite": 34, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 42, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "income_statement": { "revenue": 1489818000, "cost_of_revenue": 766186000, "gross_profit": 723632000, "ebit": 588978000, "ebitda": 850413999, "pretax_income": 423638000, "tax_provision": 100845000, "net_income": 322290000, "net_income_to_common": 322290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1553000, "total_current_assets": 304163000, "total_assets": 4349304000, "short_term_debt": null, "long_term_debt": 2410893000, "total_debt": 2410893000, "total_liabilities": 2857825000, "total_equity": 1491479000, "shares_outstanding": 174753000, "goodwill_and_intangibles": 269136000 }, "cash_flow": { "operating_cash_flow": 622107000, "capital_expenditure": 502465000, "free_cash_flow": 1124572000, "dividends_paid": 141602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217857, "ticker_id": 249, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "588978000", "ebitda": "850413999", "netIncome": "322290000", "grossProfit": "723632000", "depreciation": "None", "totalRevenue": "1489818000", "costOfRevenue": "766186000", "interestIncome": "None", "incomeBeforeTax": "423638000", "interestExpense": "165340000", "operatingIncome": "575826000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "100845000", "reportedCurrency": "USD", "netInterestIncome": "-165340000", "nonInterestIncome": "None", "operatingExpenses": "147806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "766186000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261435999", "sellingGeneralAndAdministrative": "147806000", "netIncomeFromContinuingOperations": "322793000" }, "balance": { "goodwill": "125189000", "inventory": "109747000", "commonStock": "1847000", "currentDebt": "None", "investments": "None", "totalAssets": "4349304000", "longTermDebt": "2410893000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "143947000", "reportedCurrency": "USD", "retainedEarnings": "-2257386000", "totalLiabilities": "2857825000", "otherCurrentAssets": "118804000", "totalCurrentAssets": "304163000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4045141000", "currentAccountsPayable": "43731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2421113000", "totalShareholderEquity": "1491479000", "capitalLeaseObligations": "10220000", "otherCurrentLiabilities": "145024000", "totalCurrentLiabilities": "197146000", "otherNonCurrentLiabilities": "33389000", "totalNonCurrentLiabilities": "2660679000", "cashAndShortTermInvestments": "1553000", "commonStockSharesOutstanding": "174753000", "intangibleAssetsExcludingGoodwill": "143947000", "cashAndCashEquivalentsAtCarryingValue": "1553000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "318956000", "profitLoss": "None", "dividendPayout": "141602000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-10477000", "operatingCashflow": "622107000", "capitalExpenditures": "502465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18075000", "cashflowFromInvestment": "-606899000", "stockBasedCompensation": "19027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "141602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70239000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1489818000, "cost_of_revenue": 766186000, "gross_profit": 723632000, "research_and_development": null, "selling_general_admin": 147806000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 588978000, "depreciation_amortisation": 261435999, "ebitda": 850413999, "interest_expense": 165340000, "interest_income": null, "other_non_operating": null, "pretax_income": 423638000, "tax_provision": 100845000, "effective_tax_rate": null, "net_income": 322290000, "net_income_continuing_ops": 322793000, "net_income_to_common": 322290000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1553000, "short_term_investments": null, "net_receivables": 183806000, "inventory": 109747000, "other_current_assets": null, "total_current_assets": 304163000, "net_ppe": null, "goodwill": 125189000, "intangible_assets": 143947000, "goodwill_and_intangibles": 269136000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4045141000, "total_assets": 4349304000, "short_term_debt": null, "accounts_payable": 43731000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 197146000, "long_term_debt": 2410893000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2660679000, "total_liabilities": 2857825000, "total_debt": 2410893000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2257386000, "total_equity": 1491479000, "shares_outstanding": 174753000, "operating_cash_flow": 622107000, "stock_based_compensation": 19027000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 502465000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -606899000, "dividends_paid": 141602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18075000, "free_cash_flow": 1124572000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "588978000", "ebitda": "850413999", "netIncome": "322290000", "grossProfit": "723632000", "depreciation": "None", "totalRevenue": "1489818000", "costOfRevenue": "766186000", "interestIncome": "None", "incomeBeforeTax": "423638000", "interestExpense": "165340000", "operatingIncome": "575826000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "100845000", "reportedCurrency": "USD", "netInterestIncome": "-165340000", "nonInterestIncome": "None", "operatingExpenses": "147806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "766186000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261435999", "sellingGeneralAndAdministrative": "147806000", "netIncomeFromContinuingOperations": "322793000" }, "balance": { "goodwill": "125189000", "inventory": "109747000", "commonStock": "1847000", "currentDebt": "None", "investments": "None", "totalAssets": "4349304000", "longTermDebt": "2410893000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "143947000", "reportedCurrency": "USD", "retainedEarnings": "-2257386000", "totalLiabilities": "2857825000", "otherCurrentAssets": "118804000", "totalCurrentAssets": "304163000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4045141000", "currentAccountsPayable": "43731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2421113000", "totalShareholderEquity": "1491479000", "capitalLeaseObligations": "10220000", "otherCurrentLiabilities": "145024000", "totalCurrentLiabilities": "197146000", "otherNonCurrentLiabilities": "33389000", "totalNonCurrentLiabilities": "2660679000", "cashAndShortTermInvestments": "1553000", "commonStockSharesOutstanding": "174753000", "intangibleAssetsExcludingGoodwill": "143947000", "cashAndCashEquivalentsAtCarryingValue": "1553000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "318956000", "profitLoss": "None", "dividendPayout": "141602000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-10477000", "operatingCashflow": "622107000", "capitalExpenditures": "502465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18075000", "cashflowFromInvestment": "-606899000", "stockBasedCompensation": "19027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "141602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70239000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264736000", "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": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "income_statement": { "revenue": 1157591000, "cost_of_revenue": 458501000, "gross_profit": 699090000, "ebit": 366775000, "ebitda": 559969000, "pretax_income": 232380000, "tax_provision": 60149000, "net_income": 172231000, "net_income_to_common": 172231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4420000, "total_current_assets": 233122000, "total_assets": 3824205000, "short_term_debt": 4121000, "long_term_debt": 2198376000, "total_debt": 2202497000, "total_liabilities": 2500674000, "total_equity": 1323531000, "shares_outstanding": 162375000, "goodwill_and_intangibles": 150426000 }, "cash_flow": { "operating_cash_flow": 429591000, "capital_expenditure": 359032000, "free_cash_flow": 788623000, "dividends_paid": 110374000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217862, "ticker_id": 249, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "366775000", "ebitda": "559969000", "netIncome": "172231000", "grossProfit": "699090000", "depreciation": "None", "totalRevenue": "1157591000", "costOfRevenue": "458501000", "interestIncome": "None", "incomeBeforeTax": "232380000", "interestExpense": "123610000", "operatingIncome": "559969000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "60149000", "reportedCurrency": "USD", "netInterestIncome": "-123610000", "nonInterestIncome": "None", "operatingExpenses": "139121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "458501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193194000", "sellingGeneralAndAdministrative": "139121000", "netIncomeFromContinuingOperations": "172231000" }, "balance": { "goodwill": "52155000", "inventory": "89686000", "commonStock": "1854000", "currentDebt": "None", "investments": "None", "totalAssets": "3824205000", "longTermDebt": "2198376000", "shortTermDebt": "4121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98271000", "reportedCurrency": "USD", "retainedEarnings": "-2438074000", "totalLiabilities": "2500674000", "otherCurrentAssets": "6538000", "totalCurrentAssets": "233122000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132478000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3591083000", "currentAccountsPayable": "57567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2210791000", "totalShareholderEquity": "1323531000", "capitalLeaseObligations": "12415000", "otherCurrentLiabilities": "111550000", "totalCurrentLiabilities": "188604000", "otherNonCurrentLiabilities": "2304202000", "totalNonCurrentLiabilities": "2312070000", "cashAndShortTermInvestments": "4420000", "commonStockSharesOutstanding": "162375000", "intangibleAssetsExcludingGoodwill": "98271000", "cashAndCashEquivalentsAtCarryingValue": "4420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "172231000", "profitLoss": "None", "dividendPayout": "110374000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1920000", "operatingCashflow": "429591000", "capitalExpenditures": "359032000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "733554000", "cashflowFromInvestment": "-1160063000", "stockBasedCompensation": "14646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110374000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13337000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197046000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1157591000, "cost_of_revenue": 458501000, "gross_profit": 699090000, "research_and_development": null, "selling_general_admin": 139121000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 366775000, "depreciation_amortisation": 193194000, "ebitda": 559969000, "interest_expense": 123610000, "interest_income": null, "other_non_operating": null, "pretax_income": 232380000, "tax_provision": 60149000, "effective_tax_rate": null, "net_income": 172231000, "net_income_continuing_ops": 172231000, "net_income_to_common": 172231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4420000, "short_term_investments": null, "net_receivables": 132478000, "inventory": 89686000, "other_current_assets": null, "total_current_assets": 233122000, "net_ppe": null, "goodwill": 52155000, "intangible_assets": 98271000, "goodwill_and_intangibles": 150426000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3591083000, "total_assets": 3824205000, "short_term_debt": 4121000, "accounts_payable": 57567000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188604000, "long_term_debt": 2198376000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2312070000, "total_liabilities": 2500674000, "total_debt": 2202497000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2438074000, "total_equity": 1323531000, "shares_outstanding": 162375000, "operating_cash_flow": 429591000, "stock_based_compensation": 14646000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 359032000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1160063000, "dividends_paid": 110374000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 733554000, "free_cash_flow": 788623000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "366775000", "ebitda": "559969000", "netIncome": "172231000", "grossProfit": "699090000", "depreciation": "None", "totalRevenue": "1157591000", "costOfRevenue": "458501000", "interestIncome": "None", "incomeBeforeTax": "232380000", "interestExpense": "123610000", "operatingIncome": "559969000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "60149000", "reportedCurrency": "USD", "netInterestIncome": "-123610000", "nonInterestIncome": "None", "operatingExpenses": "139121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "458501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193194000", "sellingGeneralAndAdministrative": "139121000", "netIncomeFromContinuingOperations": "172231000" }, "balance": { "goodwill": "52155000", "inventory": "89686000", "commonStock": "1854000", "currentDebt": "None", "investments": "None", "totalAssets": "3824205000", "longTermDebt": "2198376000", "shortTermDebt": "4121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98271000", "reportedCurrency": "USD", "retainedEarnings": "-2438074000", "totalLiabilities": "2500674000", "otherCurrentAssets": "6538000", "totalCurrentAssets": "233122000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132478000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3591083000", "currentAccountsPayable": "57567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2210791000", "totalShareholderEquity": "1323531000", "capitalLeaseObligations": "12415000", "otherCurrentLiabilities": "111550000", "totalCurrentLiabilities": "188604000", "otherNonCurrentLiabilities": "2304202000", "totalNonCurrentLiabilities": "2312070000", "cashAndShortTermInvestments": "4420000", "commonStockSharesOutstanding": "162375000", "intangibleAssetsExcludingGoodwill": "98271000", "cashAndCashEquivalentsAtCarryingValue": "4420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "172231000", "profitLoss": "None", "dividendPayout": "110374000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1920000", "operatingCashflow": "429591000", "capitalExpenditures": "359032000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "733554000", "cashflowFromInvestment": "-1160063000", "stockBasedCompensation": "14646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110374000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13337000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197046000", "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": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "income_statement": { "revenue": 990337000, "cost_of_revenue": 449019000, "gross_profit": 541318000, "ebit": 258438000, "ebitda": 424679000, "pretax_income": 142247000, "tax_provision": 37249000, "net_income": 104998000, "net_income_to_common": 104998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1338000, "total_current_assets": 213157000, "total_assets": 2655950000, "short_term_debt": 3160000, "long_term_debt": 1584869000, "total_debt": 1588029000, "total_liabilities": 1784929000, "total_equity": 871021000, "shares_outstanding": 154344000, "goodwill_and_intangibles": 30182000 }, "cash_flow": { "operating_cash_flow": 310187000, "capital_expenditure": 298632000, "free_cash_flow": 608819000, "dividends_paid": 95796000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217867, "ticker_id": 249, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "258438000", "ebitda": "424679000", "netIncome": "104998000", "grossProfit": "541318000", "depreciation": "None", "totalRevenue": "990337000", "costOfRevenue": "449019000", "interestIncome": "None", "incomeBeforeTax": "142247000", "interestExpense": "111488000", "operatingIncome": "424679000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "37249000", "reportedCurrency": "USD", "netInterestIncome": "-111488000", "nonInterestIncome": "None", "operatingExpenses": "116639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166241000", "sellingGeneralAndAdministrative": "116639000", "netIncomeFromContinuingOperations": "104998000" }, "balance": { "goodwill": "0", "inventory": "81761000", "commonStock": "1650000", "currentDebt": "None", "investments": "None", "totalAssets": "2655950000", "longTermDebt": "1584869000", "shortTermDebt": "3160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "30182000", "reportedCurrency": "USD", "retainedEarnings": "-2499931000", "totalLiabilities": "1784929000", "otherCurrentAssets": "5989000", "totalCurrentAssets": "213157000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124069000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2442793000", "currentAccountsPayable": "61026000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1597140000", "totalShareholderEquity": "871021000", "capitalLeaseObligations": "12271000", "otherCurrentLiabilities": "78221000", "totalCurrentLiabilities": "152143000", "otherNonCurrentLiabilities": "22857000", "totalNonCurrentLiabilities": "1632786000", "cashAndShortTermInvestments": "1338000", "commonStockSharesOutstanding": "154344000", "intangibleAssetsExcludingGoodwill": "30182000", "cashAndCashEquivalentsAtCarryingValue": "1338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104998000", "profitLoss": "None", "dividendPayout": "95796000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4189000", "operatingCashflow": "310187000", "capitalExpenditures": "298632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77924000", "cashflowFromInvestment": "-232491000", "stockBasedCompensation": "12998000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95796000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8860000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169560000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 990337000, "cost_of_revenue": 449019000, "gross_profit": 541318000, "research_and_development": null, "selling_general_admin": 116639000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 258438000, "depreciation_amortisation": 166241000, "ebitda": 424679000, "interest_expense": 111488000, "interest_income": null, "other_non_operating": null, "pretax_income": 142247000, "tax_provision": 37249000, "effective_tax_rate": null, "net_income": 104998000, "net_income_continuing_ops": 104998000, "net_income_to_common": 104998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1338000, "short_term_investments": null, "net_receivables": 124069000, "inventory": 81761000, "other_current_assets": null, "total_current_assets": 213157000, "net_ppe": null, "goodwill": 0, "intangible_assets": 30182000, "goodwill_and_intangibles": 30182000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2442793000, "total_assets": 2655950000, "short_term_debt": 3160000, "accounts_payable": 61026000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152143000, "long_term_debt": 1584869000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1632786000, "total_liabilities": 1784929000, "total_debt": 1588029000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2499931000, "total_equity": 871021000, "shares_outstanding": 154344000, "operating_cash_flow": 310187000, "stock_based_compensation": 12998000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 298632000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -232491000, "dividends_paid": 95796000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77924000, "free_cash_flow": 608819000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "258438000", "ebitda": "424679000", "netIncome": "104998000", "grossProfit": "541318000", "depreciation": "None", "totalRevenue": "990337000", "costOfRevenue": "449019000", "interestIncome": "None", "incomeBeforeTax": "142247000", "interestExpense": "111488000", "operatingIncome": "424679000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "37249000", "reportedCurrency": "USD", "netInterestIncome": "-111488000", "nonInterestIncome": "None", "operatingExpenses": "116639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166241000", "sellingGeneralAndAdministrative": "116639000", "netIncomeFromContinuingOperations": "104998000" }, "balance": { "goodwill": "0", "inventory": "81761000", "commonStock": "1650000", "currentDebt": "None", "investments": "None", "totalAssets": "2655950000", "longTermDebt": "1584869000", "shortTermDebt": "3160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "30182000", "reportedCurrency": "USD", "retainedEarnings": "-2499931000", "totalLiabilities": "1784929000", "otherCurrentAssets": "5989000", "totalCurrentAssets": "213157000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124069000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2442793000", "currentAccountsPayable": "61026000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1597140000", "totalShareholderEquity": "871021000", "capitalLeaseObligations": "12271000", "otherCurrentLiabilities": "78221000", "totalCurrentLiabilities": "152143000", "otherNonCurrentLiabilities": "22857000", "totalNonCurrentLiabilities": "1632786000", "cashAndShortTermInvestments": "1338000", "commonStockSharesOutstanding": "154344000", "intangibleAssetsExcludingGoodwill": "30182000", "cashAndCashEquivalentsAtCarryingValue": "1338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104998000", "profitLoss": "None", "dividendPayout": "95796000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4189000", "operatingCashflow": "310187000", "capitalExpenditures": "298632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77924000", "cashflowFromInvestment": "-232491000", "stockBasedCompensation": "12998000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "95796000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8860000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169560000", "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": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "income_statement": { "revenue": 845568000, "cost_of_revenue": 419484000, "gross_profit": 426084000, "ebit": 144641000, "ebitda": 308900000, "pretax_income": 60589000, "tax_provision": 16293000, "net_income": 44296000, "net_income_to_common": 44296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1566000, "total_current_assets": 231960000, "total_assets": 2598750000, "short_term_debt": 3244000, "long_term_debt": 1548334000, "total_debt": 1551578000, "total_liabilities": 1738057000, "total_equity": 860693000, "shares_outstanding": 153410000, "goodwill_and_intangibles": 37077000 }, "cash_flow": { "operating_cash_flow": 203450000, "capital_expenditure": 239867000, "free_cash_flow": 443317000, "dividends_paid": 90315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217872, "ticker_id": 249, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "144641000", "ebitda": "308900000", "netIncome": "44296000", "grossProfit": "426084000", "depreciation": "None", "totalRevenue": "845568000", "costOfRevenue": "419484000", "interestIncome": "None", "incomeBeforeTax": "60589000", "interestExpense": "101259000", "operatingIncome": "308900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "16293000", "reportedCurrency": "USD", "netInterestIncome": "-101259000", "nonInterestIncome": "None", "operatingExpenses": "117184000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "38649000", "costofGoodsAndServicesSold": "419484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164259000", "sellingGeneralAndAdministrative": "117184000", "netIncomeFromContinuingOperations": "44296000" }, "balance": { "goodwill": "None", "inventory": "84622000", "commonStock": "1634000", "currentDebt": "None", "investments": "None", "totalAssets": "2598750000", "longTermDebt": "1548334000", "shortTermDebt": "3244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "37077000", "reportedCurrency": "USD", "retainedEarnings": "-2509133000", "totalLiabilities": "1738057000", "otherCurrentAssets": "8228000", "totalCurrentAssets": "231960000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2366790000", "currentAccountsPayable": "64324000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2199253000", "shortLongTermDebtTotal": "1563195000", "totalShareholderEquity": "860693000", "capitalLeaseObligations": "14861000", "otherCurrentLiabilities": "66807000", "totalCurrentLiabilities": "148571000", "otherNonCurrentLiabilities": "40298000", "totalNonCurrentLiabilities": "1589486000", "cashAndShortTermInvestments": "1566000", "commonStockSharesOutstanding": "153410000", "intangibleAssetsExcludingGoodwill": "37077000", "cashAndCashEquivalentsAtCarryingValue": "1566000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44296000", "profitLoss": "None", "dividendPayout": "90315000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-10520000", "operatingCashflow": "203450000", "capitalExpenditures": "239867000", "changeInReceivables": "-19971000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72537000", "cashflowFromInvestment": "-130916000", "stockBasedCompensation": "11928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2447000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167465000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 845568000, "cost_of_revenue": 419484000, "gross_profit": 426084000, "research_and_development": null, "selling_general_admin": 117184000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 144641000, "depreciation_amortisation": 164259000, "ebitda": 308900000, "interest_expense": 101259000, "interest_income": null, "other_non_operating": null, "pretax_income": 60589000, "tax_provision": 16293000, "effective_tax_rate": null, "net_income": 44296000, "net_income_continuing_ops": 44296000, "net_income_to_common": 44296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1566000, "short_term_investments": null, "net_receivables": 137544000, "inventory": 84622000, "other_current_assets": null, "total_current_assets": 231960000, "net_ppe": null, "goodwill": null, "intangible_assets": 37077000, "goodwill_and_intangibles": 37077000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2366790000, "total_assets": 2598750000, "short_term_debt": 3244000, "accounts_payable": 64324000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148571000, "long_term_debt": 1548334000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1589486000, "total_liabilities": 1738057000, "total_debt": 1551578000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2509133000, "total_equity": 860693000, "shares_outstanding": 153410000, "operating_cash_flow": 203450000, "stock_based_compensation": 11928000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 239867000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130916000, "dividends_paid": 90315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72537000, "free_cash_flow": 443317000, "net_change_in_cash": -3000 }, "raw_data": { "income": { "ebit": "144641000", "ebitda": "308900000", "netIncome": "44296000", "grossProfit": "426084000", "depreciation": "None", "totalRevenue": "845568000", "costOfRevenue": "419484000", "interestIncome": "None", "incomeBeforeTax": "60589000", "interestExpense": "101259000", "operatingIncome": "308900000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "16293000", "reportedCurrency": "USD", "netInterestIncome": "-101259000", "nonInterestIncome": "None", "operatingExpenses": "117184000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "38649000", "costofGoodsAndServicesSold": "419484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164259000", "sellingGeneralAndAdministrative": "117184000", "netIncomeFromContinuingOperations": "44296000" }, "balance": { "goodwill": "None", "inventory": "84622000", "commonStock": "1634000", "currentDebt": "None", "investments": "None", "totalAssets": "2598750000", "longTermDebt": "1548334000", "shortTermDebt": "3244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "37077000", "reportedCurrency": "USD", "retainedEarnings": "-2509133000", "totalLiabilities": "1738057000", "otherCurrentAssets": "8228000", "totalCurrentAssets": "231960000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2366790000", "currentAccountsPayable": "64324000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2199253000", "shortLongTermDebtTotal": "1563195000", "totalShareholderEquity": "860693000", "capitalLeaseObligations": "14861000", "otherCurrentLiabilities": "66807000", "totalCurrentLiabilities": "148571000", "otherNonCurrentLiabilities": "40298000", "totalNonCurrentLiabilities": "1589486000", "cashAndShortTermInvestments": "1566000", "commonStockSharesOutstanding": "153410000", "intangibleAssetsExcludingGoodwill": "37077000", "cashAndCashEquivalentsAtCarryingValue": "1566000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44296000", "profitLoss": "None", "dividendPayout": "90315000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-10520000", "operatingCashflow": "203450000", "capitalExpenditures": "239867000", "changeInReceivables": "-19971000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72537000", "cashflowFromInvestment": "-130916000", "stockBasedCompensation": "11928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2447000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167465000", "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": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "income_statement": { "revenue": 781461000, "cost_of_revenue": 358917000, "gross_profit": 422544000, "ebit": 136431000, "ebitda": 315377000, "pretax_income": 38961000, "tax_provision": 10744000, "net_income": 28217000, "net_income_to_common": 28217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1569000, "total_current_assets": 186570000, "total_assets": 2589966000, "short_term_debt": 81267000, "long_term_debt": 1530825000, "total_debt": 1612092000, "total_liabilities": 1698528000, "total_equity": 891438000, "shares_outstanding": 151830000, "goodwill_and_intangibles": 47887000 }, "cash_flow": { "operating_cash_flow": 237400000, "capital_expenditure": 97885000, "free_cash_flow": 335285000, "dividends_paid": 89343000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217877, "ticker_id": 249, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136431000", "ebitda": "315377000", "netIncome": "28217000", "grossProfit": "422544000", "depreciation": "None", "totalRevenue": "781461000", "costOfRevenue": "358917000", "interestIncome": "None", "incomeBeforeTax": "38961000", "interestExpense": "108135000", "operatingIncome": "315377000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10744000", "reportedCurrency": "USD", "netInterestIncome": "-108135000", "nonInterestIncome": "None", "operatingExpenses": "107167000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "34965000", "costofGoodsAndServicesSold": "358917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178946000", "sellingGeneralAndAdministrative": "107167000", "netIncomeFromContinuingOperations": "28217000" }, "balance": { "goodwill": "None", "inventory": "72869000", "commonStock": "1615000", "currentDebt": "None", "investments": "None", "totalAssets": "2589966000", "longTermDebt": "1530825000", "shortTermDebt": "81267000", "treasuryStock": "-86138000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "47887000", "reportedCurrency": "USD", "retainedEarnings": "-2463114000", "totalLiabilities": "1698528000", "otherCurrentAssets": "7201000", "totalCurrentAssets": "186570000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104931000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2403396000", "currentAccountsPayable": "38920000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2226526000", "shortLongTermDebtTotal": "1612092000", "totalShareholderEquity": "891438000", "capitalLeaseObligations": "15940000", "otherCurrentLiabilities": "1250000", "totalCurrentLiabilities": "125254000", "otherNonCurrentLiabilities": "41313000", "totalNonCurrentLiabilities": "1573274000", "cashAndShortTermInvestments": "1569000", "commonStockSharesOutstanding": "151830000", "intangibleAssetsExcludingGoodwill": "47887000", "cashAndCashEquivalentsAtCarryingValue": "1569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28217000", "profitLoss": "None", "dividendPayout": "89343000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-12989000", "operatingCashflow": "237400000", "capitalExpenditures": "97885000", "changeInReceivables": "4445000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-253035000", "cashflowFromInvestment": "16107000", "stockBasedCompensation": "11336000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89343000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "472000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2465000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182826000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 781461000, "cost_of_revenue": 358917000, "gross_profit": 422544000, "research_and_development": null, "selling_general_admin": 107167000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136431000, "depreciation_amortisation": 178946000, "ebitda": 315377000, "interest_expense": 108135000, "interest_income": null, "other_non_operating": null, "pretax_income": 38961000, "tax_provision": 10744000, "effective_tax_rate": null, "net_income": 28217000, "net_income_continuing_ops": 28217000, "net_income_to_common": 28217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1569000, "short_term_investments": null, "net_receivables": 104931000, "inventory": 72869000, "other_current_assets": null, "total_current_assets": 186570000, "net_ppe": null, "goodwill": null, "intangible_assets": 47887000, "goodwill_and_intangibles": 47887000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2403396000, "total_assets": 2589966000, "short_term_debt": 81267000, "accounts_payable": 38920000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125254000, "long_term_debt": 1530825000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1573274000, "total_liabilities": 1698528000, "total_debt": 1612092000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2463114000, "total_equity": 891438000, "shares_outstanding": 151830000, "operating_cash_flow": 237400000, "stock_based_compensation": 11336000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97885000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 16107000, "dividends_paid": 89343000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -253035000, "free_cash_flow": 335285000, "net_change_in_cash": 472000 }, "raw_data": { "income": { "ebit": "136431000", "ebitda": "315377000", "netIncome": "28217000", "grossProfit": "422544000", "depreciation": "None", "totalRevenue": "781461000", "costOfRevenue": "358917000", "interestIncome": "None", "incomeBeforeTax": "38961000", "interestExpense": "108135000", "operatingIncome": "315377000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10744000", "reportedCurrency": "USD", "netInterestIncome": "-108135000", "nonInterestIncome": "None", "operatingExpenses": "107167000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "34965000", "costofGoodsAndServicesSold": "358917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178946000", "sellingGeneralAndAdministrative": "107167000", "netIncomeFromContinuingOperations": "28217000" }, "balance": { "goodwill": "None", "inventory": "72869000", "commonStock": "1615000", "currentDebt": "None", "investments": "None", "totalAssets": "2589966000", "longTermDebt": "1530825000", "shortTermDebt": "81267000", "treasuryStock": "-86138000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "47887000", "reportedCurrency": "USD", "retainedEarnings": "-2463114000", "totalLiabilities": "1698528000", "otherCurrentAssets": "7201000", "totalCurrentAssets": "186570000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104931000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2403396000", "currentAccountsPayable": "38920000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2226526000", "shortLongTermDebtTotal": "1612092000", "totalShareholderEquity": "891438000", "capitalLeaseObligations": "15940000", "otherCurrentLiabilities": "1250000", "totalCurrentLiabilities": "125254000", "otherNonCurrentLiabilities": "41313000", "totalNonCurrentLiabilities": "1573274000", "cashAndShortTermInvestments": "1569000", "commonStockSharesOutstanding": "151830000", "intangibleAssetsExcludingGoodwill": "47887000", "cashAndCashEquivalentsAtCarryingValue": "1569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28217000", "profitLoss": "None", "dividendPayout": "89343000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-12989000", "operatingCashflow": "237400000", "capitalExpenditures": "97885000", "changeInReceivables": "4445000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-253035000", "cashflowFromInvestment": "16107000", "stockBasedCompensation": "11336000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89343000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "472000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2465000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182826000", "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": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "income_statement": { "revenue": 874970000, "cost_of_revenue": 377193000, "gross_profit": 497777000, "ebit": 199539000, "ebitda": 392677000, "pretax_income": -85982000, "tax_provision": -17537000, "net_income": -68445000, "net_income_to_common": -68445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1097000, "total_current_assets": 182011000, "total_assets": 2779722000, "short_term_debt": 72184000, "long_term_debt": 1688867000, "total_debt": 1761051000, "total_liabilities": 1844165000, "total_equity": 935557000, "shares_outstanding": 150828000, "goodwill_and_intangibles": 61531000 }, "cash_flow": { "operating_cash_flow": 335278000, "capital_expenditure": 140302000, "free_cash_flow": 475580000, "dividends_paid": 88832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217882, "ticker_id": 249, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199539000", "ebitda": "392677000", "netIncome": "-68445000", "grossProfit": "497777000", "depreciation": "None", "totalRevenue": "874970000", "costOfRevenue": "377193000", "interestIncome": "None", "incomeBeforeTax": "-85982000", "interestExpense": "105716000", "operatingIncome": "392677000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-17537000", "reportedCurrency": "USD", "netInterestIncome": "-105716000", "nonInterestIncome": "None", "operatingExpenses": "105100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8031000", "costofGoodsAndServicesSold": "377193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193138000", "sellingGeneralAndAdministrative": "105100000", "netIncomeFromContinuingOperations": "-68445000" }, "balance": { "goodwill": "0", "inventory": "63670000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "2779722000", "longTermDebt": "1688867000", "shortTermDebt": "72184000", "treasuryStock": "-83673000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "61531000", "reportedCurrency": "USD", "retainedEarnings": "-2401988000", "totalLiabilities": "1844165000", "otherCurrentAssets": "12819000", "totalCurrentAssets": "182011000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2597711000", "currentAccountsPayable": "30819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2389674000", "shortLongTermDebtTotal": "1761051000", "totalShareholderEquity": "935557000", "capitalLeaseObligations": "16925000", "otherCurrentLiabilities": "4809000", "totalCurrentLiabilities": "111692000", "otherNonCurrentLiabilities": "42881000", "totalNonCurrentLiabilities": "1732473000", "cashAndShortTermInvestments": "1097000", "commonStockSharesOutstanding": "150828000", "intangibleAssetsExcludingGoodwill": "61531000", "cashAndCashEquivalentsAtCarryingValue": "1097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68445000", "profitLoss": "None", "dividendPayout": "88832000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3972000", "operatingCashflow": "335278000", "capitalExpenditures": "140302000", "changeInReceivables": "36395000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252835000", "cashflowFromInvestment": "-85031000", "stockBasedCompensation": "10551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88832000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2588000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1804000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 874970000, "cost_of_revenue": 377193000, "gross_profit": 497777000, "research_and_development": null, "selling_general_admin": 105100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199539000, "depreciation_amortisation": 193138000, "ebitda": 392677000, "interest_expense": 105716000, "interest_income": null, "other_non_operating": null, "pretax_income": -85982000, "tax_provision": -17537000, "effective_tax_rate": null, "net_income": -68445000, "net_income_continuing_ops": -68445000, "net_income_to_common": -68445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1097000, "short_term_investments": null, "net_receivables": 104425000, "inventory": 63670000, "other_current_assets": null, "total_current_assets": 182011000, "net_ppe": null, "goodwill": 0, "intangible_assets": 61531000, "goodwill_and_intangibles": 61531000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2597711000, "total_assets": 2779722000, "short_term_debt": 72184000, "accounts_payable": 30819000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111692000, "long_term_debt": 1688867000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1732473000, "total_liabilities": 1844165000, "total_debt": 1761051000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2401988000, "total_equity": 935557000, "shares_outstanding": 150828000, "operating_cash_flow": 335278000, "stock_based_compensation": 10551000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140302000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85031000, "dividends_paid": 88832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -252835000, "free_cash_flow": 475580000, "net_change_in_cash": -2588000 }, "raw_data": { "income": { "ebit": "199539000", "ebitda": "392677000", "netIncome": "-68445000", "grossProfit": "497777000", "depreciation": "None", "totalRevenue": "874970000", "costOfRevenue": "377193000", "interestIncome": "None", "incomeBeforeTax": "-85982000", "interestExpense": "105716000", "operatingIncome": "392677000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-17537000", "reportedCurrency": "USD", "netInterestIncome": "-105716000", "nonInterestIncome": "None", "operatingExpenses": "105100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8031000", "costofGoodsAndServicesSold": "377193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193138000", "sellingGeneralAndAdministrative": "105100000", "netIncomeFromContinuingOperations": "-68445000" }, "balance": { "goodwill": "0", "inventory": "63670000", "commonStock": "1600000", "currentDebt": "None", "investments": "None", "totalAssets": "2779722000", "longTermDebt": "1688867000", "shortTermDebt": "72184000", "treasuryStock": "-83673000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "61531000", "reportedCurrency": "USD", "retainedEarnings": "-2401988000", "totalLiabilities": "1844165000", "otherCurrentAssets": "12819000", "totalCurrentAssets": "182011000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2597711000", "currentAccountsPayable": "30819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2389674000", "shortLongTermDebtTotal": "1761051000", "totalShareholderEquity": "935557000", "capitalLeaseObligations": "16925000", "otherCurrentLiabilities": "4809000", "totalCurrentLiabilities": "111692000", "otherNonCurrentLiabilities": "42881000", "totalNonCurrentLiabilities": "1732473000", "cashAndShortTermInvestments": "1097000", "commonStockSharesOutstanding": "150828000", "intangibleAssetsExcludingGoodwill": "61531000", "cashAndCashEquivalentsAtCarryingValue": "1097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68445000", "profitLoss": "None", "dividendPayout": "88832000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3972000", "operatingCashflow": "335278000", "capitalExpenditures": "140302000", "changeInReceivables": "36395000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-252835000", "cashflowFromInvestment": "-85031000", "stockBasedCompensation": "10551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88832000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2588000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1804000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196615000", "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": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "income_statement": { "revenue": 965485000, "cost_of_revenue": 456238000, "gross_profit": 509247000, "ebit": 203436000, "ebitda": 391520000, "pretax_income": 58458000, "tax_provision": -39145000, "net_income": 97330000, "net_income_to_common": 97330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3685000, "total_current_assets": 232203000, "total_assets": 3109975000, "short_term_debt": 67252000, "long_term_debt": 1842549000, "total_debt": 1909801000, "total_liabilities": 2024012000, "total_equity": 1085963000, "shares_outstanding": 137528000, "goodwill_and_intangibles": 178069000 }, "cash_flow": { "operating_cash_flow": 290147000, "capital_expenditure": 385198000, "free_cash_flow": 675345000, "dividends_paid": 78530000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217887, "ticker_id": 249, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "203436000", "ebitda": "391520000", "netIncome": "97330000", "grossProfit": "509247000", "depreciation": "None", "totalRevenue": "965485000", "costOfRevenue": "456238000", "interestIncome": "104681000", "incomeBeforeTax": "58458000", "interestExpense": "104681000", "operatingIncome": "391520000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-39145000", "reportedCurrency": "USD", "netInterestIncome": "-104681000", "nonInterestIncome": "None", "operatingExpenses": "117727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13024000", "costofGoodsAndServicesSold": "456238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188084000", "sellingGeneralAndAdministrative": "117727000", "netIncomeFromContinuingOperations": "97603000" }, "balance": { "goodwill": "100598000", "inventory": "74467000", "commonStock": "1587000", "currentDebt": "None", "investments": "None", "totalAssets": "3109975000", "longTermDebt": "1842549000", "shortTermDebt": "67252000", "treasuryStock": "-81869000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "77471000", "reportedCurrency": "USD", "retainedEarnings": "-2244877000", "totalLiabilities": "2024012000", "otherCurrentAssets": "9186000", "totalCurrentAssets": "232203000", "currentLongTermDebt": "593000", "longTermInvestments": "None", "shortTermInvestments": "12000", "currentNetReceivables": "144865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2877772000", "currentAccountsPayable": "60215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2559398000", "shortLongTermDebtTotal": "1909801000", "totalShareholderEquity": "1085963000", "capitalLeaseObligations": "16094000", "otherCurrentLiabilities": "593000", "totalCurrentLiabilities": "138743000", "otherNonCurrentLiabilities": "41431000", "totalNonCurrentLiabilities": "1885269000", "cashAndShortTermInvestments": "3685000", "commonStockSharesOutstanding": "137528000", "intangibleAssetsExcludingGoodwill": "77471000", "cashAndCashEquivalentsAtCarryingValue": "3685000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97603000", "profitLoss": "None", "dividendPayout": "78530000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "6036000", "operatingCashflow": "290147000", "capitalExpenditures": "385198000", "changeInReceivables": "3248000", "changeInExchangeRate": "None", "cashflowFromFinancing": "222488000", "cashflowFromInvestment": "-514560000", "stockBasedCompensation": "8105000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78530000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1925000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 965485000, "cost_of_revenue": 456238000, "gross_profit": 509247000, "research_and_development": null, "selling_general_admin": 117727000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 203436000, "depreciation_amortisation": 188084000, "ebitda": 391520000, "interest_expense": 104681000, "interest_income": null, "other_non_operating": null, "pretax_income": 58458000, "tax_provision": -39145000, "effective_tax_rate": null, "net_income": 97330000, "net_income_continuing_ops": 97603000, "net_income_to_common": 97330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3685000, "short_term_investments": 12000, "net_receivables": 144865000, "inventory": 74467000, "other_current_assets": null, "total_current_assets": 232203000, "net_ppe": null, "goodwill": 100598000, "intangible_assets": 77471000, "goodwill_and_intangibles": 178069000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2877772000, "total_assets": 3109975000, "short_term_debt": 67252000, "accounts_payable": 60215000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138743000, "long_term_debt": 1842549000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1885269000, "total_liabilities": 2024012000, "total_debt": 1909801000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2244877000, "total_equity": 1085963000, "shares_outstanding": 137528000, "operating_cash_flow": 290147000, "stock_based_compensation": 8105000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 385198000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -514560000, "dividends_paid": 78530000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 222488000, "free_cash_flow": 675345000, "net_change_in_cash": -1925000 }, "raw_data": { "income": { "ebit": "203436000", "ebitda": "391520000", "netIncome": "97330000", "grossProfit": "509247000", "depreciation": "None", "totalRevenue": "965485000", "costOfRevenue": "456238000", "interestIncome": "104681000", "incomeBeforeTax": "58458000", "interestExpense": "104681000", "operatingIncome": "391520000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-39145000", "reportedCurrency": "USD", "netInterestIncome": "-104681000", "nonInterestIncome": "None", "operatingExpenses": "117727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13024000", "costofGoodsAndServicesSold": "456238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188084000", "sellingGeneralAndAdministrative": "117727000", "netIncomeFromContinuingOperations": "97603000" }, "balance": { "goodwill": "100598000", "inventory": "74467000", "commonStock": "1587000", "currentDebt": "None", "investments": "None", "totalAssets": "3109975000", "longTermDebt": "1842549000", "shortTermDebt": "67252000", "treasuryStock": "-81869000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "77471000", "reportedCurrency": "USD", "retainedEarnings": "-2244877000", "totalLiabilities": "2024012000", "otherCurrentAssets": "9186000", "totalCurrentAssets": "232203000", "currentLongTermDebt": "593000", "longTermInvestments": "None", "shortTermInvestments": "12000", "currentNetReceivables": "144865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2877772000", "currentAccountsPayable": "60215000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2559398000", "shortLongTermDebtTotal": "1909801000", "totalShareholderEquity": "1085963000", "capitalLeaseObligations": "16094000", "otherCurrentLiabilities": "593000", "totalCurrentLiabilities": "138743000", "otherNonCurrentLiabilities": "41431000", "totalNonCurrentLiabilities": "1885269000", "cashAndShortTermInvestments": "3685000", "commonStockSharesOutstanding": "137528000", "intangibleAssetsExcludingGoodwill": "77471000", "cashAndCashEquivalentsAtCarryingValue": "3685000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97603000", "profitLoss": "None", "dividendPayout": "78530000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "6036000", "operatingCashflow": "290147000", "capitalExpenditures": "385198000", "changeInReceivables": "3248000", "changeInExchangeRate": "None", "cashflowFromFinancing": "222488000", "cashflowFromInvestment": "-514560000", "stockBasedCompensation": "8105000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78530000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1925000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "191015000", "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": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "income_statement": { "revenue": 904441000, "cost_of_revenue": 639313000, "gross_profit": 265128000, "ebit": 169377000, "ebitda": 344323000, "pretax_income": 35310000, "tax_provision": 6150000, "net_income": 21063000, "net_income_to_common": 21063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5610000, "total_current_assets": 256196000, "total_assets": 2552515000, "short_term_debt": 78997000, "long_term_debt": 1529501000, "total_debt": 1608498000, "total_liabilities": 1710941000, "total_equity": 841574000, "shares_outstanding": 109421000, "goodwill_and_intangibles": 52370000 }, "cash_flow": { "operating_cash_flow": 225947000, "capital_expenditure": 319102000, "free_cash_flow": 545049000, "dividends_paid": 58288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217892, "ticker_id": 249, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "169377000", "ebitda": "344323000", "netIncome": "21063000", "grossProfit": "265128000", "depreciation": "None", "totalRevenue": "904441000", "costOfRevenue": "639313000", "interestIncome": "93328000", "incomeBeforeTax": "35310000", "interestExpense": "93328000", "operatingIncome": "169377000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "6150000", "reportedCurrency": "USD", "netInterestIncome": "-93328000", "nonInterestIncome": "None", "operatingExpenses": "101563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "3381000", "costofGoodsAndServicesSold": "639313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174946000", "sellingGeneralAndAdministrative": "101563000", "netIncomeFromContinuingOperations": "29160000" }, "balance": { "goodwill": "None", "inventory": "76333000", "commonStock": "1358000", "currentDebt": "None", "investments": "None", "totalAssets": "2552515000", "longTermDebt": "1529501000", "shortTermDebt": "78997000", "treasuryStock": "-79862000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "52370000", "reportedCurrency": "USD", "retainedEarnings": "-2263677000", "totalLiabilities": "1710941000", "otherCurrentAssets": "10706000", "totalCurrentAssets": "256196000", "currentLongTermDebt": "None", "longTermInvestments": "4122000", "shortTermInvestments": "3185000", "currentNetReceivables": "163247000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2296319000", "currentAccountsPayable": "54939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2171038000", "shortLongTermDebtTotal": "1608498000", "totalShareholderEquity": "841574000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "297000", "totalCurrentLiabilities": "150742000", "otherNonCurrentLiabilities": "27856000", "totalNonCurrentLiabilities": "1560199000", "cashAndShortTermInvestments": "5610000", "commonStockSharesOutstanding": "109421000", "intangibleAssetsExcludingGoodwill": "52370000", "cashAndCashEquivalentsAtCarryingValue": "5610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29160000", "profitLoss": "None", "dividendPayout": "58288000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "4210000", "operatingCashflow": "225947000", "capitalExpenditures": "319102000", "changeInReceivables": "-21028000", "changeInExchangeRate": "None", "cashflowFromFinancing": "54050000", "cashflowFromInvestment": "-284923000", "stockBasedCompensation": "7388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4926000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1759000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174946000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 904441000, "cost_of_revenue": 639313000, "gross_profit": 265128000, "research_and_development": 0, "selling_general_admin": 101563000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 169377000, "depreciation_amortisation": 174946000, "ebitda": 344323000, "interest_expense": 93328000, "interest_income": null, "other_non_operating": null, "pretax_income": 35310000, "tax_provision": 6150000, "effective_tax_rate": null, "net_income": 21063000, "net_income_continuing_ops": 29160000, "net_income_to_common": 21063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5610000, "short_term_investments": 3185000, "net_receivables": 163247000, "inventory": 76333000, "other_current_assets": null, "total_current_assets": 256196000, "net_ppe": null, "goodwill": null, "intangible_assets": 52370000, "goodwill_and_intangibles": 52370000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2296319000, "total_assets": 2552515000, "short_term_debt": 78997000, "accounts_payable": 54939000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150742000, "long_term_debt": 1529501000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1560199000, "total_liabilities": 1710941000, "total_debt": 1608498000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2263677000, "total_equity": 841574000, "shares_outstanding": 109421000, "operating_cash_flow": 225947000, "stock_based_compensation": 7388000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 319102000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -284923000, "dividends_paid": 58288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54050000, "free_cash_flow": 545049000, "net_change_in_cash": -4926000 }, "raw_data": { "income": { "ebit": "169377000", "ebitda": "344323000", "netIncome": "21063000", "grossProfit": "265128000", "depreciation": "None", "totalRevenue": "904441000", "costOfRevenue": "639313000", "interestIncome": "93328000", "incomeBeforeTax": "35310000", "interestExpense": "93328000", "operatingIncome": "169377000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "6150000", "reportedCurrency": "USD", "netInterestIncome": "-93328000", "nonInterestIncome": "None", "operatingExpenses": "101563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "3381000", "costofGoodsAndServicesSold": "639313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174946000", "sellingGeneralAndAdministrative": "101563000", "netIncomeFromContinuingOperations": "29160000" }, "balance": { "goodwill": "None", "inventory": "76333000", "commonStock": "1358000", "currentDebt": "None", "investments": "None", "totalAssets": "2552515000", "longTermDebt": "1529501000", "shortTermDebt": "78997000", "treasuryStock": "-79862000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "52370000", "reportedCurrency": "USD", "retainedEarnings": "-2263677000", "totalLiabilities": "1710941000", "otherCurrentAssets": "10706000", "totalCurrentAssets": "256196000", "currentLongTermDebt": "None", "longTermInvestments": "4122000", "shortTermInvestments": "3185000", "currentNetReceivables": "163247000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2296319000", "currentAccountsPayable": "54939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2171038000", "shortLongTermDebtTotal": "1608498000", "totalShareholderEquity": "841574000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "297000", "totalCurrentLiabilities": "150742000", "otherNonCurrentLiabilities": "27856000", "totalNonCurrentLiabilities": "1560199000", "cashAndShortTermInvestments": "5610000", "commonStockSharesOutstanding": "109421000", "intangibleAssetsExcludingGoodwill": "52370000", "cashAndCashEquivalentsAtCarryingValue": "5610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29160000", "profitLoss": "None", "dividendPayout": "58288000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "4210000", "operatingCashflow": "225947000", "capitalExpenditures": "319102000", "changeInReceivables": "-21028000", "changeInExchangeRate": "None", "cashflowFromFinancing": "54050000", "cashflowFromInvestment": "-284923000", "stockBasedCompensation": "7388000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4926000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1759000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174946000", "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": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "income_statement": { "revenue": 373767000, "cost_of_revenue": 196078000, "gross_profit": 177689000, "ebit": 132458000, "ebitda": 203348000, "pretax_income": 97198000, "tax_provision": 23404000, "net_income": 73794000, "net_income_to_common": 73794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4461000, "total_current_assets": 308616000, "total_assets": 4388625000, "short_term_debt": null, "long_term_debt": 2379028000, "total_debt": 2379028000, "total_liabilities": 2870623000, "total_equity": 1518002000, "shares_outstanding": 174496000, "goodwill_and_intangibles": 265112000 }, "cash_flow": { "operating_cash_flow": 185853000, "capital_expenditure": 113484000, "free_cash_flow": 299337000, "dividends_paid": 39907000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217855, "ticker_id": 249, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132458000", "ebitda": "203348000", "netIncome": "73794000", "grossProfit": "177689000", "depreciation": "None", "totalRevenue": "373767000", "costOfRevenue": "196078000", "interestIncome": "None", "incomeBeforeTax": "97198000", "interestExpense": "39510000", "operatingIncome": "132458000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "23404000", "reportedCurrency": "USD", "netInterestIncome": "-39510000", "nonInterestIncome": "None", "operatingExpenses": "45231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70890000", "sellingGeneralAndAdministrative": "45231000", "netIncomeFromContinuingOperations": "73794000" }, "balance": { "goodwill": "125189000", "inventory": "109721000", "commonStock": "1849000", "currentDebt": "None", "investments": "None", "totalAssets": "4388625000", "longTermDebt": "2379028000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "139923000", "reportedCurrency": "USD", "retainedEarnings": "-2223499000", "totalLiabilities": "2870623000", "otherCurrentAssets": "119543000", "totalCurrentAssets": "308616000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "184612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4080009000", "currentAccountsPayable": "67320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2388830000", "totalShareholderEquity": "1518002000", "capitalLeaseObligations": "9802000", "otherCurrentLiabilities": "143689000", "totalCurrentLiabilities": "219200000", "otherNonCurrentLiabilities": "2643555000", "totalNonCurrentLiabilities": "2651423000", "cashAndShortTermInvestments": "4461000", "commonStockSharesOutstanding": "174496000", "intangibleAssetsExcludingGoodwill": "139923000", "cashAndCashEquivalentsAtCarryingValue": "4461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73794000", "profitLoss": "None", "dividendPayout": "39907000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-34000", "operatingCashflow": "185853000", "capitalExpenditures": "113484000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88994000", "cashflowFromInvestment": "-93951000", "stockBasedCompensation": "9524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39907000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4422000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70890000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 373767000, "cost_of_revenue": 196078000, "gross_profit": 177689000, "research_and_development": null, "selling_general_admin": 45231000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132458000, "depreciation_amortisation": 70890000, "ebitda": 203348000, "interest_expense": 39510000, "interest_income": null, "other_non_operating": null, "pretax_income": 97198000, "tax_provision": 23404000, "effective_tax_rate": null, "net_income": 73794000, "net_income_continuing_ops": 73794000, "net_income_to_common": 73794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4461000, "short_term_investments": null, "net_receivables": 184612000, "inventory": 109721000, "other_current_assets": null, "total_current_assets": 308616000, "net_ppe": null, "goodwill": 125189000, "intangible_assets": 139923000, "goodwill_and_intangibles": 265112000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4080009000, "total_assets": 4388625000, "short_term_debt": null, "accounts_payable": 67320000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219200000, "long_term_debt": 2379028000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2651423000, "total_liabilities": 2870623000, "total_debt": 2379028000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2223499000, "total_equity": 1518002000, "shares_outstanding": 174496000, "operating_cash_flow": 185853000, "stock_based_compensation": 9524000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113484000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93951000, "dividends_paid": 39907000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88994000, "free_cash_flow": 299337000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "132458000", "ebitda": "203348000", "netIncome": "73794000", "grossProfit": "177689000", "depreciation": "None", "totalRevenue": "373767000", "costOfRevenue": "196078000", "interestIncome": "None", "incomeBeforeTax": "97198000", "interestExpense": "39510000", "operatingIncome": "132458000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "23404000", "reportedCurrency": "USD", "netInterestIncome": "-39510000", "nonInterestIncome": "None", "operatingExpenses": "45231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70890000", "sellingGeneralAndAdministrative": "45231000", "netIncomeFromContinuingOperations": "73794000" }, "balance": { "goodwill": "125189000", "inventory": "109721000", "commonStock": "1849000", "currentDebt": "None", "investments": "None", "totalAssets": "4388625000", "longTermDebt": "2379028000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "139923000", "reportedCurrency": "USD", "retainedEarnings": "-2223499000", "totalLiabilities": "2870623000", "otherCurrentAssets": "119543000", "totalCurrentAssets": "308616000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "184612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4080009000", "currentAccountsPayable": "67320000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2388830000", "totalShareholderEquity": "1518002000", "capitalLeaseObligations": "9802000", "otherCurrentLiabilities": "143689000", "totalCurrentLiabilities": "219200000", "otherNonCurrentLiabilities": "2643555000", "totalNonCurrentLiabilities": "2651423000", "cashAndShortTermInvestments": "4461000", "commonStockSharesOutstanding": "174496000", "intangibleAssetsExcludingGoodwill": "139923000", "cashAndCashEquivalentsAtCarryingValue": "4461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73794000", "profitLoss": "None", "dividendPayout": "39907000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-34000", "operatingCashflow": "185853000", "capitalExpenditures": "113484000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88994000", "cashflowFromInvestment": "-93951000", "stockBasedCompensation": "9524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39907000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4422000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70890000", "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": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "income_statement": { "revenue": 377073000, "cost_of_revenue": 177378000, "gross_profit": 199695000, "ebit": 190850000, "ebitda": 260928000, "pretax_income": 148623000, "tax_provision": 31851000, "net_income": 116772000, "net_income_to_common": 116772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1553000, "total_current_assets": 304163000, "total_assets": 4349304000, "short_term_debt": null, "long_term_debt": 2410893000, "total_debt": 2410893000, "total_liabilities": 2857825000, "total_equity": 1491479000, "shares_outstanding": 174458000, "goodwill_and_intangibles": 269136000 }, "cash_flow": { "operating_cash_flow": 214478000, "capital_expenditure": 87798000, "free_cash_flow": 302276000, "dividends_paid": 36876000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217856, "ticker_id": 249, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "190850000", "ebitda": "260928000", "netIncome": "116772000", "grossProfit": "199695000", "depreciation": "None", "totalRevenue": "377073000", "costOfRevenue": "177378000", "interestIncome": "None", "incomeBeforeTax": "148623000", "interestExpense": "42227000", "operatingIncome": "163016000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "31851000", "reportedCurrency": "USD", "netInterestIncome": "-42227000", "nonInterestIncome": "None", "operatingExpenses": "36679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177378000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70078000", "sellingGeneralAndAdministrative": "36679000", "netIncomeFromContinuingOperations": "117275000" }, "balance": { "goodwill": "125189000", "inventory": "109747000", "commonStock": "1847000", "currentDebt": "None", "investments": "None", "totalAssets": "4349304000", "longTermDebt": "2410893000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "143947000", "reportedCurrency": "USD", "retainedEarnings": "-2257386000", "totalLiabilities": "2857825000", "otherCurrentAssets": "118804000", "totalCurrentAssets": "304163000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4045141000", "currentAccountsPayable": "43731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2421113000", "totalShareholderEquity": "1491479000", "capitalLeaseObligations": "10220000", "otherCurrentLiabilities": "145024000", "totalCurrentLiabilities": "197146000", "otherNonCurrentLiabilities": "33389000", "totalNonCurrentLiabilities": "2660679000", "cashAndShortTermInvestments": "1553000", "commonStockSharesOutstanding": "174458000", "intangibleAssetsExcludingGoodwill": "143947000", "cashAndCashEquivalentsAtCarryingValue": "1553000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115872000", "profitLoss": "None", "dividendPayout": "36876000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1346000", "operatingCashflow": "214478000", "capitalExpenditures": "87798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202493000", "cashflowFromInvestment": "-14515000", "stockBasedCompensation": "4671000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36876000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15823000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 377073000, "cost_of_revenue": 177378000, "gross_profit": 199695000, "research_and_development": null, "selling_general_admin": 36679000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 190850000, "depreciation_amortisation": 70078000, "ebitda": 260928000, "interest_expense": 42227000, "interest_income": null, "other_non_operating": null, "pretax_income": 148623000, "tax_provision": 31851000, "effective_tax_rate": null, "net_income": 116772000, "net_income_continuing_ops": 117275000, "net_income_to_common": 116772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1553000, "short_term_investments": null, "net_receivables": 183806000, "inventory": 109747000, "other_current_assets": null, "total_current_assets": 304163000, "net_ppe": null, "goodwill": 125189000, "intangible_assets": 143947000, "goodwill_and_intangibles": 269136000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4045141000, "total_assets": 4349304000, "short_term_debt": null, "accounts_payable": 43731000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 197146000, "long_term_debt": 2410893000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2660679000, "total_liabilities": 2857825000, "total_debt": 2410893000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2257386000, "total_equity": 1491479000, "shares_outstanding": 174458000, "operating_cash_flow": 214478000, "stock_based_compensation": 4671000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87798000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14515000, "dividends_paid": 36876000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -202493000, "free_cash_flow": 302276000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "190850000", "ebitda": "260928000", "netIncome": "116772000", "grossProfit": "199695000", "depreciation": "None", "totalRevenue": "377073000", "costOfRevenue": "177378000", "interestIncome": "None", "incomeBeforeTax": "148623000", "interestExpense": "42227000", "operatingIncome": "163016000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "31851000", "reportedCurrency": "USD", "netInterestIncome": "-42227000", "nonInterestIncome": "None", "operatingExpenses": "36679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177378000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70078000", "sellingGeneralAndAdministrative": "36679000", "netIncomeFromContinuingOperations": "117275000" }, "balance": { "goodwill": "125189000", "inventory": "109747000", "commonStock": "1847000", "currentDebt": "None", "investments": "None", "totalAssets": "4349304000", "longTermDebt": "2410893000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "143947000", "reportedCurrency": "USD", "retainedEarnings": "-2257386000", "totalLiabilities": "2857825000", "otherCurrentAssets": "118804000", "totalCurrentAssets": "304163000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4045141000", "currentAccountsPayable": "43731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2421113000", "totalShareholderEquity": "1491479000", "capitalLeaseObligations": "10220000", "otherCurrentLiabilities": "145024000", "totalCurrentLiabilities": "197146000", "otherNonCurrentLiabilities": "33389000", "totalNonCurrentLiabilities": "2660679000", "cashAndShortTermInvestments": "1553000", "commonStockSharesOutstanding": "174458000", "intangibleAssetsExcludingGoodwill": "143947000", "cashAndCashEquivalentsAtCarryingValue": "1553000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115872000", "profitLoss": "None", "dividendPayout": "36876000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1346000", "operatingCashflow": "214478000", "capitalExpenditures": "87798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202493000", "cashflowFromInvestment": "-14515000", "stockBasedCompensation": "4671000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36876000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15823000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70078000", "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": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "income_statement": { "revenue": 382430000, "cost_of_revenue": 129825000, "gross_profit": 252605000, "ebit": 140519000, "ebitda": 207649000, "pretax_income": 96858000, "tax_provision": 25425000, "net_income": 71248000, "net_income_to_common": 71248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4083000, "total_current_assets": 319843000, "total_assets": 4407318000, "short_term_debt": null, "long_term_debt": 2559944000, "total_debt": 2559944000, "total_liabilities": 2985039000, "total_equity": 1422279000, "shares_outstanding": 174913000, "goodwill_and_intangibles": 271941000 }, "cash_flow": { "operating_cash_flow": 164530000, "capital_expenditure": 135065000, "free_cash_flow": 299595000, "dividends_paid": 36921000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217858, "ticker_id": 249, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140519000", "ebitda": "207649000", "netIncome": "71248000", "grossProfit": "252605000", "depreciation": "None", "totalRevenue": "382430000", "costOfRevenue": "129825000", "interestIncome": "None", "incomeBeforeTax": "96858000", "interestExpense": "43661000", "operatingIncome": "17974000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "25425000", "reportedCurrency": "USD", "netInterestIncome": "-43661000", "nonInterestIncome": "None", "operatingExpenses": "234631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67130000", "sellingGeneralAndAdministrative": "37676000", "netIncomeFromContinuingOperations": "71248000" }, "balance": { "goodwill": "124018000", "inventory": "112112000", "commonStock": "1847000", "currentDebt": "None", "investments": "None", "totalAssets": "4407318000", "longTermDebt": "2559944000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "147923000", "reportedCurrency": "USD", "retainedEarnings": "-2337282000", "totalLiabilities": "2985039000", "otherCurrentAssets": "11372000", "totalCurrentAssets": "319843000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4087475000", "currentAccountsPayable": "57747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2571716000", "totalShareholderEquity": "1422279000", "capitalLeaseObligations": "11772000", "otherCurrentLiabilities": "138641000", "totalCurrentLiabilities": "205477000", "otherNonCurrentLiabilities": "32309000", "totalNonCurrentLiabilities": "2779562000", "cashAndShortTermInvestments": "4083000", "commonStockSharesOutstanding": "174913000", "intangibleAssetsExcludingGoodwill": "147923000", "cashAndCashEquivalentsAtCarryingValue": "4083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71248000", "profitLoss": "None", "dividendPayout": "36921000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-7206000", "operatingCashflow": "164530000", "capitalExpenditures": "135065000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115621000", "cashflowFromInvestment": "-50687000", "stockBasedCompensation": "4489000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36921000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25371000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68315000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 382430000, "cost_of_revenue": 129825000, "gross_profit": 252605000, "research_and_development": null, "selling_general_admin": 37676000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140519000, "depreciation_amortisation": 67130000, "ebitda": 207649000, "interest_expense": 43661000, "interest_income": null, "other_non_operating": null, "pretax_income": 96858000, "tax_provision": 25425000, "effective_tax_rate": null, "net_income": 71248000, "net_income_continuing_ops": 71248000, "net_income_to_common": 71248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4083000, "short_term_investments": null, "net_receivables": 192276000, "inventory": 112112000, "other_current_assets": null, "total_current_assets": 319843000, "net_ppe": null, "goodwill": 124018000, "intangible_assets": 147923000, "goodwill_and_intangibles": 271941000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4087475000, "total_assets": 4407318000, "short_term_debt": null, "accounts_payable": 57747000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 205477000, "long_term_debt": 2559944000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2779562000, "total_liabilities": 2985039000, "total_debt": 2559944000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2337282000, "total_equity": 1422279000, "shares_outstanding": 174913000, "operating_cash_flow": 164530000, "stock_based_compensation": 4489000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135065000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50687000, "dividends_paid": 36921000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -115621000, "free_cash_flow": 299595000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140519000", "ebitda": "207649000", "netIncome": "71248000", "grossProfit": "252605000", "depreciation": "None", "totalRevenue": "382430000", "costOfRevenue": "129825000", "interestIncome": "None", "incomeBeforeTax": "96858000", "interestExpense": "43661000", "operatingIncome": "17974000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "25425000", "reportedCurrency": "USD", "netInterestIncome": "-43661000", "nonInterestIncome": "None", "operatingExpenses": "234631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67130000", "sellingGeneralAndAdministrative": "37676000", "netIncomeFromContinuingOperations": "71248000" }, "balance": { "goodwill": "124018000", "inventory": "112112000", "commonStock": "1847000", "currentDebt": "None", "investments": "None", "totalAssets": "4407318000", "longTermDebt": "2559944000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "147923000", "reportedCurrency": "USD", "retainedEarnings": "-2337282000", "totalLiabilities": "2985039000", "otherCurrentAssets": "11372000", "totalCurrentAssets": "319843000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192276000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4087475000", "currentAccountsPayable": "57747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2571716000", "totalShareholderEquity": "1422279000", "capitalLeaseObligations": "11772000", "otherCurrentLiabilities": "138641000", "totalCurrentLiabilities": "205477000", "otherNonCurrentLiabilities": "32309000", "totalNonCurrentLiabilities": "2779562000", "cashAndShortTermInvestments": "4083000", "commonStockSharesOutstanding": "174913000", "intangibleAssetsExcludingGoodwill": "147923000", "cashAndCashEquivalentsAtCarryingValue": "4083000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71248000", "profitLoss": "None", "dividendPayout": "36921000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-7206000", "operatingCashflow": "164530000", "capitalExpenditures": "135065000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115621000", "cashflowFromInvestment": "-50687000", "stockBasedCompensation": "4489000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36921000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25371000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68315000", "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": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "income_statement": { "revenue": 383152000, "cost_of_revenue": 146038000, "gross_profit": 237114000, "ebit": 137731000, "ebitda": 200870000, "pretax_income": 85853000, "tax_provision": 22433000, "net_income": 63420000, "net_income_to_common": 63420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5861000, "total_current_assets": 376188000, "total_assets": 4431314000, "short_term_debt": null, "long_term_debt": 2613082000, "total_debt": 2613082000, "total_liabilities": 3022874000, "total_equity": 1408440000, "shares_outstanding": 175264000, "goodwill_and_intangibles": 277109000 }, "cash_flow": { "operating_cash_flow": 127471000, "capital_expenditure": 111462000, "free_cash_flow": 238933000, "dividends_paid": 33620000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217859, "ticker_id": 249, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137731000", "ebitda": "200870000", "netIncome": "63420000", "grossProfit": "237114000", "depreciation": "None", "totalRevenue": "383152000", "costOfRevenue": "146038000", "interestIncome": "None", "incomeBeforeTax": "85853000", "interestExpense": "41711000", "operatingIncome": "200870000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "22433000", "reportedCurrency": "USD", "netInterestIncome": "-41711000", "nonInterestIncome": "None", "operatingExpenses": "36244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63139000", "sellingGeneralAndAdministrative": "36244000", "netIncomeFromContinuingOperations": "63420000" }, "balance": { "goodwill": "124266000", "inventory": "106673000", "commonStock": "1858000", "currentDebt": "None", "investments": "None", "totalAssets": "4431314000", "longTermDebt": "2613082000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "152843000", "reportedCurrency": "USD", "retainedEarnings": "-2371609000", "totalLiabilities": "3022874000", "otherCurrentAssets": "83732000", "totalCurrentAssets": "376188000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4055126000", "currentAccountsPayable": "80663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2625842000", "totalShareholderEquity": "1408440000", "capitalLeaseObligations": "12760000", "otherCurrentLiabilities": "119358000", "totalCurrentLiabilities": "208079000", "otherNonCurrentLiabilities": "31022000", "totalNonCurrentLiabilities": "2814795000", "cashAndShortTermInvestments": "5861000", "commonStockSharesOutstanding": "175264000", "intangibleAssetsExcludingGoodwill": "152843000", "cashAndCashEquivalentsAtCarryingValue": "5861000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63420000", "profitLoss": "None", "dividendPayout": "33620000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "671000", "operatingCashflow": "127471000", "capitalExpenditures": "111462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "251220000", "cashflowFromInvestment": "-377666000", "stockBasedCompensation": "4084000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33620000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28822000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 383152000, "cost_of_revenue": 146038000, "gross_profit": 237114000, "research_and_development": null, "selling_general_admin": 36244000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137731000, "depreciation_amortisation": 63139000, "ebitda": 200870000, "interest_expense": 41711000, "interest_income": null, "other_non_operating": null, "pretax_income": 85853000, "tax_provision": 22433000, "effective_tax_rate": null, "net_income": 63420000, "net_income_continuing_ops": 63420000, "net_income_to_common": 63420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5861000, "short_term_investments": null, "net_receivables": 179922000, "inventory": 106673000, "other_current_assets": null, "total_current_assets": 376188000, "net_ppe": null, "goodwill": 124266000, "intangible_assets": 152843000, "goodwill_and_intangibles": 277109000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4055126000, "total_assets": 4431314000, "short_term_debt": null, "accounts_payable": 80663000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208079000, "long_term_debt": 2613082000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2814795000, "total_liabilities": 3022874000, "total_debt": 2613082000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2371609000, "total_equity": 1408440000, "shares_outstanding": 175264000, "operating_cash_flow": 127471000, "stock_based_compensation": 4084000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111462000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -377666000, "dividends_paid": 33620000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 251220000, "free_cash_flow": 238933000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137731000", "ebitda": "200870000", "netIncome": "63420000", "grossProfit": "237114000", "depreciation": "None", "totalRevenue": "383152000", "costOfRevenue": "146038000", "interestIncome": "None", "incomeBeforeTax": "85853000", "interestExpense": "41711000", "operatingIncome": "200870000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "22433000", "reportedCurrency": "USD", "netInterestIncome": "-41711000", "nonInterestIncome": "None", "operatingExpenses": "36244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63139000", "sellingGeneralAndAdministrative": "36244000", "netIncomeFromContinuingOperations": "63420000" }, "balance": { "goodwill": "124266000", "inventory": "106673000", "commonStock": "1858000", "currentDebt": "None", "investments": "None", "totalAssets": "4431314000", "longTermDebt": "2613082000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "152843000", "reportedCurrency": "USD", "retainedEarnings": "-2371609000", "totalLiabilities": "3022874000", "otherCurrentAssets": "83732000", "totalCurrentAssets": "376188000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4055126000", "currentAccountsPayable": "80663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2625842000", "totalShareholderEquity": "1408440000", "capitalLeaseObligations": "12760000", "otherCurrentLiabilities": "119358000", "totalCurrentLiabilities": "208079000", "otherNonCurrentLiabilities": "31022000", "totalNonCurrentLiabilities": "2814795000", "cashAndShortTermInvestments": "5861000", "commonStockSharesOutstanding": "175264000", "intangibleAssetsExcludingGoodwill": "152843000", "cashAndCashEquivalentsAtCarryingValue": "5861000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63420000", "profitLoss": "None", "dividendPayout": "33620000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "671000", "operatingCashflow": "127471000", "capitalExpenditures": "111462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "251220000", "cashflowFromInvestment": "-377666000", "stockBasedCompensation": "4084000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33620000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28822000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64219000", "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": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "income_statement": { "revenue": 347163000, "cost_of_revenue": 125056000, "gross_profit": 222107000, "ebit": 127280000, "ebitda": 184900000, "pretax_income": 91986000, "tax_provision": 21136000, "net_income": 70850000, "net_income_to_common": 70850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4836000, "total_current_assets": 271973000, "total_assets": 3964732000, "short_term_debt": null, "long_term_debt": 2297767000, "total_debt": 2297767000, "total_liabilities": 2614749000, "total_equity": 1349983000, "shares_outstanding": 174371000, "goodwill_and_intangibles": 147698000 }, "cash_flow": { "operating_cash_flow": 115628000, "capital_expenditure": 168140000, "free_cash_flow": 283768000, "dividends_paid": 34185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217860, "ticker_id": 249, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127280000", "ebitda": "184900000", "netIncome": "70850000", "grossProfit": "222107000", "depreciation": "None", "totalRevenue": "347163000", "costOfRevenue": "125056000", "interestIncome": "None", "incomeBeforeTax": "91986000", "interestExpense": "37741000", "operatingIncome": "184900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "21136000", "reportedCurrency": "USD", "netInterestIncome": "-37741000", "nonInterestIncome": "None", "operatingExpenses": "37207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125056000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57620000", "sellingGeneralAndAdministrative": "37207000", "netIncomeFromContinuingOperations": "70850000" }, "balance": { "goodwill": "52155000", "inventory": "94795000", "commonStock": "1863000", "currentDebt": "None", "investments": "None", "totalAssets": "3964732000", "longTermDebt": "2297767000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "95543000", "reportedCurrency": "USD", "retainedEarnings": "-2401409000", "totalLiabilities": "2614749000", "otherCurrentAssets": "7513000", "totalCurrentAssets": "271973000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3692759000", "currentAccountsPayable": "64019000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2310220000", "totalShareholderEquity": "1349983000", "capitalLeaseObligations": "12453000", "otherCurrentLiabilities": "112340000", "totalCurrentLiabilities": "184627000", "otherNonCurrentLiabilities": "31114000", "totalNonCurrentLiabilities": "2430122000", "cashAndShortTermInvestments": "4836000", "commonStockSharesOutstanding": "174371000", "intangibleAssetsExcludingGoodwill": "95543000", "cashAndCashEquivalentsAtCarryingValue": "4836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69443000", "profitLoss": "None", "dividendPayout": "34185000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5288000", "operatingCashflow": "115628000", "capitalExpenditures": "168140000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48819000", "cashflowFromInvestment": "-164031000", "stockBasedCompensation": "5783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 347163000, "cost_of_revenue": 125056000, "gross_profit": 222107000, "research_and_development": null, "selling_general_admin": 37207000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127280000, "depreciation_amortisation": 57620000, "ebitda": 184900000, "interest_expense": 37741000, "interest_income": null, "other_non_operating": null, "pretax_income": 91986000, "tax_provision": 21136000, "effective_tax_rate": null, "net_income": 70850000, "net_income_continuing_ops": 70850000, "net_income_to_common": 70850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4836000, "short_term_investments": null, "net_receivables": 164829000, "inventory": 94795000, "other_current_assets": null, "total_current_assets": 271973000, "net_ppe": null, "goodwill": 52155000, "intangible_assets": 95543000, "goodwill_and_intangibles": 147698000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3692759000, "total_assets": 3964732000, "short_term_debt": null, "accounts_payable": 64019000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 184627000, "long_term_debt": 2297767000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2430122000, "total_liabilities": 2614749000, "total_debt": 2297767000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2401409000, "total_equity": 1349983000, "shares_outstanding": 174371000, "operating_cash_flow": 115628000, "stock_based_compensation": 5783000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168140000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -164031000, "dividends_paid": 34185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48819000, "free_cash_flow": 283768000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "127280000", "ebitda": "184900000", "netIncome": "70850000", "grossProfit": "222107000", "depreciation": "None", "totalRevenue": "347163000", "costOfRevenue": "125056000", "interestIncome": "None", "incomeBeforeTax": "91986000", "interestExpense": "37741000", "operatingIncome": "184900000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "21136000", "reportedCurrency": "USD", "netInterestIncome": "-37741000", "nonInterestIncome": "None", "operatingExpenses": "37207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125056000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57620000", "sellingGeneralAndAdministrative": "37207000", "netIncomeFromContinuingOperations": "70850000" }, "balance": { "goodwill": "52155000", "inventory": "94795000", "commonStock": "1863000", "currentDebt": "None", "investments": "None", "totalAssets": "3964732000", "longTermDebt": "2297767000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "95543000", "reportedCurrency": "USD", "retainedEarnings": "-2401409000", "totalLiabilities": "2614749000", "otherCurrentAssets": "7513000", "totalCurrentAssets": "271973000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3692759000", "currentAccountsPayable": "64019000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2310220000", "totalShareholderEquity": "1349983000", "capitalLeaseObligations": "12453000", "otherCurrentLiabilities": "112340000", "totalCurrentLiabilities": "184627000", "otherNonCurrentLiabilities": "31114000", "totalNonCurrentLiabilities": "2430122000", "cashAndShortTermInvestments": "4836000", "commonStockSharesOutstanding": "174371000", "intangibleAssetsExcludingGoodwill": "95543000", "cashAndCashEquivalentsAtCarryingValue": "4836000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69443000", "profitLoss": "None", "dividendPayout": "34185000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5288000", "operatingCashflow": "115628000", "capitalExpenditures": "168140000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48819000", "cashflowFromInvestment": "-164031000", "stockBasedCompensation": "5783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-223000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58824000", "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": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "income_statement": { "revenue": 326416000, "cost_of_revenue": 117117000, "gross_profit": 209299000, "ebit": 108936000, "ebitda": 167065000, "pretax_income": 78362000, "tax_provision": 18604000, "net_income": 59758000, "net_income_to_common": 59758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4420000, "total_current_assets": 233122000, "total_assets": 3824205000, "short_term_debt": null, "long_term_debt": 2198376000, "total_debt": 2198376000, "total_liabilities": 2500674000, "total_equity": 1323531000, "shares_outstanding": 173848000, "goodwill_and_intangibles": 150426000 }, "cash_flow": { "operating_cash_flow": 124338000, "capital_expenditure": 97988000, "free_cash_flow": 222326000, "dividends_paid": 30690000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217861, "ticker_id": 249, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108936000", "ebitda": "167065000", "netIncome": "59758000", "grossProfit": "209299000", "depreciation": "None", "totalRevenue": "326416000", "costOfRevenue": "117117000", "interestIncome": "None", "incomeBeforeTax": "78362000", "interestExpense": "38238000", "operatingIncome": "167065000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18604000", "reportedCurrency": "USD", "netInterestIncome": "-38238000", "nonInterestIncome": "None", "operatingExpenses": "42234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117117000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58129000", "sellingGeneralAndAdministrative": "42234000", "netIncomeFromContinuingOperations": "59758000" }, "balance": { "goodwill": "52155000", "inventory": "89686000", "commonStock": "1854000", "currentDebt": "None", "investments": "None", "totalAssets": "3824205000", "longTermDebt": "2198376000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98271000", "reportedCurrency": "USD", "retainedEarnings": "-2438074000", "totalLiabilities": "2500674000", "otherCurrentAssets": "6538000", "totalCurrentAssets": "233122000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132478000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3591083000", "currentAccountsPayable": "57567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12415000", "totalShareholderEquity": "1323531000", "capitalLeaseObligations": "12415000", "otherCurrentLiabilities": "115671000", "totalCurrentLiabilities": "188604000", "otherNonCurrentLiabilities": "2304202000", "totalNonCurrentLiabilities": "2312070000", "cashAndShortTermInvestments": "4420000", "commonStockSharesOutstanding": "173848000", "intangibleAssetsExcludingGoodwill": "98271000", "cashAndCashEquivalentsAtCarryingValue": "4420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59086000", "profitLoss": "None", "dividendPayout": "30690000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5369000", "operatingCashflow": "124338000", "capitalExpenditures": "97988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68274000", "cashflowFromInvestment": "-55393000", "stockBasedCompensation": "3431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30690000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58129000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 326416000, "cost_of_revenue": 117117000, "gross_profit": 209299000, "research_and_development": null, "selling_general_admin": 42234000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108936000, "depreciation_amortisation": 58129000, "ebitda": 167065000, "interest_expense": 38238000, "interest_income": null, "other_non_operating": null, "pretax_income": 78362000, "tax_provision": 18604000, "effective_tax_rate": null, "net_income": 59758000, "net_income_continuing_ops": 59758000, "net_income_to_common": 59758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4420000, "short_term_investments": null, "net_receivables": 132478000, "inventory": 89686000, "other_current_assets": null, "total_current_assets": 233122000, "net_ppe": null, "goodwill": 52155000, "intangible_assets": 98271000, "goodwill_and_intangibles": 150426000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3591083000, "total_assets": 3824205000, "short_term_debt": null, "accounts_payable": 57567000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188604000, "long_term_debt": 2198376000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2312070000, "total_liabilities": 2500674000, "total_debt": 2198376000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2438074000, "total_equity": 1323531000, "shares_outstanding": 173848000, "operating_cash_flow": 124338000, "stock_based_compensation": 3431000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97988000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55393000, "dividends_paid": 30690000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68274000, "free_cash_flow": 222326000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108936000", "ebitda": "167065000", "netIncome": "59758000", "grossProfit": "209299000", "depreciation": "None", "totalRevenue": "326416000", "costOfRevenue": "117117000", "interestIncome": "None", "incomeBeforeTax": "78362000", "interestExpense": "38238000", "operatingIncome": "167065000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "18604000", "reportedCurrency": "USD", "netInterestIncome": "-38238000", "nonInterestIncome": "None", "operatingExpenses": "42234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117117000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58129000", "sellingGeneralAndAdministrative": "42234000", "netIncomeFromContinuingOperations": "59758000" }, "balance": { "goodwill": "52155000", "inventory": "89686000", "commonStock": "1854000", "currentDebt": "None", "investments": "None", "totalAssets": "3824205000", "longTermDebt": "2198376000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "98271000", "reportedCurrency": "USD", "retainedEarnings": "-2438074000", "totalLiabilities": "2500674000", "otherCurrentAssets": "6538000", "totalCurrentAssets": "233122000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132478000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3591083000", "currentAccountsPayable": "57567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12415000", "totalShareholderEquity": "1323531000", "capitalLeaseObligations": "12415000", "otherCurrentLiabilities": "115671000", "totalCurrentLiabilities": "188604000", "otherNonCurrentLiabilities": "2304202000", "totalNonCurrentLiabilities": "2312070000", "cashAndShortTermInvestments": "4420000", "commonStockSharesOutstanding": "173848000", "intangibleAssetsExcludingGoodwill": "98271000", "cashAndCashEquivalentsAtCarryingValue": "4420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59086000", "profitLoss": "None", "dividendPayout": "30690000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5369000", "operatingCashflow": "124338000", "capitalExpenditures": "97988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68274000", "cashflowFromInvestment": "-55393000", "stockBasedCompensation": "3431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30690000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58129000", "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": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "income_statement": { "revenue": 292161000, "cost_of_revenue": 114205000, "gross_profit": 177956000, "ebit": 95520000, "ebitda": 143897000, "pretax_income": 52953000, "tax_provision": 15437000, "net_income": 37516000, "net_income_to_common": 37516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3749000, "total_current_assets": 244681000, "total_assets": 3816248000, "short_term_debt": null, "long_term_debt": 2236131000, "total_debt": 2236131000, "total_liabilities": 2525512000, "total_equity": 1290736000, "shares_outstanding": 166173000, "goodwill_and_intangibles": 195134000 }, "cash_flow": { "operating_cash_flow": 96900000, "capital_expenditure": 70018000, "free_cash_flow": 166918000, "dividends_paid": 27865000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217863, "ticker_id": 249, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95520000", "ebitda": "143897000", "netIncome": "37516000", "grossProfit": "177956000", "depreciation": "None", "totalRevenue": "292161000", "costOfRevenue": "114205000", "interestIncome": "None", "incomeBeforeTax": "52953000", "interestExpense": "30179000", "operatingIncome": "143897000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15437000", "reportedCurrency": "USD", "netInterestIncome": "-30179000", "nonInterestIncome": "None", "operatingExpenses": "34059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48377000", "sellingGeneralAndAdministrative": "34059000", "netIncomeFromContinuingOperations": "37516000" }, "balance": { "goodwill": "116937000", "inventory": "84366000", "commonStock": "1854000", "currentDebt": "None", "investments": "None", "totalAssets": "3816248000", "longTermDebt": "2236131000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "78197000", "reportedCurrency": "USD", "retainedEarnings": "-2467142000", "totalLiabilities": "2525512000", "otherCurrentAssets": "7547000", "totalCurrentAssets": "244681000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149019000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3571567000", "currentAccountsPayable": "70120000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2248667000", "totalShareholderEquity": "1290736000", "capitalLeaseObligations": "12536000", "otherCurrentLiabilities": "119303000", "totalCurrentLiabilities": "194661000", "otherNonCurrentLiabilities": "32922000", "totalNonCurrentLiabilities": "2330851000", "cashAndShortTermInvestments": "3749000", "commonStockSharesOutstanding": "166173000", "intangibleAssetsExcludingGoodwill": "78197000", "cashAndCashEquivalentsAtCarryingValue": "3749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37516000", "profitLoss": "None", "dividendPayout": "27865000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1505000", "operatingCashflow": "96900000", "capitalExpenditures": "70018000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "837112000", "cashflowFromInvestment": "-931182000", "stockBasedCompensation": "3738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27865000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12096000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 292161000, "cost_of_revenue": 114205000, "gross_profit": 177956000, "research_and_development": null, "selling_general_admin": 34059000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95520000, "depreciation_amortisation": 48377000, "ebitda": 143897000, "interest_expense": 30179000, "interest_income": null, "other_non_operating": null, "pretax_income": 52953000, "tax_provision": 15437000, "effective_tax_rate": null, "net_income": 37516000, "net_income_continuing_ops": 37516000, "net_income_to_common": 37516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3749000, "short_term_investments": null, "net_receivables": 149019000, "inventory": 84366000, "other_current_assets": null, "total_current_assets": 244681000, "net_ppe": null, "goodwill": 116937000, "intangible_assets": 78197000, "goodwill_and_intangibles": 195134000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3571567000, "total_assets": 3816248000, "short_term_debt": null, "accounts_payable": 70120000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 194661000, "long_term_debt": 2236131000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2330851000, "total_liabilities": 2525512000, "total_debt": 2236131000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2467142000, "total_equity": 1290736000, "shares_outstanding": 166173000, "operating_cash_flow": 96900000, "stock_based_compensation": 3738000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70018000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -931182000, "dividends_paid": 27865000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 837112000, "free_cash_flow": 166918000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95520000", "ebitda": "143897000", "netIncome": "37516000", "grossProfit": "177956000", "depreciation": "None", "totalRevenue": "292161000", "costOfRevenue": "114205000", "interestIncome": "None", "incomeBeforeTax": "52953000", "interestExpense": "30179000", "operatingIncome": "143897000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15437000", "reportedCurrency": "USD", "netInterestIncome": "-30179000", "nonInterestIncome": "None", "operatingExpenses": "34059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48377000", "sellingGeneralAndAdministrative": "34059000", "netIncomeFromContinuingOperations": "37516000" }, "balance": { "goodwill": "116937000", "inventory": "84366000", "commonStock": "1854000", "currentDebt": "None", "investments": "None", "totalAssets": "3816248000", "longTermDebt": "2236131000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "78197000", "reportedCurrency": "USD", "retainedEarnings": "-2467142000", "totalLiabilities": "2525512000", "otherCurrentAssets": "7547000", "totalCurrentAssets": "244681000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149019000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3571567000", "currentAccountsPayable": "70120000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2248667000", "totalShareholderEquity": "1290736000", "capitalLeaseObligations": "12536000", "otherCurrentLiabilities": "119303000", "totalCurrentLiabilities": "194661000", "otherNonCurrentLiabilities": "32922000", "totalNonCurrentLiabilities": "2330851000", "cashAndShortTermInvestments": "3749000", "commonStockSharesOutstanding": "166173000", "intangibleAssetsExcludingGoodwill": "78197000", "cashAndCashEquivalentsAtCarryingValue": "3749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37516000", "profitLoss": "None", "dividendPayout": "27865000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1505000", "operatingCashflow": "96900000", "capitalExpenditures": "70018000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "837112000", "cashflowFromInvestment": "-931182000", "stockBasedCompensation": "3738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27865000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12096000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49339000", "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": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "income_statement": { "revenue": 270526000, "cost_of_revenue": 114436000, "gross_profit": 156090000, "ebit": 81074000, "ebitda": 124927000, "pretax_income": 47480000, "tax_provision": 13055000, "net_income": 34425000, "net_income_to_common": 34425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 919000, "total_current_assets": 204174000, "total_assets": 2710647000, "short_term_debt": null, "long_term_debt": 1608956000, "total_debt": 1608956000, "total_liabilities": 1816151000, "total_equity": 894496000, "shares_outstanding": 154785000, "goodwill_and_intangibles": 27293000 }, "cash_flow": { "operating_cash_flow": 70651000, "capital_expenditure": 91271000, "free_cash_flow": 161922000, "dividends_paid": 25819000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217864, "ticker_id": 249, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81074000", "ebitda": "124927000", "netIncome": "34425000", "grossProfit": "156090000", "depreciation": "None", "totalRevenue": "270526000", "costOfRevenue": "114436000", "interestIncome": "None", "incomeBeforeTax": "47480000", "interestExpense": "27859000", "operatingIncome": "124927000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13055000", "reportedCurrency": "USD", "netInterestIncome": "-27859000", "nonInterestIncome": "None", "operatingExpenses": "31163000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43853000", "sellingGeneralAndAdministrative": "31163000", "netIncomeFromContinuingOperations": "34425000" }, "balance": { "goodwill": "None", "inventory": "79233000", "commonStock": "1658000", "currentDebt": "None", "investments": "None", "totalAssets": "2710647000", "longTermDebt": "1608956000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "27293000", "reportedCurrency": "USD", "retainedEarnings": "-2476793000", "totalLiabilities": "1816151000", "otherCurrentAssets": "8671000", "totalCurrentAssets": "204174000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "115351000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2506473000", "currentAccountsPayable": "43976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1621347000", "totalShareholderEquity": "894496000", "capitalLeaseObligations": "12391000", "otherCurrentLiabilities": "83555000", "totalCurrentLiabilities": "133192000", "otherNonCurrentLiabilities": "26434000", "totalNonCurrentLiabilities": "1682959000", "cashAndShortTermInvestments": "919000", "commonStockSharesOutstanding": "154785000", "intangibleAssetsExcludingGoodwill": "27293000", "cashAndCashEquivalentsAtCarryingValue": "919000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33990000", "profitLoss": "None", "dividendPayout": "25819000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "827000", "operatingCashflow": "70651000", "capitalExpenditures": "91271000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16678000", "cashflowFromInvestment": "-87565000", "stockBasedCompensation": "3513000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25819000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44733000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 270526000, "cost_of_revenue": 114436000, "gross_profit": 156090000, "research_and_development": null, "selling_general_admin": 31163000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81074000, "depreciation_amortisation": 43853000, "ebitda": 124927000, "interest_expense": 27859000, "interest_income": null, "other_non_operating": null, "pretax_income": 47480000, "tax_provision": 13055000, "effective_tax_rate": null, "net_income": 34425000, "net_income_continuing_ops": 34425000, "net_income_to_common": 34425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 919000, "short_term_investments": null, "net_receivables": 115351000, "inventory": 79233000, "other_current_assets": null, "total_current_assets": 204174000, "net_ppe": null, "goodwill": null, "intangible_assets": 27293000, "goodwill_and_intangibles": 27293000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2506473000, "total_assets": 2710647000, "short_term_debt": null, "accounts_payable": 43976000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133192000, "long_term_debt": 1608956000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1682959000, "total_liabilities": 1816151000, "total_debt": 1608956000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2476793000, "total_equity": 894496000, "shares_outstanding": 154785000, "operating_cash_flow": 70651000, "stock_based_compensation": 3513000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91271000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87565000, "dividends_paid": 25819000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16678000, "free_cash_flow": 161922000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81074000", "ebitda": "124927000", "netIncome": "34425000", "grossProfit": "156090000", "depreciation": "None", "totalRevenue": "270526000", "costOfRevenue": "114436000", "interestIncome": "None", "incomeBeforeTax": "47480000", "interestExpense": "27859000", "operatingIncome": "124927000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13055000", "reportedCurrency": "USD", "netInterestIncome": "-27859000", "nonInterestIncome": "None", "operatingExpenses": "31163000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43853000", "sellingGeneralAndAdministrative": "31163000", "netIncomeFromContinuingOperations": "34425000" }, "balance": { "goodwill": "None", "inventory": "79233000", "commonStock": "1658000", "currentDebt": "None", "investments": "None", "totalAssets": "2710647000", "longTermDebt": "1608956000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "27293000", "reportedCurrency": "USD", "retainedEarnings": "-2476793000", "totalLiabilities": "1816151000", "otherCurrentAssets": "8671000", "totalCurrentAssets": "204174000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "115351000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2506473000", "currentAccountsPayable": "43976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1621347000", "totalShareholderEquity": "894496000", "capitalLeaseObligations": "12391000", "otherCurrentLiabilities": "83555000", "totalCurrentLiabilities": "133192000", "otherNonCurrentLiabilities": "26434000", "totalNonCurrentLiabilities": "1682959000", "cashAndShortTermInvestments": "919000", "commonStockSharesOutstanding": "154785000", "intangibleAssetsExcludingGoodwill": "27293000", "cashAndCashEquivalentsAtCarryingValue": "919000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33990000", "profitLoss": "None", "dividendPayout": "25819000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "827000", "operatingCashflow": "70651000", "capitalExpenditures": "91271000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16678000", "cashflowFromInvestment": "-87565000", "stockBasedCompensation": "3513000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25819000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44733000", "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": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "income_statement": { "revenue": 268488000, "cost_of_revenue": 112743000, "gross_profit": 155745000, "ebit": 81245000, "ebitda": 124080000, "pretax_income": 53585000, "tax_provision": 13053000, "net_income": 40532000, "net_income_to_common": 40532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1155000, "total_current_assets": 193706000, "total_assets": 2662944000, "short_term_debt": 1, "long_term_debt": 1566566000, "total_debt": 1566566001, "total_liabilities": 1780864000, "total_equity": 882080000, "shares_outstanding": 154501000, "goodwill_and_intangibles": 28737000 }, "cash_flow": { "operating_cash_flow": 137702000, "capital_expenditure": 99755000, "free_cash_flow": 237457000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217865, "ticker_id": 249, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81245000", "ebitda": "124080000", "netIncome": "40532000", "grossProfit": "155745000", "depreciation": "None", "totalRevenue": "268488000", "costOfRevenue": "112743000", "interestIncome": "None", "incomeBeforeTax": "53585000", "interestExpense": "27334000", "operatingIncome": "124080000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "13053000", "reportedCurrency": "USD", "netInterestIncome": "-27334000", "nonInterestIncome": "None", "operatingExpenses": "31665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42835000", "sellingGeneralAndAdministrative": "31665000", "netIncomeFromContinuingOperations": "40532000" }, "balance": { "goodwill": "None", "inventory": "80358000", "commonStock": "1657000", "currentDebt": "None", "investments": "None", "totalAssets": "2662944000", "longTermDebt": "1566566000", "shortTermDebt": "1", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "28737000", "reportedCurrency": "USD", "retainedEarnings": "-2485399000", "totalLiabilities": "1780864000", "otherCurrentAssets": "6898000", "totalCurrentAssets": "193706000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2676000", "currentNetReceivables": "105295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2469238000", "currentAccountsPayable": "48717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1578930000", "totalShareholderEquity": "882080000", "capitalLeaseObligations": "12364000", "otherCurrentLiabilities": "104529000", "totalCurrentLiabilities": "153246000", "otherNonCurrentLiabilities": "24834000", "totalNonCurrentLiabilities": "1627618000", "cashAndShortTermInvestments": "1155000", "commonStockSharesOutstanding": "154501000", "intangibleAssetsExcludingGoodwill": "28737000", "cashAndCashEquivalentsAtCarryingValue": "1155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39784000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1246000", "operatingCashflow": "137702000", "capitalExpenditures": "99755000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51962000", "cashflowFromInvestment": "-85923000", "stockBasedCompensation": "3964000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1230000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43782000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 268488000, "cost_of_revenue": 112743000, "gross_profit": 155745000, "research_and_development": null, "selling_general_admin": 31665000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81245000, "depreciation_amortisation": 42835000, "ebitda": 124080000, "interest_expense": 27334000, "interest_income": null, "other_non_operating": null, "pretax_income": 53585000, "tax_provision": 13053000, "effective_tax_rate": null, "net_income": 40532000, "net_income_continuing_ops": 40532000, "net_income_to_common": 40532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1155000, "short_term_investments": 2676000, "net_receivables": 105295000, "inventory": 80358000, "other_current_assets": null, "total_current_assets": 193706000, "net_ppe": null, "goodwill": null, "intangible_assets": 28737000, "goodwill_and_intangibles": 28737000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2469238000, "total_assets": 2662944000, "short_term_debt": 1, "accounts_payable": 48717000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153246000, "long_term_debt": 1566566000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1627618000, "total_liabilities": 1780864000, "total_debt": 1566566001, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2485399000, "total_equity": 882080000, "shares_outstanding": 154501000, "operating_cash_flow": 137702000, "stock_based_compensation": 3964000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99755000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85923000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51962000, "free_cash_flow": 237457000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81245000", "ebitda": "124080000", "netIncome": "40532000", "grossProfit": "155745000", "depreciation": "None", "totalRevenue": "268488000", "costOfRevenue": "112743000", "interestIncome": "None", "incomeBeforeTax": "53585000", "interestExpense": "27334000", "operatingIncome": "124080000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "13053000", "reportedCurrency": "USD", "netInterestIncome": "-27334000", "nonInterestIncome": "None", "operatingExpenses": "31665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42835000", "sellingGeneralAndAdministrative": "31665000", "netIncomeFromContinuingOperations": "40532000" }, "balance": { "goodwill": "None", "inventory": "80358000", "commonStock": "1657000", "currentDebt": "None", "investments": "None", "totalAssets": "2662944000", "longTermDebt": "1566566000", "shortTermDebt": "1", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "28737000", "reportedCurrency": "USD", "retainedEarnings": "-2485399000", "totalLiabilities": "1780864000", "otherCurrentAssets": "6898000", "totalCurrentAssets": "193706000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2676000", "currentNetReceivables": "105295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2469238000", "currentAccountsPayable": "48717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1578930000", "totalShareholderEquity": "882080000", "capitalLeaseObligations": "12364000", "otherCurrentLiabilities": "104529000", "totalCurrentLiabilities": "153246000", "otherNonCurrentLiabilities": "24834000", "totalNonCurrentLiabilities": "1627618000", "cashAndShortTermInvestments": "1155000", "commonStockSharesOutstanding": "154501000", "intangibleAssetsExcludingGoodwill": "28737000", "cashAndCashEquivalentsAtCarryingValue": "1155000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39784000", "profitLoss": "None", "dividendPayout": "26000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1246000", "operatingCashflow": "137702000", "capitalExpenditures": "99755000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51962000", "cashflowFromInvestment": "-85923000", "stockBasedCompensation": "3964000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1230000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43782000", "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": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "income_statement": { "revenue": 259593000, "cost_of_revenue": 112292000, "gross_profit": 147301000, "ebit": 71599000, "ebitda": 114294000, "pretax_income": 42708000, "tax_provision": 9706000, "net_income": 33002000, "net_income_to_common": 33002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1338000, "total_current_assets": 213157000, "total_assets": 2655950000, "short_term_debt": 3160000, "long_term_debt": 1584869000, "total_debt": 1588029000, "total_liabilities": 1784929000, "total_equity": 871021000, "shares_outstanding": 154177000, "goodwill_and_intangibles": 30182000 }, "cash_flow": { "operating_cash_flow": 71719000, "capital_expenditure": 36655000, "free_cash_flow": 108374000, "dividends_paid": 24190000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217866, "ticker_id": 249, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71599000", "ebitda": "114294000", "netIncome": "33002000", "grossProfit": "147301000", "depreciation": "None", "totalRevenue": "259593000", "costOfRevenue": "112292000", "interestIncome": "None", "incomeBeforeTax": "42708000", "interestExpense": "27938000", "operatingIncome": "114294000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9706000", "reportedCurrency": "USD", "netInterestIncome": "-27938000", "nonInterestIncome": "None", "operatingExpenses": "33006999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112292000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42695000", "sellingGeneralAndAdministrative": "33007000", "netIncomeFromContinuingOperations": "33002000" }, "balance": { "goodwill": "0", "inventory": "81761000", "commonStock": "1650000", "currentDebt": "None", "investments": "None", "totalAssets": "2655950000", "longTermDebt": "1584869000", "shortTermDebt": "3160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "30182000", "reportedCurrency": "USD", "retainedEarnings": "-2499931000", "totalLiabilities": "1784929000", "otherCurrentAssets": "5989000", "totalCurrentAssets": "213157000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124069000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2442793000", "currentAccountsPayable": "61026000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1597140000", "totalShareholderEquity": "871021000", "capitalLeaseObligations": "12271000", "otherCurrentLiabilities": "78221000", "totalCurrentLiabilities": "152143000", "otherNonCurrentLiabilities": "22857000", "totalNonCurrentLiabilities": "1632786000", "cashAndShortTermInvestments": "1338000", "commonStockSharesOutstanding": "154177000", "intangibleAssetsExcludingGoodwill": "30182000", "cashAndCashEquivalentsAtCarryingValue": "1338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32542000", "profitLoss": "None", "dividendPayout": "24190000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5861000", "operatingCashflow": "71719000", "capitalExpenditures": "36655000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46529000", "cashflowFromInvestment": "-24334000", "stockBasedCompensation": "3283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24190000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2365000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42695000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 259593000, "cost_of_revenue": 112292000, "gross_profit": 147301000, "research_and_development": null, "selling_general_admin": 33007000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71599000, "depreciation_amortisation": 42695000, "ebitda": 114294000, "interest_expense": 27938000, "interest_income": null, "other_non_operating": null, "pretax_income": 42708000, "tax_provision": 9706000, "effective_tax_rate": null, "net_income": 33002000, "net_income_continuing_ops": 33002000, "net_income_to_common": 33002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1338000, "short_term_investments": null, "net_receivables": 124069000, "inventory": 81761000, "other_current_assets": null, "total_current_assets": 213157000, "net_ppe": null, "goodwill": 0, "intangible_assets": 30182000, "goodwill_and_intangibles": 30182000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2442793000, "total_assets": 2655950000, "short_term_debt": 3160000, "accounts_payable": 61026000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152143000, "long_term_debt": 1584869000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1632786000, "total_liabilities": 1784929000, "total_debt": 1588029000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2499931000, "total_equity": 871021000, "shares_outstanding": 154177000, "operating_cash_flow": 71719000, "stock_based_compensation": 3283000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36655000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24334000, "dividends_paid": 24190000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46529000, "free_cash_flow": 108374000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71599000", "ebitda": "114294000", "netIncome": "33002000", "grossProfit": "147301000", "depreciation": "None", "totalRevenue": "259593000", "costOfRevenue": "112292000", "interestIncome": "None", "incomeBeforeTax": "42708000", "interestExpense": "27938000", "operatingIncome": "114294000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9706000", "reportedCurrency": "USD", "netInterestIncome": "-27938000", "nonInterestIncome": "None", "operatingExpenses": "33006999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112292000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42695000", "sellingGeneralAndAdministrative": "33007000", "netIncomeFromContinuingOperations": "33002000" }, "balance": { "goodwill": "0", "inventory": "81761000", "commonStock": "1650000", "currentDebt": "None", "investments": "None", "totalAssets": "2655950000", "longTermDebt": "1584869000", "shortTermDebt": "3160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "30182000", "reportedCurrency": "USD", "retainedEarnings": "-2499931000", "totalLiabilities": "1784929000", "otherCurrentAssets": "5989000", "totalCurrentAssets": "213157000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124069000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2442793000", "currentAccountsPayable": "61026000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1597140000", "totalShareholderEquity": "871021000", "capitalLeaseObligations": "12271000", "otherCurrentLiabilities": "78221000", "totalCurrentLiabilities": "152143000", "otherNonCurrentLiabilities": "22857000", "totalNonCurrentLiabilities": "1632786000", "cashAndShortTermInvestments": "1338000", "commonStockSharesOutstanding": "154177000", "intangibleAssetsExcludingGoodwill": "30182000", "cashAndCashEquivalentsAtCarryingValue": "1338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32542000", "profitLoss": "None", "dividendPayout": "24190000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5861000", "operatingCashflow": "71719000", "capitalExpenditures": "36655000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46529000", "cashflowFromInvestment": "-24334000", "stockBasedCompensation": "3283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24190000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2365000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42695000", "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": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "income_statement": { "revenue": 253367000, "cost_of_revenue": 111961000, "gross_profit": 141406000, "ebit": 70693000, "ebitda": 112848000, "pretax_income": 42312000, "tax_provision": 11454000, "net_income": 30858000, "net_income_to_common": 30858000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 482000, "total_current_assets": 224877000, "total_assets": 2672110000, "short_term_debt": null, "long_term_debt": 1604554000, "total_debt": 1604554000, "total_liabilities": 1811017000, "total_equity": 861093000, "shares_outstanding": 154401000, "goodwill_and_intangibles": 31681000 }, "cash_flow": { "operating_cash_flow": 120070000, "capital_expenditure": 74501000, "free_cash_flow": 194571000, "dividends_paid": 24250000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217868, "ticker_id": 249, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70693000", "ebitda": "112848000", "netIncome": "30858000", "grossProfit": "141406000", "depreciation": "None", "totalRevenue": "253367000", "costOfRevenue": "111961000", "interestIncome": "None", "incomeBeforeTax": "42312000", "interestExpense": "28339000", "operatingIncome": "112848000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11454000", "reportedCurrency": "USD", "netInterestIncome": "-28339000", "nonInterestIncome": "None", "operatingExpenses": "28558000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42155000", "sellingGeneralAndAdministrative": "28558000", "netIncomeFromContinuingOperations": "30858000" }, "balance": { "goodwill": "None", "inventory": "87942000", "commonStock": "1649000", "currentDebt": "None", "investments": "None", "totalAssets": "2672110000", "longTermDebt": "1604554000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "31681000", "reportedCurrency": "USD", "retainedEarnings": "-2508743000", "totalLiabilities": "1811017000", "otherCurrentAssets": "7147000", "totalCurrentAssets": "224877000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129306000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2447233000", "currentAccountsPayable": "52000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2317283000", "shortLongTermDebtTotal": "1617482000", "totalShareholderEquity": "861093000", "capitalLeaseObligations": "12928000", "otherCurrentLiabilities": "101101000", "totalCurrentLiabilities": "159375000", "otherNonCurrentLiabilities": "24874000", "totalNonCurrentLiabilities": "1651642000", "cashAndShortTermInvestments": "482000", "commonStockSharesOutstanding": "154401000", "intangibleAssetsExcludingGoodwill": "31681000", "cashAndCashEquivalentsAtCarryingValue": "482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30424000", "profitLoss": "None", "dividendPayout": "24250000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "4970000", "operatingCashflow": "120070000", "capitalExpenditures": "74501000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63570000", "cashflowFromInvestment": "-57211000", "stockBasedCompensation": "3191000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24250000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4422000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42994000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 253367000, "cost_of_revenue": 111961000, "gross_profit": 141406000, "research_and_development": null, "selling_general_admin": 28558000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70693000, "depreciation_amortisation": 42155000, "ebitda": 112848000, "interest_expense": 28339000, "interest_income": null, "other_non_operating": null, "pretax_income": 42312000, "tax_provision": 11454000, "effective_tax_rate": null, "net_income": 30858000, "net_income_continuing_ops": 30858000, "net_income_to_common": 30858000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 482000, "short_term_investments": null, "net_receivables": 129306000, "inventory": 87942000, "other_current_assets": null, "total_current_assets": 224877000, "net_ppe": null, "goodwill": null, "intangible_assets": 31681000, "goodwill_and_intangibles": 31681000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2447233000, "total_assets": 2672110000, "short_term_debt": null, "accounts_payable": 52000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159375000, "long_term_debt": 1604554000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1651642000, "total_liabilities": 1811017000, "total_debt": 1604554000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2508743000, "total_equity": 861093000, "shares_outstanding": 154401000, "operating_cash_flow": 120070000, "stock_based_compensation": 3191000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74501000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57211000, "dividends_paid": 24250000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63570000, "free_cash_flow": 194571000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70693000", "ebitda": "112848000", "netIncome": "30858000", "grossProfit": "141406000", "depreciation": "None", "totalRevenue": "253367000", "costOfRevenue": "111961000", "interestIncome": "None", "incomeBeforeTax": "42312000", "interestExpense": "28339000", "operatingIncome": "112848000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "11454000", "reportedCurrency": "USD", "netInterestIncome": "-28339000", "nonInterestIncome": "None", "operatingExpenses": "28558000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42155000", "sellingGeneralAndAdministrative": "28558000", "netIncomeFromContinuingOperations": "30858000" }, "balance": { "goodwill": "None", "inventory": "87942000", "commonStock": "1649000", "currentDebt": "None", "investments": "None", "totalAssets": "2672110000", "longTermDebt": "1604554000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "31681000", "reportedCurrency": "USD", "retainedEarnings": "-2508743000", "totalLiabilities": "1811017000", "otherCurrentAssets": "7147000", "totalCurrentAssets": "224877000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129306000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2447233000", "currentAccountsPayable": "52000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2317283000", "shortLongTermDebtTotal": "1617482000", "totalShareholderEquity": "861093000", "capitalLeaseObligations": "12928000", "otherCurrentLiabilities": "101101000", "totalCurrentLiabilities": "159375000", "otherNonCurrentLiabilities": "24874000", "totalNonCurrentLiabilities": "1651642000", "cashAndShortTermInvestments": "482000", "commonStockSharesOutstanding": "154401000", "intangibleAssetsExcludingGoodwill": "31681000", "cashAndCashEquivalentsAtCarryingValue": "482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30424000", "profitLoss": "None", "dividendPayout": "24250000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "4970000", "operatingCashflow": "120070000", "capitalExpenditures": "74501000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63570000", "cashflowFromInvestment": "-57211000", "stockBasedCompensation": "3191000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24250000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4422000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42994000", "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": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "income_statement": { "revenue": 247543000, "cost_of_revenue": 111376000, "gross_profit": 136167000, "ebit": 66308000, "ebitda": 107518000, "pretax_income": 34584000, "tax_provision": 9931000, "net_income": 24653000, "net_income_to_common": 24653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1193000, "total_current_assets": 223568000, "total_assets": 2680020000, "short_term_debt": null, "long_term_debt": 1639239000, "total_debt": 1639239000, "total_liabilities": 1824487000, "total_equity": 855533000, "shares_outstanding": 154412000, "goodwill_and_intangibles": 33315000 }, "cash_flow": { "operating_cash_flow": 30542000, "capital_expenditure": 103084000, "free_cash_flow": 133626000, "dividends_paid": 23504000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217869, "ticker_id": 249, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:54:00.338415+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66308000", "ebitda": "107518000", "netIncome": "24653000", "grossProfit": "136167000", "depreciation": "None", "totalRevenue": "247543000", "costOfRevenue": "111376000", "interestIncome": "None", "incomeBeforeTax": "34584000", "interestExpense": "28630000", "operatingIncome": "107518000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9931000", "reportedCurrency": "USD", "netInterestIncome": "-28630000", "nonInterestIncome": "None", "operatingExpenses": "28649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-287000", "costofGoodsAndServicesSold": "111376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41210000", "sellingGeneralAndAdministrative": "28649000", "netIncomeFromContinuingOperations": "24653000" }, "balance": { "goodwill": "None", "inventory": "93128000", "commonStock": "1649000", "currentDebt": "None", "investments": "None", "totalAssets": "2680020000", "longTermDebt": "1639239000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "33315000", "reportedCurrency": "USD", "retainedEarnings": "-2515351000", "totalLiabilities": "1824487000", "otherCurrentAssets": "8571000", "totalCurrentAssets": "223568000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "120676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2456452000", "currentAccountsPayable": "65333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2300589000", "shortLongTermDebtTotal": "1652705000", "totalShareholderEquity": "855533000", "capitalLeaseObligations": "13466000", "otherCurrentLiabilities": "71503000", "totalCurrentLiabilities": "142097000", "otherNonCurrentLiabilities": "42061000", "totalNonCurrentLiabilities": "1682390000", "cashAndShortTermInvestments": "1193000", "commonStockSharesOutstanding": "154412000", "intangibleAssetsExcludingGoodwill": "33315000", "cashAndCashEquivalentsAtCarryingValue": "1193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24653000", "profitLoss": "None", "dividendPayout": "23504000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2511000", "operatingCashflow": "30542000", "capitalExpenditures": "103084000", "changeInReceivables": "-13094000", "changeInExchangeRate": "None", "cashflowFromFinancing": "60880000", "cashflowFromInvestment": "-93280000", "stockBasedCompensation": "3197000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23504000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1858000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 247543000, "cost_of_revenue": 111376000, "gross_profit": 136167000, "research_and_development": null, "selling_general_admin": 28649000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66308000, "depreciation_amortisation": 41210000, "ebitda": 107518000, "interest_expense": 28630000, "interest_income": null, "other_non_operating": null, "pretax_income": 34584000, "tax_provision": 9931000, "effective_tax_rate": null, "net_income": 24653000, "net_income_continuing_ops": 24653000, "net_income_to_common": 24653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1193000, "short_term_investments": null, "net_receivables": 120676000, "inventory": 93128000, "other_current_assets": null, "total_current_assets": 223568000, "net_ppe": null, "goodwill": null, "intangible_assets": 33315000, "goodwill_and_intangibles": 33315000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2456452000, "total_assets": 2680020000, "short_term_debt": null, "accounts_payable": 65333000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 142097000, "long_term_debt": 1639239000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1682390000, "total_liabilities": 1824487000, "total_debt": 1639239000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2515351000, "total_equity": 855533000, "shares_outstanding": 154412000, "operating_cash_flow": 30542000, "stock_based_compensation": 3197000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103084000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93280000, "dividends_paid": 23504000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60880000, "free_cash_flow": 133626000, "net_change_in_cash": -1858000 }, "raw_data": { "income": { "ebit": "66308000", "ebitda": "107518000", "netIncome": "24653000", "grossProfit": "136167000", "depreciation": "None", "totalRevenue": "247543000", "costOfRevenue": "111376000", "interestIncome": "None", "incomeBeforeTax": "34584000", "interestExpense": "28630000", "operatingIncome": "107518000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "9931000", "reportedCurrency": "USD", "netInterestIncome": "-28630000", "nonInterestIncome": "None", "operatingExpenses": "28649000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-287000", "costofGoodsAndServicesSold": "111376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41210000", "sellingGeneralAndAdministrative": "28649000", "netIncomeFromContinuingOperations": "24653000" }, "balance": { "goodwill": "None", "inventory": "93128000", "commonStock": "1649000", "currentDebt": "None", "investments": "None", "totalAssets": "2680020000", "longTermDebt": "1639239000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "33315000", "reportedCurrency": "USD", "retainedEarnings": "-2515351000", "totalLiabilities": "1824487000", "otherCurrentAssets": "8571000", "totalCurrentAssets": "223568000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "120676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2456452000", "currentAccountsPayable": "65333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2300589000", "shortLongTermDebtTotal": "1652705000", "totalShareholderEquity": "855533000", "capitalLeaseObligations": "13466000", "otherCurrentLiabilities": "71503000", "totalCurrentLiabilities": "142097000", "otherNonCurrentLiabilities": "42061000", "totalNonCurrentLiabilities": "1682390000", "cashAndShortTermInvestments": "1193000", "commonStockSharesOutstanding": "154412000", "intangibleAssetsExcludingGoodwill": "33315000", "cashAndCashEquivalentsAtCarryingValue": "1193000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24653000", "profitLoss": "None", "dividendPayout": "23504000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-2511000", "operatingCashflow": "30542000", "capitalExpenditures": "103084000", "changeInReceivables": "-13094000", "changeInExchangeRate": "None", "cashflowFromFinancing": "60880000", "cashflowFromInvestment": "-93280000", "stockBasedCompensation": "3197000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23504000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1858000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42036000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "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" } ], "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" ] } } }