{ "ticker": { "uuid": "8c651217-814d-4108-9dc1-1216f398873d", "symbol": "SLG", "name": "SL Green Realty Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/8c651217-814d-4108-9dc1-1216f398873d/", "api_url": "https://sharemaestro.com/factors/api/tickers/8c651217-814d-4108-9dc1-1216f398873d/" }, "ticker_metadata": { "id": 3641, "uuid": "8c651217-814d-4108-9dc1-1216f398873d", "symbol": "SLG", "name": "SL Green Realty Corp", "asset_type": "equity", "market_cap": 3495927000, "stock_exchange_id": 3, "industry": "Reit - Office", "sector": "Real Estate", "description": "SL Green Realty Corp.", "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": "8c651217-814d-4108-9dc1-1216f398873d", "symbol": "SLG", "name": "SL Green Realty Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/8c651217-814d-4108-9dc1-1216f398873d/", "api_url": "https://sharemaestro.com/factors/api/tickers/8c651217-814d-4108-9dc1-1216f398873d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.07, "value": 0.32, "quality": 0.2, "momentum": 0.12, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 47.83, "market_cap": 3456674100, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0448, "shareholder_yield": 0.0541, "roe": -0.0405, "piotroski_f_score": 3, "momentum_12_1": -0.2568, "volatility_252d": 0.3766 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:28.494307+00:00", "batch_id": "" }, "size": { "price_close": 47.83, "market_cap": 3456674100, "market_cap_usd": 3456674100, "enterprise_value": 7812201100, "shares_outstanding": 72270000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.9241, "ptbv_ratio": 0.9603, "ps_ratio": 3.4793, "pcf_ratio": 12.7097, "pfcf_ratio": 3.4171, "ev_ebitda": 22.2986, "ev_ebit": 88.9013, "ev_sales": 7.8633, "ev_fcf": 7.7228, "earnings_yield": null, "fcf_yield": 0.1295, "price_to_sales": 3.4793, "price_to_book": 0.9241, "price_to_cashflow": 12.7097, "ebitda_to_ev": 0.0448, "sales_yield": 0.1272 }, "yield": { "dividend_yield": 0.0541, "buyback_yield": 0, "shareholder_yield": 0.0541, "debt_paydown_yield": null, "total_yield": 0.0541 }, "quality": { "gross_margin": 0.4579, "operating_margin": 0.0884, "net_margin": -0.1525, "ebitda_margin": 0.3526, "fcf_margin": 1.0182, "roe": -0.0405, "roa": -0.0129, "roic": 0.0081, "roc_greenblatt": null, "asset_turnover": 0.0845, "cash_conversion": -6.6751, "accruals_ratio": -0.036, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": 0.2378, "earnings_stability_5y": 2.3429, "revenue_stability_5y": 0.1818, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0387, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.9775, "net_debt_to_ebitda": 12.4321, "debt_to_assets": 0.3992, "interest_coverage": 0.3556, "current_ratio": 0.6054, "quick_ratio": 0.6054, "net_debt": 4355527000, "local_beta": 0.0016, "volatility_252d": 0.3766, "volatility_60d": 0.8561, "max_drawdown_12m": -0.454, "risk_adjusted_momentum": -0.6819 }, "growth": { "revenue_growth_1y": 0.5319, "revenue_growth_3y_cagr": 0.052, "revenue_growth_5y_cagr": -0.0048, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.582, "book_value_growth_1y": -0.1004, "revenue_growth": 0.5319, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0455, "price_return_3m": 0.255, "price_return_6m": 0.1418, "price_return_9m": -0.2039, "price_return_12m": -0.223, "price_return_12m_ex1m": -0.2568, "momentum_6m": 0.1418, "momentum_12m": -0.223, "momentum_12_1": -0.2568, "distance_from_52w_high": -0.2485, "distance_from_52w_low": 0.3764, "relative_strength": -0.323 }, "raw_ttm": { "revenue_ttm": 993505000, "gross_profit_ttm": 454910000, "ebit_ttm": 87874999, "ebitda_ttm": 350344999, "net_income_ttm": -151545000, "eps_diluted_ttm": -2.0969, "operating_cash_flow_ttm": 271972000, "capital_expenditure_ttm": 739607000, "fcf_ttm": 1011579000, "dividends_paid_ttm": 187071000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 247091999, "cash_and_equivalents": 338639000, "total_current_assets": 683254000, "total_current_liabilities": 1128637000, "net_ppe": null, "total_assets": 11758750000, "total_debt": 4694166000, "total_equity": 3740641000, "net_working_capital": 175635000, "book_value_per_share": 51.7593, "retained_earnings": -892890000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3599547000, "tangible_book_per_share": 49.8069 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 16, "rank_ps": 69, "rank_pcf": 56, "rank_ev_ebitda": 80, "rank_ev_ebit": 96, "rank_earnings_yield": 50, "rank_fcf_yield": 30, "rank_dividend_yield": 13, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 76, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 50, "rank_fcf_margin": 5, "rank_piotroski": 92, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 80 }, "composites": { "value_composite": 68, "quality_composite": 80, "momentum_composite": 88, "growth_composite": 14, "yield_composite": 9, "svqf_composite": 33, "vc1_composite": 72, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 93, "quality_value_composite": 0.253, "os_score": 0.07, "value_percentile": 0.32, "quality_percentile": 0.2, "momentum_percentile": 0.12, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4882, "ticker_id": 3641, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:28.494307+00:00", "batch_id": "", "os_score_delta": null, "price_close": 47.83, "market_cap": 3456674100, "market_cap_usd": 3456674100, "enterprise_value": 7812201100, "shares_outstanding": 72270000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.92408603, "ptbv_ratio": 0.96030809, "ps_ratio": 3.47927197, "pcf_ratio": 12.70966901, "pfcf_ratio": 3.41710741, "ev_ebitda": 22.29859459, "ev_ebit": 88.90129376, "ev_sales": 7.86327306, "ev_fcf": 7.72277904, "earnings_yield": null, "fcf_yield": 0.12948707, "dividend_yield": 0.05411878, "buyback_yield": 0, "shareholder_yield": 0.05411878, "debt_paydown_yield": null, "total_yield": 0.05411878, "gross_margin": 0.45788396, "operating_margin": 0.08844948, "net_margin": -0.15253572, "ebitda_margin": 0.35263537, "fcf_margin": 1.01819216, "roe": -0.04051311, "roa": -0.01288785, "roic": 0.00814043, "roc_greenblatt": null, "asset_turnover": 0.0844907, "cash_conversion": -6.6751064, "accruals_ratio": -0.03601718, "sbc_to_revenue": null, "debt_to_equity": 1.97752685, "net_debt_to_ebitda": 12.43210839, "debt_to_assets": 0.39920621, "interest_coverage": 0.35563676, "current_ratio": 0.60537976, "quick_ratio": 0.60537976, "net_debt": 4355527000, "revenue_growth_1y": 0.53188415, "revenue_growth_3y_cagr": 0.05201644, "revenue_growth_5y_cagr": -0.00481537, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.5820473, "book_value_growth_1y": -0.10039372, "piotroski_f_score": 3, "altman_z_score": 0.2377686, "earnings_stability_5y": 2.342881, "revenue_stability_5y": 0.18183, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04546448, "price_return_3m": 0.25495567, "price_return_6m": 0.1418054, "price_return_9m": -0.20387228, "price_return_12m": -0.22303444, "price_return_12m_ex1m": -0.25682261, "distance_from_52w_high": -0.24848534, "distance_from_52w_low": 0.37643853, "relative_strength": -0.32299802, "local_beta": 0.0016, "volatility_252d": 0.376626, "volatility_60d": 0.856052, "max_drawdown_12m": -0.4540151, "revenue_ttm": 993505000, "gross_profit_ttm": 454910000, "ebit_ttm": 87874999, "ebitda_ttm": 350344999, "net_income_ttm": -151545000, "eps_diluted_ttm": -2.09692819, "operating_cash_flow_ttm": 271972000, "capital_expenditure_ttm": 739607000, "fcf_ttm": 1011579000, "dividends_paid_ttm": 187071000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 247091999, "cash_and_equivalents": 338639000, "total_current_assets": 683254000, "total_current_liabilities": 1128637000, "net_ppe": null, "total_assets": 11758750000, "total_debt": 4694166000, "total_equity": 3740641000, "net_working_capital": 175635000, "book_value_per_share": 51.75925003, "retained_earnings": -892890000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3599547000, "tangible_book_per_share": 49.80693234, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 16, "rank_ps": 69, "rank_pcf": 56, "rank_ev_ebitda": 80, "rank_ev_ebit": 96, "rank_earnings_yield": 50, "rank_fcf_yield": 30, "rank_dividend_yield": 13, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 76, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 50, "rank_fcf_margin": 5, "rank_piotroski": 92, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 80, "value_composite": 68, "quality_composite": 80, "momentum_composite": 88, "growth_composite": 14, "yield_composite": 9, "svqf_composite": 33, "vc1_composite": 72, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 93, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 47.83, "os": 0.07, "value": 0.32, "quality": 0.2, "momentum": 0.12, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0541, "roe": -0.0405, "momentum_12_1": -0.2568, "complete_fields": { "id": 4882, "ticker_id": 3641, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:28.494307+00:00", "batch_id": "", "os_score_delta": null, "price_close": 47.83, "market_cap": 3456674100, "market_cap_usd": 3456674100, "enterprise_value": 7812201100, "shares_outstanding": 72270000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.92408603, "ptbv_ratio": 0.96030809, "ps_ratio": 3.47927197, "pcf_ratio": 12.70966901, "pfcf_ratio": 3.41710741, "ev_ebitda": 22.29859459, "ev_ebit": 88.90129376, "ev_sales": 7.86327306, "ev_fcf": 7.72277904, "earnings_yield": null, "fcf_yield": 0.12948707, "dividend_yield": 0.05411878, "buyback_yield": 0, "shareholder_yield": 0.05411878, "debt_paydown_yield": null, "total_yield": 0.05411878, "gross_margin": 0.45788396, "operating_margin": 0.08844948, "net_margin": -0.15253572, "ebitda_margin": 0.35263537, "fcf_margin": 1.01819216, "roe": -0.04051311, "roa": -0.01288785, "roic": 0.00814043, "roc_greenblatt": null, "asset_turnover": 0.0844907, "cash_conversion": -6.6751064, "accruals_ratio": -0.03601718, "sbc_to_revenue": null, "debt_to_equity": 1.97752685, "net_debt_to_ebitda": 12.43210839, "debt_to_assets": 0.39920621, "interest_coverage": 0.35563676, "current_ratio": 0.60537976, "quick_ratio": 0.60537976, "net_debt": 4355527000, "revenue_growth_1y": 0.53188415, "revenue_growth_3y_cagr": 0.05201644, "revenue_growth_5y_cagr": -0.00481537, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.5820473, "book_value_growth_1y": -0.10039372, "piotroski_f_score": 3, "altman_z_score": 0.2377686, "earnings_stability_5y": 2.342881, "revenue_stability_5y": 0.18183, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04546448, "price_return_3m": 0.25495567, "price_return_6m": 0.1418054, "price_return_9m": -0.20387228, "price_return_12m": -0.22303444, "price_return_12m_ex1m": -0.25682261, "distance_from_52w_high": -0.24848534, "distance_from_52w_low": 0.37643853, "relative_strength": -0.32299802, "local_beta": 0.0016, "volatility_252d": 0.376626, "volatility_60d": 0.856052, "max_drawdown_12m": -0.4540151, "revenue_ttm": 993505000, "gross_profit_ttm": 454910000, "ebit_ttm": 87874999, "ebitda_ttm": 350344999, "net_income_ttm": -151545000, "eps_diluted_ttm": -2.09692819, "operating_cash_flow_ttm": 271972000, "capital_expenditure_ttm": 739607000, "fcf_ttm": 1011579000, "dividends_paid_ttm": 187071000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 247091999, "cash_and_equivalents": 338639000, "total_current_assets": 683254000, "total_current_liabilities": 1128637000, "net_ppe": null, "total_assets": 11758750000, "total_debt": 4694166000, "total_equity": 3740641000, "net_working_capital": 175635000, "book_value_per_share": 51.75925003, "retained_earnings": -892890000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3599547000, "tangible_book_per_share": 49.80693234, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 16, "rank_ps": 69, "rank_pcf": 56, "rank_ev_ebitda": 80, "rank_ev_ebit": 96, "rank_earnings_yield": 50, "rank_fcf_yield": 30, "rank_dividend_yield": 13, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 76, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 50, "rank_fcf_margin": 5, "rank_piotroski": 92, "rank_accruals": 54, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 9, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 80, "value_composite": 68, "quality_composite": 80, "momentum_composite": 88, "growth_composite": 14, "yield_composite": 9, "svqf_composite": 33, "vc1_composite": 72, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 93, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "income_statement": { "revenue": 1003046000, "cost_of_revenue": 661258000, "gross_profit": 341788000, "ebit": 158482000, "ebitda": 414195000, "pretax_income": -96921000, "tax_provision": null, "net_income": -88277000, "net_income_to_common": -88277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336495000, "total_current_assets": 680890000, "total_assets": 11082607000, "short_term_debt": 658424000, "long_term_debt": 5068376000, "total_debt": 5726800000, "total_liabilities": 6729517000, "total_equity": 3870426000, "shares_outstanding": 76511000, "goodwill_and_intangibles": 141094000 }, "cash_flow": { "operating_cash_flow": 82906000, "capital_expenditure": 527280000, "free_cash_flow": 610186000, "dividends_paid": 242635000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330241, "ticker_id": 3641, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158482000", "ebitda": "414195000", "netIncome": "-88277000", "grossProfit": "341788000", "depreciation": "None", "totalRevenue": "1003046000", "costOfRevenue": "661258000", "interestIncome": "252925000", "incomeBeforeTax": "-96921000", "interestExpense": "255403000", "operatingIncome": "154006000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-192669000", "nonInterestIncome": "None", "operatingExpenses": "187782000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "661258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "255713000", "sellingGeneralAndAdministrative": "103252000", "netIncomeFromContinuingOperations": "-96921000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "711000", "currentDebt": "None", "investments": "None", "totalAssets": "11082607000", "longTermDebt": "5068376000", "shortTermDebt": "658424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "141094000", "reportedCurrency": "USD", "retainedEarnings": "-741880000", "totalLiabilities": "6729517000", "otherCurrentAssets": "-664990000", "totalCurrentAssets": "680890000", "currentLongTermDebt": "637796000", "longTermInvestments": "2946071000", "shortTermInvestments": "23666000", "currentNetReceivables": "344395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10401717000", "currentAccountsPayable": "134621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5717685000", "shortLongTermDebtTotal": "7971340000", "totalShareholderEquity": "3870426000", "capitalLeaseObligations": "913375000", "otherCurrentLiabilities": "220654000", "totalCurrentLiabilities": "658424000", "otherNonCurrentLiabilities": "1484909000", "totalNonCurrentLiabilities": "6071093000", "cashAndShortTermInvestments": "336495000", "commonStockSharesOutstanding": "76511000", "intangibleAssetsExcludingGoodwill": "141094000", "cashAndCashEquivalentsAtCarryingValue": "336495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-88277000", "profitLoss": "None", "dividendPayout": "242635000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82906000", "capitalExpenditures": "527280000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "252750000", "cashflowFromInvestment": "-330799000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "242635000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13903000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "255713000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1003046000, "cost_of_revenue": 661258000, "gross_profit": 341788000, "research_and_development": null, "selling_general_admin": 103252000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158482000, "depreciation_amortisation": 255713000, "ebitda": 414195000, "interest_expense": 255403000, "interest_income": null, "other_non_operating": null, "pretax_income": -96921000, "tax_provision": null, "effective_tax_rate": null, "net_income": -88277000, "net_income_continuing_ops": -96921000, "net_income_to_common": -88277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 336495000, "short_term_investments": 23666000, "net_receivables": 344395000, "inventory": null, "other_current_assets": null, "total_current_assets": 680890000, "net_ppe": null, "goodwill": null, "intangible_assets": 141094000, "goodwill_and_intangibles": 141094000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10401717000, "total_assets": 11082607000, "short_term_debt": 658424000, "accounts_payable": 134621000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 658424000, "long_term_debt": 5068376000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6071093000, "total_liabilities": 6729517000, "total_debt": 5726800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -741880000, "total_equity": 3870426000, "shares_outstanding": 76511000, "operating_cash_flow": 82906000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 527280000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -330799000, "dividends_paid": 242635000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 252750000, "free_cash_flow": 610186000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158482000", "ebitda": "414195000", "netIncome": "-88277000", "grossProfit": "341788000", "depreciation": "None", "totalRevenue": "1003046000", "costOfRevenue": "661258000", "interestIncome": "252925000", "incomeBeforeTax": "-96921000", "interestExpense": "255403000", "operatingIncome": "154006000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-192669000", "nonInterestIncome": "None", "operatingExpenses": "187782000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "661258000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "255713000", "sellingGeneralAndAdministrative": "103252000", "netIncomeFromContinuingOperations": "-96921000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "711000", "currentDebt": "None", "investments": "None", "totalAssets": "11082607000", "longTermDebt": "5068376000", "shortTermDebt": "658424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "141094000", "reportedCurrency": "USD", "retainedEarnings": "-741880000", "totalLiabilities": "6729517000", "otherCurrentAssets": "-664990000", "totalCurrentAssets": "680890000", "currentLongTermDebt": "637796000", "longTermInvestments": "2946071000", "shortTermInvestments": "23666000", "currentNetReceivables": "344395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10401717000", "currentAccountsPayable": "134621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5717685000", "shortLongTermDebtTotal": "7971340000", "totalShareholderEquity": "3870426000", "capitalLeaseObligations": "913375000", "otherCurrentLiabilities": "220654000", "totalCurrentLiabilities": "658424000", "otherNonCurrentLiabilities": "1484909000", "totalNonCurrentLiabilities": "6071093000", "cashAndShortTermInvestments": "336495000", "commonStockSharesOutstanding": "76511000", "intangibleAssetsExcludingGoodwill": "141094000", "cashAndCashEquivalentsAtCarryingValue": "336495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-88277000", "profitLoss": "None", "dividendPayout": "242635000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82906000", "capitalExpenditures": "527280000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "252750000", "cashflowFromInvestment": "-330799000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "242635000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13903000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "255713000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "income_statement": { "revenue": 706577000, "cost_of_revenue": 453947000, "gross_profit": 252630000, "ebit": -40730000, "ebitda": 169291000, "pretax_income": 30222000, "tax_provision": null, "net_income": 30653000, "net_income_to_common": 30653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184294000, "total_current_assets": 1378081000, "total_assets": 10470099000, "short_term_debt": 316240000, "long_term_debt": 3880673000, "total_debt": 4196913000, "total_liabilities": 5915143000, "total_equity": 3951300000, "shares_outstanding": 70268000, "goodwill_and_intangibles": 181066000 }, "cash_flow": { "operating_cash_flow": 291069000, "capital_expenditure": 211869000, "free_cash_flow": 502938000, "dividends_paid": 218823000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330246, "ticker_id": 3641, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-40730000", "ebitda": "169291000", "netIncome": "30653000", "grossProfit": "252630000", "depreciation": "None", "totalRevenue": "706577000", "costOfRevenue": "453947000", "interestIncome": "3962000", "incomeBeforeTax": "30222000", "interestExpense": "165322000", "operatingIncome": "167443000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-168473000", "nonInterestIncome": "None", "operatingExpenses": "85187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210021000", "sellingGeneralAndAdministrative": "85187000", "netIncomeFromContinuingOperations": "30222000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "711000", "currentDebt": "None", "investments": "None", "totalAssets": "10470099000", "longTermDebt": "3880673000", "shortTermDebt": "316240000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "181066000", "reportedCurrency": "USD", "retainedEarnings": "-449101000", "totalLiabilities": "5915143000", "otherCurrentAssets": "124532000", "totalCurrentAssets": "1378081000", "currentLongTermDebt": "316240000", "longTermInvestments": "2993864000", "shortTermInvestments": "22812000", "currentNetReceivables": "1046443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9069206000", "currentAccountsPayable": "122674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5347299000", "shortLongTermDebtTotal": "4524624000", "totalShareholderEquity": "3951300000", "capitalLeaseObligations": "917842000", "otherCurrentLiabilities": "38343000", "totalCurrentLiabilities": "642144000", "otherNonCurrentLiabilities": "474484000", "totalNonCurrentLiabilities": "5272999000", "cashAndShortTermInvestments": "184294000", "commonStockSharesOutstanding": "70268000", "intangibleAssetsExcludingGoodwill": "181066000", "cashAndCashEquivalentsAtCarryingValue": "184294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28754000", "profitLoss": "None", "dividendPayout": "218823000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "291069000", "capitalExpenditures": "211869000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-251524000", "cashflowFromInvestment": "-43426000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218823000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-182000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207443000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 706577000, "cost_of_revenue": 453947000, "gross_profit": 252630000, "research_and_development": null, "selling_general_admin": 85187000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -40730000, "depreciation_amortisation": 210021000, "ebitda": 169291000, "interest_expense": 165322000, "interest_income": null, "other_non_operating": null, "pretax_income": 30222000, "tax_provision": null, "effective_tax_rate": null, "net_income": 30653000, "net_income_continuing_ops": 30222000, "net_income_to_common": 30653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184294000, "short_term_investments": 22812000, "net_receivables": 1046443000, "inventory": null, "other_current_assets": null, "total_current_assets": 1378081000, "net_ppe": null, "goodwill": null, "intangible_assets": 181066000, "goodwill_and_intangibles": 181066000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9069206000, "total_assets": 10470099000, "short_term_debt": 316240000, "accounts_payable": 122674000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 642144000, "long_term_debt": 3880673000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5272999000, "total_liabilities": 5915143000, "total_debt": 4196913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -449101000, "total_equity": 3951300000, "shares_outstanding": 70268000, "operating_cash_flow": 291069000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 211869000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43426000, "dividends_paid": 218823000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -251524000, "free_cash_flow": 502938000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-40730000", "ebitda": "169291000", "netIncome": "30653000", "grossProfit": "252630000", "depreciation": "None", "totalRevenue": "706577000", "costOfRevenue": "453947000", "interestIncome": "3962000", "incomeBeforeTax": "30222000", "interestExpense": "165322000", "operatingIncome": "167443000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-168473000", "nonInterestIncome": "None", "operatingExpenses": "85187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210021000", "sellingGeneralAndAdministrative": "85187000", "netIncomeFromContinuingOperations": "30222000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "711000", "currentDebt": "None", "investments": "None", "totalAssets": "10470099000", "longTermDebt": "3880673000", "shortTermDebt": "316240000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "181066000", "reportedCurrency": "USD", "retainedEarnings": "-449101000", "totalLiabilities": "5915143000", "otherCurrentAssets": "124532000", "totalCurrentAssets": "1378081000", "currentLongTermDebt": "316240000", "longTermInvestments": "2993864000", "shortTermInvestments": "22812000", "currentNetReceivables": "1046443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9069206000", "currentAccountsPayable": "122674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5347299000", "shortLongTermDebtTotal": "4524624000", "totalShareholderEquity": "3951300000", "capitalLeaseObligations": "917842000", "otherCurrentLiabilities": "38343000", "totalCurrentLiabilities": "642144000", "otherNonCurrentLiabilities": "474484000", "totalNonCurrentLiabilities": "5272999000", "cashAndShortTermInvestments": "184294000", "commonStockSharesOutstanding": "70268000", "intangibleAssetsExcludingGoodwill": "181066000", "cashAndCashEquivalentsAtCarryingValue": "184294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28754000", "profitLoss": "None", "dividendPayout": "218823000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "291069000", "capitalExpenditures": "211869000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-251524000", "cashflowFromInvestment": "-43426000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218823000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-182000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207443000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "income_statement": { "revenue": 837201000, "cost_of_revenue": 462066000, "gross_profit": 375135000, "ebit": 6735000, "ebitda": 240320000, "pretax_income": -585557000, "tax_provision": -42033000, "net_income": -543524000, "net_income_to_common": -543524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221823000, "total_current_assets": 655201000, "total_assets": 9531181000, "short_term_debt": 554752000, "long_term_debt": 2935995000, "total_debt": 3490747000, "total_liabilities": 5270704000, "total_equity": 3786315000, "shares_outstanding": 69032000, "goodwill_and_intangibles": 4778000 }, "cash_flow": { "operating_cash_flow": 229503000, "capital_expenditure": 259663000, "free_cash_flow": 489166000, "dividends_paid": 230931000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330251, "ticker_id": 3641, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6735000", "ebitda": "240320000", "netIncome": "-543524000", "grossProfit": "375135000", "depreciation": "None", "totalRevenue": "837201000", "costOfRevenue": "462066000", "interestIncome": "2367000", "incomeBeforeTax": "-585557000", "interestExpense": "144951000", "operatingIncome": "263746000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-42033000", "reportedCurrency": "USD", "netInterestIncome": "-155569000", "nonInterestIncome": "None", "operatingExpenses": "111389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.62", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462066000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233585000", "sellingGeneralAndAdministrative": "93356000", "netIncomeFromContinuingOperations": "-503329000" }, "balance": { "goodwill": "None", "inventory": "-33456000", "commonStock": "660000", "currentDebt": "None", "investments": "None", "totalAssets": "9531181000", "longTermDebt": "2935995000", "shortTermDebt": "554752000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4778000", "reportedCurrency": "USD", "retainedEarnings": "-151551000", "totalLiabilities": "5270704000", "otherCurrentAssets": "113696000", "totalCurrentAssets": "655201000", "currentLongTermDebt": "554752000", "longTermInvestments": "3330058000", "shortTermInvestments": "9591000", "currentNetReceivables": "310091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8875980000", "currentAccountsPayable": "153164000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5020789000", "shortLongTermDebtTotal": "4423970000", "totalShareholderEquity": "3786315000", "capitalLeaseObligations": "933223000", "otherCurrentLiabilities": "38210000", "totalCurrentLiabilities": "880179000", "otherNonCurrentLiabilities": "521307000", "totalNonCurrentLiabilities": "4390525000", "cashAndShortTermInvestments": "221823000", "commonStockSharesOutstanding": "69032000", "intangibleAssetsExcludingGoodwill": "4778000", "cashAndCashEquivalentsAtCarryingValue": "221823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-599337000", "profitLoss": "None", "dividendPayout": "230931000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2070000", "operatingCashflow": "229503000", "capitalExpenditures": "259663000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-449383000", "cashflowFromInvestment": "171345000", "stockBasedCompensation": "60866055", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230931000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20776000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "255647000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 837201000, "cost_of_revenue": 462066000, "gross_profit": 375135000, "research_and_development": 0.62, "selling_general_admin": 93356000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6735000, "depreciation_amortisation": 233585000, "ebitda": 240320000, "interest_expense": 144951000, "interest_income": null, "other_non_operating": null, "pretax_income": -585557000, "tax_provision": -42033000, "effective_tax_rate": null, "net_income": -543524000, "net_income_continuing_ops": -503329000, "net_income_to_common": -543524000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 221823000, "short_term_investments": 9591000, "net_receivables": 310091000, "inventory": -33456000, "other_current_assets": null, "total_current_assets": 655201000, "net_ppe": null, "goodwill": null, "intangible_assets": 4778000, "goodwill_and_intangibles": 4778000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8875980000, "total_assets": 9531181000, "short_term_debt": 554752000, "accounts_payable": 153164000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 880179000, "long_term_debt": 2935995000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4390525000, "total_liabilities": 5270704000, "total_debt": 3490747000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -151551000, "total_equity": 3786315000, "shares_outstanding": 69032000, "operating_cash_flow": 229503000, "stock_based_compensation": 60866055, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 259663000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 171345000, "dividends_paid": 230931000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -449383000, "free_cash_flow": 489166000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6735000", "ebitda": "240320000", "netIncome": "-543524000", "grossProfit": "375135000", "depreciation": "None", "totalRevenue": "837201000", "costOfRevenue": "462066000", "interestIncome": "2367000", "incomeBeforeTax": "-585557000", "interestExpense": "144951000", "operatingIncome": "263746000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-42033000", "reportedCurrency": "USD", "netInterestIncome": "-155569000", "nonInterestIncome": "None", "operatingExpenses": "111389000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.62", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462066000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233585000", "sellingGeneralAndAdministrative": "93356000", "netIncomeFromContinuingOperations": "-503329000" }, "balance": { "goodwill": "None", "inventory": "-33456000", "commonStock": "660000", "currentDebt": "None", "investments": "None", "totalAssets": "9531181000", "longTermDebt": "2935995000", "shortTermDebt": "554752000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4778000", "reportedCurrency": "USD", "retainedEarnings": "-151551000", "totalLiabilities": "5270704000", "otherCurrentAssets": "113696000", "totalCurrentAssets": "655201000", "currentLongTermDebt": "554752000", "longTermInvestments": "3330058000", "shortTermInvestments": "9591000", "currentNetReceivables": "310091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8875980000", "currentAccountsPayable": "153164000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5020789000", "shortLongTermDebtTotal": "4423970000", "totalShareholderEquity": "3786315000", "capitalLeaseObligations": "933223000", "otherCurrentLiabilities": "38210000", "totalCurrentLiabilities": "880179000", "otherNonCurrentLiabilities": "521307000", "totalNonCurrentLiabilities": "4390525000", "cashAndShortTermInvestments": "221823000", "commonStockSharesOutstanding": "69032000", "intangibleAssetsExcludingGoodwill": "4778000", "cashAndCashEquivalentsAtCarryingValue": "221823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-599337000", "profitLoss": "None", "dividendPayout": "230931000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2070000", "operatingCashflow": "229503000", "capitalExpenditures": "259663000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-449383000", "cashflowFromInvestment": "171345000", "stockBasedCompensation": "60866055", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230931000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20776000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "255647000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "income_statement": { "revenue": 861496000, "cost_of_revenue": 428441000, "gross_profit": 433055000, "ebit": 120443000, "ebitda": 330893000, "pretax_income": -76303000, "tax_provision": 89473000, "net_income": -71631000, "net_income_to_common": -71631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203273000, "total_current_assets": 715030000, "total_assets": 12355794000, "short_term_debt": 443217000, "long_term_debt": 5062024000, "total_debt": 5505241000, "total_liabilities": 7260936000, "total_equity": 4762976000, "shares_outstanding": 69053000, "goodwill_and_intangibles": 213486000 }, "cash_flow": { "operating_cash_flow": 276088000, "capital_expenditure": 64491000, "free_cash_flow": 340579000, "dividends_paid": 262136000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330256, "ticker_id": 3641, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120443000", "ebitda": "330893000", "netIncome": "-71631000", "grossProfit": "433055000", "depreciation": "None", "totalRevenue": "861496000", "costOfRevenue": "428441000", "interestIncome": "163497000", "incomeBeforeTax": "-76303000", "interestExpense": "89473000", "operatingIncome": "339257000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "89473000", "reportedCurrency": "USD", "netInterestIncome": "-97290000", "nonInterestIncome": "None", "operatingExpenses": "93798000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "-150391000", "costofGoodsAndServicesSold": "428441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210450000", "sellingGeneralAndAdministrative": "93798000", "netIncomeFromContinuingOperations": "-76303000" }, "balance": { "goodwill": "None", "inventory": "-57660000", "commonStock": "656000", "currentDebt": "None", "investments": "None", "totalAssets": "12355794000", "longTermDebt": "5062024000", "shortTermDebt": "443217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "213486000", "reportedCurrency": "USD", "retainedEarnings": "651138000", "totalLiabilities": "7260936000", "otherCurrentAssets": "180781000", "totalCurrentAssets": "715030000", "currentLongTermDebt": "450000000", "longTermInvestments": "3813417000", "shortTermInvestments": "11240000", "currentNetReceivables": "319736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11585344000", "currentAccountsPayable": "154867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7159245000", "shortLongTermDebtTotal": "6511342000", "totalShareholderEquity": "4762976000", "capitalLeaseObligations": "999318000", "otherCurrentLiabilities": "35796000", "totalCurrentLiabilities": "906128000", "otherNonCurrentLiabilities": "286683000", "totalNonCurrentLiabilities": "6354808000", "cashAndShortTermInvestments": "203273000", "commonStockSharesOutstanding": "69053000", "intangibleAssetsExcludingGoodwill": "213486000", "cashAndCashEquivalentsAtCarryingValue": "203273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76303000", "profitLoss": "None", "dividendPayout": "262136000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "276088000", "capitalExpenditures": "64491000", "changeInReceivables": "21036000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-654823000", "cashflowFromInvestment": "425805000", "stockBasedCompensation": "56333905", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "262136000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "47070000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-169164000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 861496000, "cost_of_revenue": 428441000, "gross_profit": 433055000, "research_and_development": 0.08, "selling_general_admin": 93798000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120443000, "depreciation_amortisation": 210450000, "ebitda": 330893000, "interest_expense": 89473000, "interest_income": null, "other_non_operating": null, "pretax_income": -76303000, "tax_provision": 89473000, "effective_tax_rate": null, "net_income": -71631000, "net_income_continuing_ops": -76303000, "net_income_to_common": -71631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203273000, "short_term_investments": 11240000, "net_receivables": 319736000, "inventory": -57660000, "other_current_assets": null, "total_current_assets": 715030000, "net_ppe": null, "goodwill": null, "intangible_assets": 213486000, "goodwill_and_intangibles": 213486000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11585344000, "total_assets": 12355794000, "short_term_debt": 443217000, "accounts_payable": 154867000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 906128000, "long_term_debt": 5062024000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6354808000, "total_liabilities": 7260936000, "total_debt": 5505241000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 651138000, "total_equity": 4762976000, "shares_outstanding": 69053000, "operating_cash_flow": 276088000, "stock_based_compensation": 56333905, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64491000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 425805000, "dividends_paid": 262136000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -654823000, "free_cash_flow": 340579000, "net_change_in_cash": 47070000 }, "raw_data": { "income": { "ebit": "120443000", "ebitda": "330893000", "netIncome": "-71631000", "grossProfit": "433055000", "depreciation": "None", "totalRevenue": "861496000", "costOfRevenue": "428441000", "interestIncome": "163497000", "incomeBeforeTax": "-76303000", "interestExpense": "89473000", "operatingIncome": "339257000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "89473000", "reportedCurrency": "USD", "netInterestIncome": "-97290000", "nonInterestIncome": "None", "operatingExpenses": "93798000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "-150391000", "costofGoodsAndServicesSold": "428441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210450000", "sellingGeneralAndAdministrative": "93798000", "netIncomeFromContinuingOperations": "-76303000" }, "balance": { "goodwill": "None", "inventory": "-57660000", "commonStock": "656000", "currentDebt": "None", "investments": "None", "totalAssets": "12355794000", "longTermDebt": "5062024000", "shortTermDebt": "443217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "213486000", "reportedCurrency": "USD", "retainedEarnings": "651138000", "totalLiabilities": "7260936000", "otherCurrentAssets": "180781000", "totalCurrentAssets": "715030000", "currentLongTermDebt": "450000000", "longTermInvestments": "3813417000", "shortTermInvestments": "11240000", "currentNetReceivables": "319736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11585344000", "currentAccountsPayable": "154867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7159245000", "shortLongTermDebtTotal": "6511342000", "totalShareholderEquity": "4762976000", "capitalLeaseObligations": "999318000", "otherCurrentLiabilities": "35796000", "totalCurrentLiabilities": "906128000", "otherNonCurrentLiabilities": "286683000", "totalNonCurrentLiabilities": "6354808000", "cashAndShortTermInvestments": "203273000", "commonStockSharesOutstanding": "69053000", "intangibleAssetsExcludingGoodwill": "213486000", "cashAndCashEquivalentsAtCarryingValue": "203273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76303000", "profitLoss": "None", "dividendPayout": "262136000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "276088000", "capitalExpenditures": "64491000", "changeInReceivables": "21036000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-654823000", "cashflowFromInvestment": "425805000", "stockBasedCompensation": "56333905", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "262136000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "47070000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-169164000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "223123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "income_statement": { "revenue": 805908000, "cost_of_revenue": 365692000, "gross_profit": 440216000, "ebit": 127335000, "ebitda": 340144000, "pretax_income": 480632000, "tax_provision": 39062000, "net_income": 457059000, "net_income_to_common": 457059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251417000, "total_current_assets": 837928000, "total_assets": 11066629000, "short_term_debt": 381334000, "long_term_debt": 3627030000, "total_debt": 4008364000, "total_liabilities": 5748049000, "total_equity": 4764876000, "shares_outstanding": 70769000, "goodwill_and_intangibles": 17079000 }, "cash_flow": { "operating_cash_flow": 255979000, "capital_expenditure": 152791000, "free_cash_flow": 408770000, "dividends_paid": 271075000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330261, "ticker_id": 3641, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "127335000", "ebitda": "340144000", "netIncome": "457059000", "grossProfit": "440216000", "depreciation": "None", "totalRevenue": "805908000", "costOfRevenue": "365692000", "interestIncome": "39596000", "incomeBeforeTax": "480632000", "interestExpense": "72280000", "operatingIncome": "345304000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "39062000", "reportedCurrency": "USD", "netInterestIncome": "-82315000", "nonInterestIncome": "None", "operatingExpenses": "94912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.58", "otherNonOperatingIncome": "186283000", "costofGoodsAndServicesSold": "365692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212809000", "sellingGeneralAndAdministrative": "94912000", "netIncomeFromContinuingOperations": "480632000" }, "balance": { "goodwill": "None", "inventory": "-1896000", "commonStock": "672000", "currentDebt": "None", "investments": "None", "totalAssets": "11066629000", "longTermDebt": "3627030000", "shortTermDebt": "381334000", "treasuryStock": "-126160000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "17079000", "reportedCurrency": "USD", "retainedEarnings": "975781000", "totalLiabilities": "5748049000", "otherCurrentAssets": "226422000", "totalCurrentAssets": "837928000", "currentLongTermDebt": "390000000", "longTermInvestments": "4086657000", "shortTermInvestments": "34752000", "currentNetReceivables": "325337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10251057000", "currentAccountsPayable": "157571000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5754708000", "shortLongTermDebtTotal": "4971314000", "totalShareholderEquity": "4764876000", "capitalLeaseObligations": "954284000", "otherCurrentLiabilities": "272856000", "totalCurrentLiabilities": "919036000", "otherNonCurrentLiabilities": "247699000", "totalNonCurrentLiabilities": "4837679000", "cashAndShortTermInvestments": "251417000", "commonStockSharesOutstanding": "70769000", "intangibleAssetsExcludingGoodwill": "17079000", "cashAndCashEquivalentsAtCarryingValue": "251417000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "480632000", "profitLoss": "None", "dividendPayout": "271075000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-21623000", "operatingCashflow": "255979000", "capitalExpenditures": "152791000", "changeInReceivables": "-29288000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1285371000", "cashflowFromInvestment": "993581000", "stockBasedCompensation": "50397054", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "271075000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35811000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-347443000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228293000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 805908000, "cost_of_revenue": 365692000, "gross_profit": 440216000, "research_and_development": 0.58, "selling_general_admin": 94912000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 127335000, "depreciation_amortisation": 212809000, "ebitda": 340144000, "interest_expense": 72280000, "interest_income": null, "other_non_operating": null, "pretax_income": 480632000, "tax_provision": 39062000, "effective_tax_rate": null, "net_income": 457059000, "net_income_continuing_ops": 480632000, "net_income_to_common": 457059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251417000, "short_term_investments": 34752000, "net_receivables": 325337000, "inventory": -1896000, "other_current_assets": null, "total_current_assets": 837928000, "net_ppe": null, "goodwill": null, "intangible_assets": 17079000, "goodwill_and_intangibles": 17079000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10251057000, "total_assets": 11066629000, "short_term_debt": 381334000, "accounts_payable": 157571000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 919036000, "long_term_debt": 3627030000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4837679000, "total_liabilities": 5748049000, "total_debt": 4008364000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 975781000, "total_equity": 4764876000, "shares_outstanding": 70769000, "operating_cash_flow": 255979000, "stock_based_compensation": 50397054, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152791000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 993581000, "dividends_paid": 271075000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1285371000, "free_cash_flow": 408770000, "net_change_in_cash": -35811000 }, "raw_data": { "income": { "ebit": "127335000", "ebitda": "340144000", "netIncome": "457059000", "grossProfit": "440216000", "depreciation": "None", "totalRevenue": "805908000", "costOfRevenue": "365692000", "interestIncome": "39596000", "incomeBeforeTax": "480632000", "interestExpense": "72280000", "operatingIncome": "345304000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "39062000", "reportedCurrency": "USD", "netInterestIncome": "-82315000", "nonInterestIncome": "None", "operatingExpenses": "94912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.58", "otherNonOperatingIncome": "186283000", "costofGoodsAndServicesSold": "365692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212809000", "sellingGeneralAndAdministrative": "94912000", "netIncomeFromContinuingOperations": "480632000" }, "balance": { "goodwill": "None", "inventory": "-1896000", "commonStock": "672000", "currentDebt": "None", "investments": "None", "totalAssets": "11066629000", "longTermDebt": "3627030000", "shortTermDebt": "381334000", "treasuryStock": "-126160000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "17079000", "reportedCurrency": "USD", "retainedEarnings": "975781000", "totalLiabilities": "5748049000", "otherCurrentAssets": "226422000", "totalCurrentAssets": "837928000", "currentLongTermDebt": "390000000", "longTermInvestments": "4086657000", "shortTermInvestments": "34752000", "currentNetReceivables": "325337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10251057000", "currentAccountsPayable": "157571000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5754708000", "shortLongTermDebtTotal": "4971314000", "totalShareholderEquity": "4764876000", "capitalLeaseObligations": "954284000", "otherCurrentLiabilities": "272856000", "totalCurrentLiabilities": "919036000", "otherNonCurrentLiabilities": "247699000", "totalNonCurrentLiabilities": "4837679000", "cashAndShortTermInvestments": "251417000", "commonStockSharesOutstanding": "70769000", "intangibleAssetsExcludingGoodwill": "17079000", "cashAndCashEquivalentsAtCarryingValue": "251417000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "480632000", "profitLoss": "None", "dividendPayout": "271075000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-21623000", "operatingCashflow": "255979000", "capitalExpenditures": "152791000", "changeInReceivables": "-29288000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1285371000", "cashflowFromInvestment": "993581000", "stockBasedCompensation": "50397054", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "271075000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35811000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-347443000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228293000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "income_statement": { "revenue": 1027549000, "cost_of_revenue": 423856000, "gross_profit": 603693000, "ebit": 198199000, "ebitda": 511867000, "pretax_income": 414758000, "tax_provision": 126440000, "net_income": 379802000, "net_income_to_common": 379802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266059000, "total_current_assets": 783320000, "total_assets": 11707567000, "short_term_debt": 105262000, "long_term_debt": 4823466000, "total_debt": 4928728000, "total_liabilities": 6211341000, "total_equity": 4909763000, "shares_outstanding": 77243000, "goodwill_and_intangibles": 25150000 }, "cash_flow": { "operating_cash_flow": 554236000, "capital_expenditure": 86846000, "free_cash_flow": 641082000, "dividends_paid": 293996000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330266, "ticker_id": 3641, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198199000", "ebitda": "511867000", "netIncome": "379802000", "grossProfit": "603693000", "depreciation": "None", "totalRevenue": "1027549000", "costOfRevenue": "423856000", "interestIncome": "36815000", "incomeBeforeTax": "414758000", "interestExpense": "118858000", "operatingIncome": "511867000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "126440000", "reportedCurrency": "USD", "netInterestIncome": "-128473000", "nonInterestIncome": "None", "operatingExpenses": "91826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.39", "otherNonOperatingIncome": "181478000", "costofGoodsAndServicesSold": "423856000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "313668000", "sellingGeneralAndAdministrative": "91826000", "netIncomeFromContinuingOperations": "316733000" }, "balance": { "goodwill": "None", "inventory": "-27999", "commonStock": "716000", "currentDebt": "None", "investments": "None", "totalAssets": "11707567000", "longTermDebt": "4823466000", "shortTermDebt": "105262000", "treasuryStock": "-124049000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "25150000", "reportedCurrency": "USD", "retainedEarnings": "1015462000", "totalLiabilities": "6211341000", "otherCurrentAssets": "106736000", "totalCurrentAssets": "783320000", "currentLongTermDebt": "110000000", "longTermInvestments": "4899864000", "shortTermInvestments": "28570000", "currentNetReceivables": "381955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10886589000", "currentAccountsPayable": "151309000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5399002000", "shortLongTermDebtTotal": "5420707000", "totalShareholderEquity": "4909763000", "capitalLeaseObligations": "491979000", "otherCurrentLiabilities": "168857000", "totalCurrentLiabilities": "544000000", "otherNonCurrentLiabilities": "913349000", "totalNonCurrentLiabilities": "5672079000", "cashAndShortTermInvestments": "266059000", "commonStockSharesOutstanding": "77243000", "intangibleAssetsExcludingGoodwill": "25150000", "cashAndCashEquivalentsAtCarryingValue": "266059000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "414758000", "profitLoss": "None", "dividendPayout": "293996000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-36055000", "operatingCashflow": "554236000", "capitalExpenditures": "86846000", "changeInReceivables": "-15623000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1479301000", "cashflowFromInvestment": "1056430000", "stockBasedCompensation": "40295459", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "293996000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "131365000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-611233000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "325462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1027549000, "cost_of_revenue": 423856000, "gross_profit": 603693000, "research_and_development": 0.39, "selling_general_admin": 91826000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198199000, "depreciation_amortisation": 313668000, "ebitda": 511867000, "interest_expense": 118858000, "interest_income": null, "other_non_operating": null, "pretax_income": 414758000, "tax_provision": 126440000, "effective_tax_rate": null, "net_income": 379802000, "net_income_continuing_ops": 316733000, "net_income_to_common": 379802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 266059000, "short_term_investments": 28570000, "net_receivables": 381955000, "inventory": -27999, "other_current_assets": null, "total_current_assets": 783320000, "net_ppe": null, "goodwill": null, "intangible_assets": 25150000, "goodwill_and_intangibles": 25150000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10886589000, "total_assets": 11707567000, "short_term_debt": 105262000, "accounts_payable": 151309000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 544000000, "long_term_debt": 4823466000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5672079000, "total_liabilities": 6211341000, "total_debt": 4928728000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1015462000, "total_equity": 4909763000, "shares_outstanding": 77243000, "operating_cash_flow": 554236000, "stock_based_compensation": 40295459, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86846000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1056430000, "dividends_paid": 293996000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1479301000, "free_cash_flow": 641082000, "net_change_in_cash": 131365000 }, "raw_data": { "income": { "ebit": "198199000", "ebitda": "511867000", "netIncome": "379802000", "grossProfit": "603693000", "depreciation": "None", "totalRevenue": "1027549000", "costOfRevenue": "423856000", "interestIncome": "36815000", "incomeBeforeTax": "414758000", "interestExpense": "118858000", "operatingIncome": "511867000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "126440000", "reportedCurrency": "USD", "netInterestIncome": "-128473000", "nonInterestIncome": "None", "operatingExpenses": "91826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.39", "otherNonOperatingIncome": "181478000", "costofGoodsAndServicesSold": "423856000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "313668000", "sellingGeneralAndAdministrative": "91826000", "netIncomeFromContinuingOperations": "316733000" }, "balance": { "goodwill": "None", "inventory": "-27999", "commonStock": "716000", "currentDebt": "None", "investments": "None", "totalAssets": "11707567000", "longTermDebt": "4823466000", "shortTermDebt": "105262000", "treasuryStock": "-124049000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "25150000", "reportedCurrency": "USD", "retainedEarnings": "1015462000", "totalLiabilities": "6211341000", "otherCurrentAssets": "106736000", "totalCurrentAssets": "783320000", "currentLongTermDebt": "110000000", "longTermInvestments": "4899864000", "shortTermInvestments": "28570000", "currentNetReceivables": "381955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10886589000", "currentAccountsPayable": "151309000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5399002000", "shortLongTermDebtTotal": "5420707000", "totalShareholderEquity": "4909763000", "capitalLeaseObligations": "491979000", "otherCurrentLiabilities": "168857000", "totalCurrentLiabilities": "544000000", "otherNonCurrentLiabilities": "913349000", "totalNonCurrentLiabilities": "5672079000", "cashAndShortTermInvestments": "266059000", "commonStockSharesOutstanding": "77243000", "intangibleAssetsExcludingGoodwill": "25150000", "cashAndCashEquivalentsAtCarryingValue": "266059000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "414758000", "profitLoss": "None", "dividendPayout": "293996000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-36055000", "operatingCashflow": "554236000", "capitalExpenditures": "86846000", "changeInReceivables": "-15623000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1479301000", "cashflowFromInvestment": "1056430000", "stockBasedCompensation": "40295459", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "293996000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "131365000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-611233000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "325462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "income_statement": { "revenue": 1204477000, "cost_of_revenue": 458628000, "gross_profit": 745849000, "ebit": 372616000, "ebitda": 644974000, "pretax_income": 291487000, "tax_provision": 166145000, "net_income": 281345000, "net_income_to_common": 281345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166070000, "total_current_assets": 1011081000, "total_assets": 12766320000, "short_term_debt": 228026000, "long_term_debt": 5274124000, "total_debt": 5502150000, "total_liabilities": 6555975000, "total_equity": 5441315000, "shares_outstanding": 84107707, "goodwill_and_intangibles": 26975000 }, "cash_flow": { "operating_cash_flow": 376473000, "capital_expenditure": 228255000, "free_cash_flow": 604728000, "dividends_paid": 306386000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330271, "ticker_id": 3641, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "372616000", "ebitda": "644974000", "netIncome": "281345000", "grossProfit": "745849000", "depreciation": "None", "totalRevenue": "1204477000", "costOfRevenue": "458628000", "interestIncome": "4124000", "incomeBeforeTax": "291487000", "interestExpense": "194645000", "operatingIncome": "644974000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "166145000", "reportedCurrency": "USD", "netInterestIncome": "-202174000", "nonInterestIncome": "None", "operatingExpenses": "100875000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "13261000", "costofGoodsAndServicesSold": "458628000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272358000", "sellingGeneralAndAdministrative": "101604000", "netIncomeFromContinuingOperations": "262333000" }, "balance": { "goodwill": "None", "inventory": "-4419000", "commonStock": "803000", "currentDebt": "None", "investments": "None", "totalAssets": "12766320000", "longTermDebt": "5274124000", "shortTermDebt": "228026000", "treasuryStock": "-124049000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "26975000", "reportedCurrency": "USD", "retainedEarnings": "1084719000", "totalLiabilities": "6555975000", "otherCurrentAssets": "467024000", "totalCurrentAssets": "1011081000", "currentLongTermDebt": "26640000", "longTermInvestments": "4493148000", "shortTermInvestments": "29887000", "currentNetReceivables": "348100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11649607000", "currentAccountsPayable": "166905000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6724007000", "shortLongTermDebtTotal": "5934256000", "totalShareholderEquity": "5441315000", "capitalLeaseObligations": "426119000", "otherCurrentLiabilities": "107417000", "totalCurrentLiabilities": "616400000", "otherNonCurrentLiabilities": "717251000", "totalNonCurrentLiabilities": "5939575000", "cashAndShortTermInvestments": "166070000", "commonStockSharesOutstanding": "84107707", "intangibleAssetsExcludingGoodwill": "26975000", "cashAndCashEquivalentsAtCarryingValue": "166070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "291487000", "profitLoss": "None", "dividendPayout": "306386000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-22028000", "operatingCashflow": "376473000", "capitalExpenditures": "228255000", "changeInReceivables": "2834000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-528650000", "cashflowFromInvestment": "114494000", "stockBasedCompensation": "37592249", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "306386000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-37683000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-402541000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1204477000, "cost_of_revenue": 458628000, "gross_profit": 745849000, "research_and_development": 0.24, "selling_general_admin": 101604000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 372616000, "depreciation_amortisation": 272358000, "ebitda": 644974000, "interest_expense": 194645000, "interest_income": null, "other_non_operating": null, "pretax_income": 291487000, "tax_provision": 166145000, "effective_tax_rate": null, "net_income": 281345000, "net_income_continuing_ops": 262333000, "net_income_to_common": 281345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166070000, "short_term_investments": 29887000, "net_receivables": 348100000, "inventory": -4419000, "other_current_assets": null, "total_current_assets": 1011081000, "net_ppe": null, "goodwill": null, "intangible_assets": 26975000, "goodwill_and_intangibles": 26975000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11649607000, "total_assets": 12766320000, "short_term_debt": 228026000, "accounts_payable": 166905000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 616400000, "long_term_debt": 5274124000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5939575000, "total_liabilities": 6555975000, "total_debt": 5502150000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1084719000, "total_equity": 5441315000, "shares_outstanding": 84107707, "operating_cash_flow": 376473000, "stock_based_compensation": 37592249, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 228255000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 114494000, "dividends_paid": 306386000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -528650000, "free_cash_flow": 604728000, "net_change_in_cash": -37683000 }, "raw_data": { "income": { "ebit": "372616000", "ebitda": "644974000", "netIncome": "281345000", "grossProfit": "745849000", "depreciation": "None", "totalRevenue": "1204477000", "costOfRevenue": "458628000", "interestIncome": "4124000", "incomeBeforeTax": "291487000", "interestExpense": "194645000", "operatingIncome": "644974000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "166145000", "reportedCurrency": "USD", "netInterestIncome": "-202174000", "nonInterestIncome": "None", "operatingExpenses": "100875000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "13261000", "costofGoodsAndServicesSold": "458628000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "272358000", "sellingGeneralAndAdministrative": "101604000", "netIncomeFromContinuingOperations": "262333000" }, "balance": { "goodwill": "None", "inventory": "-4419000", "commonStock": "803000", "currentDebt": "None", "investments": "None", "totalAssets": "12766320000", "longTermDebt": "5274124000", "shortTermDebt": "228026000", "treasuryStock": "-124049000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "26975000", "reportedCurrency": "USD", "retainedEarnings": "1084719000", "totalLiabilities": "6555975000", "otherCurrentAssets": "467024000", "totalCurrentAssets": "1011081000", "currentLongTermDebt": "26640000", "longTermInvestments": "4493148000", "shortTermInvestments": "29887000", "currentNetReceivables": "348100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11649607000", "currentAccountsPayable": "166905000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6724007000", "shortLongTermDebtTotal": "5934256000", "totalShareholderEquity": "5441315000", "capitalLeaseObligations": "426119000", "otherCurrentLiabilities": "107417000", "totalCurrentLiabilities": "616400000", "otherNonCurrentLiabilities": "717251000", "totalNonCurrentLiabilities": "5939575000", "cashAndShortTermInvestments": "166070000", "commonStockSharesOutstanding": "84107707", "intangibleAssetsExcludingGoodwill": "26975000", "cashAndCashEquivalentsAtCarryingValue": "166070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "291487000", "profitLoss": "None", "dividendPayout": "306386000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-22028000", "operatingCashflow": "376473000", "capitalExpenditures": "228255000", "changeInReceivables": "2834000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-528650000", "cashflowFromInvestment": "114494000", "stockBasedCompensation": "37592249", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "306386000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-37683000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-402541000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "income_statement": { "revenue": 1234703000, "cost_of_revenue": 455502000, "gross_profit": 779201000, "ebit": 407063000, "ebitda": 684554000, "pretax_income": 270856000, "tax_provision": -186906000, "net_income": 258646000, "net_income_to_common": 258646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129475000, "total_current_assets": 713358000, "total_assets": 12751358000, "short_term_debt": 500000000, "long_term_debt": 5093121000, "total_debt": 5593121000, "total_liabilities": 6115271000, "total_equity": 6636087000, "shares_outstanding": 86545569, "goodwill_and_intangibles": 25500000 }, "cash_flow": { "operating_cash_flow": 441537000, "capital_expenditure": 1880392000, "free_cash_flow": 2321929000, "dividends_paid": 313230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330276, "ticker_id": 3641, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "407063000", "ebitda": "684554000", "netIncome": "258646000", "grossProfit": "779201000", "depreciation": "None", "totalRevenue": "1234703000", "costOfRevenue": "455502000", "interestIncome": "1957000", "incomeBeforeTax": "270856000", "interestExpense": "210626000", "operatingIncome": "686570000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-186906000", "reportedCurrency": "USD", "netInterestIncome": "-221077000", "nonInterestIncome": "None", "operatingExpenses": "92631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "12408000", "costofGoodsAndServicesSold": "455502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277491000", "sellingGeneralAndAdministrative": "93730000", "netIncomeFromContinuingOperations": "2277208000" }, "balance": { "goodwill": "None", "inventory": "-18675999", "commonStock": "847000", "currentDebt": "None", "investments": "None", "totalAssets": "12751358000", "longTermDebt": "5093121000", "shortTermDebt": "500000000", "treasuryStock": "-124049000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "25500000", "reportedCurrency": "USD", "retainedEarnings": "1278998000", "totalLiabilities": "6115271000", "otherCurrentAssets": "149638000", "totalCurrentAssets": "713358000", "currentLongTermDebt": "6241000", "longTermInvestments": "5118413000", "shortTermInvestments": "28638000", "currentNetReceivables": "405607000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12038000000", "currentAccountsPayable": "147061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6414798000", "shortLongTermDebtTotal": "5593121000", "totalShareholderEquity": "6636087000", "capitalLeaseObligations": "43616000", "otherCurrentLiabilities": "107187000", "totalCurrentLiabilities": "848701000", "otherNonCurrentLiabilities": "116566000", "totalNonCurrentLiabilities": "5266570000", "cashAndShortTermInvestments": "129475000", "commonStockSharesOutstanding": "86545569", "intangibleAssetsExcludingGoodwill": "25500000", "cashAndCashEquivalentsAtCarryingValue": "129475000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "270856000", "profitLoss": "None", "dividendPayout": "313230000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-9354000", "operatingCashflow": "441537000", "capitalExpenditures": "1880392000", "changeInReceivables": "5924000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1094112000", "cashflowFromInvestment": "681662000", "stockBasedCompensation": "42557704", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "313230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29087000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-980749000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "289899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1234703000, "cost_of_revenue": 455502000, "gross_profit": 779201000, "research_and_development": 0.22, "selling_general_admin": 93730000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 407063000, "depreciation_amortisation": 277491000, "ebitda": 684554000, "interest_expense": 210626000, "interest_income": null, "other_non_operating": null, "pretax_income": 270856000, "tax_provision": -186906000, "effective_tax_rate": null, "net_income": 258646000, "net_income_continuing_ops": 2277208000, "net_income_to_common": 258646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129475000, "short_term_investments": 28638000, "net_receivables": 405607000, "inventory": -18675999, "other_current_assets": null, "total_current_assets": 713358000, "net_ppe": null, "goodwill": null, "intangible_assets": 25500000, "goodwill_and_intangibles": 25500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12038000000, "total_assets": 12751358000, "short_term_debt": 500000000, "accounts_payable": 147061000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 848701000, "long_term_debt": 5093121000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5266570000, "total_liabilities": 6115271000, "total_debt": 5593121000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1278998000, "total_equity": 6636087000, "shares_outstanding": 86545569, "operating_cash_flow": 441537000, "stock_based_compensation": 42557704, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1880392000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 681662000, "dividends_paid": 313230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1094112000, "free_cash_flow": 2321929000, "net_change_in_cash": 29087000 }, "raw_data": { "income": { "ebit": "407063000", "ebitda": "684554000", "netIncome": "258646000", "grossProfit": "779201000", "depreciation": "None", "totalRevenue": "1234703000", "costOfRevenue": "455502000", "interestIncome": "1957000", "incomeBeforeTax": "270856000", "interestExpense": "210626000", "operatingIncome": "686570000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-186906000", "reportedCurrency": "USD", "netInterestIncome": "-221077000", "nonInterestIncome": "None", "operatingExpenses": "92631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "12408000", "costofGoodsAndServicesSold": "455502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277491000", "sellingGeneralAndAdministrative": "93730000", "netIncomeFromContinuingOperations": "2277208000" }, "balance": { "goodwill": "None", "inventory": "-18675999", "commonStock": "847000", "currentDebt": "None", "investments": "None", "totalAssets": "12751358000", "longTermDebt": "5093121000", "shortTermDebt": "500000000", "treasuryStock": "-124049000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "25500000", "reportedCurrency": "USD", "retainedEarnings": "1278998000", "totalLiabilities": "6115271000", "otherCurrentAssets": "149638000", "totalCurrentAssets": "713358000", "currentLongTermDebt": "6241000", "longTermInvestments": "5118413000", "shortTermInvestments": "28638000", "currentNetReceivables": "405607000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12038000000", "currentAccountsPayable": "147061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6414798000", "shortLongTermDebtTotal": "5593121000", "totalShareholderEquity": "6636087000", "capitalLeaseObligations": "43616000", "otherCurrentLiabilities": "107187000", "totalCurrentLiabilities": "848701000", "otherNonCurrentLiabilities": "116566000", "totalNonCurrentLiabilities": "5266570000", "cashAndShortTermInvestments": "129475000", "commonStockSharesOutstanding": "86545569", "intangibleAssetsExcludingGoodwill": "25500000", "cashAndCashEquivalentsAtCarryingValue": "129475000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "270856000", "profitLoss": "None", "dividendPayout": "313230000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-9354000", "operatingCashflow": "441537000", "capitalExpenditures": "1880392000", "changeInReceivables": "5924000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1094112000", "cashflowFromInvestment": "681662000", "stockBasedCompensation": "42557704", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "313230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29087000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-980749000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "289899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "income_statement": { "revenue": 253080000, "cost_of_revenue": 249815000, "gross_profit": 3265000, "ebit": -9038000, "ebitda": 60713000, "pretax_income": -77395000, "tax_provision": null, "net_income": -78451000, "net_income_to_common": -78451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 338639000, "total_current_assets": 683254000, "total_assets": 11758750000, "short_term_debt": 959657000, "long_term_debt": 3734509000, "total_debt": 4694166000, "total_liabilities": 7397218000, "total_equity": 3740641000, "shares_outstanding": 72270000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 160022000, "capital_expenditure": 103614000, "free_cash_flow": 263636000, "dividends_paid": 4632000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330239, "ticker_id": 3641, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9038000", "ebitda": "60713000", "netIncome": "-78451000", "grossProfit": "3265000", "depreciation": "None", "totalRevenue": "253080000", "costOfRevenue": "249815000", "interestIncome": "15659000", "incomeBeforeTax": "-77395000", "interestExpense": "65558000", "operatingIncome": "28602000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-53711000", "nonInterestIncome": "None", "operatingExpenses": "-25337000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "249815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69751000", "sellingGeneralAndAdministrative": "22786000", "netIncomeFromContinuingOperations": "-77398000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "711000", "currentDebt": "None", "investments": "None", "totalAssets": "11758750000", "longTermDebt": "3734509000", "shortTermDebt": "959657000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-892890000", "totalLiabilities": "7397218000", "otherCurrentAssets": "None", "totalCurrentAssets": "683254000", "currentLongTermDebt": "813953000", "longTermInvestments": "2911899000", "shortTermInvestments": "25330000", "currentNetReceivables": "344615000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11075496000", "currentAccountsPayable": "118912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6535283000", "totalShareholderEquity": "3740641000", "capitalLeaseObligations": "959657000", "otherCurrentLiabilities": "189842000", "totalCurrentLiabilities": "1128637000", "otherNonCurrentLiabilities": "1342194000", "totalNonCurrentLiabilities": "7397218000", "cashAndShortTermInvestments": "338639000", "commonStockSharesOutstanding": "72270000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "338639000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77398000", "profitLoss": "None", "dividendPayout": "4632000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "160022000", "capitalExpenditures": "103614000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "671725000", "cashflowFromInvestment": "-829603000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4632000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4595000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 253080000, "cost_of_revenue": 249815000, "gross_profit": 3265000, "research_and_development": null, "selling_general_admin": 22786000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9038000, "depreciation_amortisation": 69751000, "ebitda": 60713000, "interest_expense": 65558000, "interest_income": null, "other_non_operating": null, "pretax_income": -77395000, "tax_provision": null, "effective_tax_rate": null, "net_income": -78451000, "net_income_continuing_ops": -77398000, "net_income_to_common": -78451000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 338639000, "short_term_investments": 25330000, "net_receivables": 344615000, "inventory": null, "other_current_assets": null, "total_current_assets": 683254000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11075496000, "total_assets": 11758750000, "short_term_debt": 959657000, "accounts_payable": 118912000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1128637000, "long_term_debt": 3734509000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7397218000, "total_liabilities": 7397218000, "total_debt": 4694166000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -892890000, "total_equity": 3740641000, "shares_outstanding": 72270000, "operating_cash_flow": 160022000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103614000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -829603000, "dividends_paid": 4632000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 671725000, "free_cash_flow": 263636000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9038000", "ebitda": "60713000", "netIncome": "-78451000", "grossProfit": "3265000", "depreciation": "None", "totalRevenue": "253080000", "costOfRevenue": "249815000", "interestIncome": "15659000", "incomeBeforeTax": "-77395000", "interestExpense": "65558000", "operatingIncome": "28602000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-53711000", "nonInterestIncome": "None", "operatingExpenses": "-25337000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "249815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69751000", "sellingGeneralAndAdministrative": "22786000", "netIncomeFromContinuingOperations": "-77398000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "711000", "currentDebt": "None", "investments": "None", "totalAssets": "11758750000", "longTermDebt": "3734509000", "shortTermDebt": "959657000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-892890000", "totalLiabilities": "7397218000", "otherCurrentAssets": "None", "totalCurrentAssets": "683254000", "currentLongTermDebt": "813953000", "longTermInvestments": "2911899000", "shortTermInvestments": "25330000", "currentNetReceivables": "344615000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11075496000", "currentAccountsPayable": "118912000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6535283000", "totalShareholderEquity": "3740641000", "capitalLeaseObligations": "959657000", "otherCurrentLiabilities": "189842000", "totalCurrentLiabilities": "1128637000", "otherNonCurrentLiabilities": "1342194000", "totalNonCurrentLiabilities": "7397218000", "cashAndShortTermInvestments": "338639000", "commonStockSharesOutstanding": "72270000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "338639000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77398000", "profitLoss": "None", "dividendPayout": "4632000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "160022000", "capitalExpenditures": "103614000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "671725000", "cashflowFromInvestment": "-829603000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4632000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4595000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "income_statement": { "revenue": 276467000, "cost_of_revenue": 177633000, "gross_profit": 98834000, "ebit": -37531001, "ebitda": 30307999, "pretax_income": -103720000, "tax_provision": null, "net_income": -98658000, "net_income_to_common": -98658000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336495000, "total_current_assets": 680890000, "total_assets": 11082607000, "short_term_debt": 658424000, "long_term_debt": 5068376000, "total_debt": 5726800000, "total_liabilities": 6729517000, "total_equity": 3870426000, "shares_outstanding": 76594000, "goodwill_and_intangibles": 141094000 }, "cash_flow": { "operating_cash_flow": 28486000, "capital_expenditure": 527280000, "free_cash_flow": 555766000, "dividends_paid": 61653000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330240, "ticker_id": 3641, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-37531001", "ebitda": "30307999", "netIncome": "-98658000", "grossProfit": "98834000", "depreciation": "None", "totalRevenue": "276467000", "costOfRevenue": "177633000", "interestIncome": "121663000", "incomeBeforeTax": "-103720000", "interestExpense": "66188999", "operatingIncome": "13772000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-51323000", "nonInterestIncome": "None", "operatingExpenses": "85062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67839000", "sellingGeneralAndAdministrative": "22647000", "netIncomeFromContinuingOperations": "-103720000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "711000", "currentDebt": "None", "investments": "None", "totalAssets": "11082607000", "longTermDebt": "5068376000", "shortTermDebt": "658424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "141094000", "reportedCurrency": "USD", "retainedEarnings": "-741880000", "totalLiabilities": "6729517000", "otherCurrentAssets": "-218899000", "totalCurrentAssets": "680890000", "currentLongTermDebt": "637796000", "longTermInvestments": "2946071000", "shortTermInvestments": "23666000", "currentNetReceivables": "344395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10401717000", "currentAccountsPayable": "134621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5717685000", "shortLongTermDebtTotal": "7971340000", "totalShareholderEquity": "3870426000", "capitalLeaseObligations": "913375000", "otherCurrentLiabilities": "220654000", "totalCurrentLiabilities": "658424000", "otherNonCurrentLiabilities": "1484909000", "totalNonCurrentLiabilities": "6071093000", "cashAndShortTermInvestments": "336495000", "commonStockSharesOutstanding": "76594000", "intangibleAssetsExcludingGoodwill": "141094000", "cashAndCashEquivalentsAtCarryingValue": "336495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103720000", "profitLoss": "None", "dividendPayout": "61653000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28486000", "capitalExpenditures": "527280000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "240664000", "cashflowFromInvestment": "-289698000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61653000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67839000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 276467000, "cost_of_revenue": 177633000, "gross_profit": 98834000, "research_and_development": null, "selling_general_admin": 22647000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -37531001, "depreciation_amortisation": 67839000, "ebitda": 30307999, "interest_expense": 66188999, "interest_income": null, "other_non_operating": null, "pretax_income": -103720000, "tax_provision": null, "effective_tax_rate": null, "net_income": -98658000, "net_income_continuing_ops": -103720000, "net_income_to_common": -98658000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 336495000, "short_term_investments": 23666000, "net_receivables": 344395000, "inventory": null, "other_current_assets": null, "total_current_assets": 680890000, "net_ppe": null, "goodwill": null, "intangible_assets": 141094000, "goodwill_and_intangibles": 141094000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10401717000, "total_assets": 11082607000, "short_term_debt": 658424000, "accounts_payable": 134621000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 658424000, "long_term_debt": 5068376000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6071093000, "total_liabilities": 6729517000, "total_debt": 5726800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -741880000, "total_equity": 3870426000, "shares_outstanding": 76594000, "operating_cash_flow": 28486000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 527280000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -289698000, "dividends_paid": 61653000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 240664000, "free_cash_flow": 555766000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-37531001", "ebitda": "30307999", "netIncome": "-98658000", "grossProfit": "98834000", "depreciation": "None", "totalRevenue": "276467000", "costOfRevenue": "177633000", "interestIncome": "121663000", "incomeBeforeTax": "-103720000", "interestExpense": "66188999", "operatingIncome": "13772000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-51323000", "nonInterestIncome": "None", "operatingExpenses": "85062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67839000", "sellingGeneralAndAdministrative": "22647000", "netIncomeFromContinuingOperations": "-103720000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "711000", "currentDebt": "None", "investments": "None", "totalAssets": "11082607000", "longTermDebt": "5068376000", "shortTermDebt": "658424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "141094000", "reportedCurrency": "USD", "retainedEarnings": "-741880000", "totalLiabilities": "6729517000", "otherCurrentAssets": "-218899000", "totalCurrentAssets": "680890000", "currentLongTermDebt": "637796000", "longTermInvestments": "2946071000", "shortTermInvestments": "23666000", "currentNetReceivables": "344395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10401717000", "currentAccountsPayable": "134621000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5717685000", "shortLongTermDebtTotal": "7971340000", "totalShareholderEquity": "3870426000", "capitalLeaseObligations": "913375000", "otherCurrentLiabilities": "220654000", "totalCurrentLiabilities": "658424000", "otherNonCurrentLiabilities": "1484909000", "totalNonCurrentLiabilities": "6071093000", "cashAndShortTermInvestments": "336495000", "commonStockSharesOutstanding": "76594000", "intangibleAssetsExcludingGoodwill": "141094000", "cashAndCashEquivalentsAtCarryingValue": "336495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-103720000", "profitLoss": "None", "dividendPayout": "61653000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28486000", "capitalExpenditures": "527280000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "240664000", "cashflowFromInvestment": "-289698000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61653000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-159000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67839000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "income_statement": { "revenue": 244817000, "cost_of_revenue": 37627000, "gross_profit": 207190000, "ebit": 72109000, "ebitda": 135325000, "pretax_income": 24874000, "tax_provision": -10287000, "net_income": 30766000, "net_income_to_common": 30766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17039000, "total_current_assets": 370503000, "total_assets": 11144137000, "short_term_debt": 497846000, "long_term_debt": 3627343000, "total_debt": 4125189000, "total_liabilities": 6742640000, "total_equity": 3968040000, "shares_outstanding": 76428000, "goodwill_and_intangibles": 117054000 }, "cash_flow": { "operating_cash_flow": -6778000, "capital_expenditure": 46894000, "free_cash_flow": 40116000, "dividends_paid": 60586000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330242, "ticker_id": 3641, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72109000", "ebitda": "135325000", "netIncome": "30766000", "grossProfit": "207190000", "depreciation": "None", "totalRevenue": "244817000", "costOfRevenue": "37627000", "interestIncome": "12335000", "incomeBeforeTax": "24874000", "interestExpense": "47235000", "operatingIncome": "183489000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-10287000", "reportedCurrency": "USD", "netInterestIncome": "-48959000", "nonInterestIncome": "None", "operatingExpenses": "23701000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63216000", "sellingGeneralAndAdministrative": "23701000", "netIncomeFromContinuingOperations": "35161000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "221932000", "currentDebt": "None", "investments": "None", "totalAssets": "11144137000", "longTermDebt": "3627343000", "shortTermDebt": "497846000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "117054000", "reportedCurrency": "USD", "retainedEarnings": "-634653000", "totalLiabilities": "6742640000", "otherCurrentAssets": "170004000", "totalCurrentAssets": "370503000", "currentLongTermDebt": "387407000", "longTermInvestments": "2872257000", "shortTermInvestments": "16099000", "currentNetReceivables": "167361000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14411413000", "currentAccountsPayable": "140232000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5739123000", "shortLongTermDebtTotal": "7564499000", "totalShareholderEquity": "3968040000", "capitalLeaseObligations": "917511000", "otherCurrentLiabilities": "41745000", "totalCurrentLiabilities": "843955000", "otherNonCurrentLiabilities": "1466270000", "totalNonCurrentLiabilities": "5660997000", "cashAndShortTermInvestments": "17039000", "commonStockSharesOutstanding": "76428000", "intangibleAssetsExcludingGoodwill": "117054000", "cashAndCashEquivalentsAtCarryingValue": "17039000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35161000", "profitLoss": "None", "dividendPayout": "60586000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6778000", "capitalExpenditures": "46894000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17617000", "cashflowFromInvestment": "3387000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60586000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22362000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 244817000, "cost_of_revenue": 37627000, "gross_profit": 207190000, "research_and_development": null, "selling_general_admin": 23701000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72109000, "depreciation_amortisation": 63216000, "ebitda": 135325000, "interest_expense": 47235000, "interest_income": null, "other_non_operating": null, "pretax_income": 24874000, "tax_provision": -10287000, "effective_tax_rate": null, "net_income": 30766000, "net_income_continuing_ops": 35161000, "net_income_to_common": 30766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17039000, "short_term_investments": 16099000, "net_receivables": 167361000, "inventory": null, "other_current_assets": null, "total_current_assets": 370503000, "net_ppe": null, "goodwill": null, "intangible_assets": 117054000, "goodwill_and_intangibles": 117054000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14411413000, "total_assets": 11144137000, "short_term_debt": 497846000, "accounts_payable": 140232000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 843955000, "long_term_debt": 3627343000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5660997000, "total_liabilities": 6742640000, "total_debt": 4125189000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -634653000, "total_equity": 3968040000, "shares_outstanding": 76428000, "operating_cash_flow": -6778000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46894000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3387000, "dividends_paid": 60586000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17617000, "free_cash_flow": 40116000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72109000", "ebitda": "135325000", "netIncome": "30766000", "grossProfit": "207190000", "depreciation": "None", "totalRevenue": "244817000", "costOfRevenue": "37627000", "interestIncome": "12335000", "incomeBeforeTax": "24874000", "interestExpense": "47235000", "operatingIncome": "183489000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-10287000", "reportedCurrency": "USD", "netInterestIncome": "-48959000", "nonInterestIncome": "None", "operatingExpenses": "23701000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63216000", "sellingGeneralAndAdministrative": "23701000", "netIncomeFromContinuingOperations": "35161000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "221932000", "currentDebt": "None", "investments": "None", "totalAssets": "11144137000", "longTermDebt": "3627343000", "shortTermDebt": "497846000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "117054000", "reportedCurrency": "USD", "retainedEarnings": "-634653000", "totalLiabilities": "6742640000", "otherCurrentAssets": "170004000", "totalCurrentAssets": "370503000", "currentLongTermDebt": "387407000", "longTermInvestments": "2872257000", "shortTermInvestments": "16099000", "currentNetReceivables": "167361000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14411413000", "currentAccountsPayable": "140232000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5739123000", "shortLongTermDebtTotal": "7564499000", "totalShareholderEquity": "3968040000", "capitalLeaseObligations": "917511000", "otherCurrentLiabilities": "41745000", "totalCurrentLiabilities": "843955000", "otherNonCurrentLiabilities": "1466270000", "totalNonCurrentLiabilities": "5660997000", "cashAndShortTermInvestments": "17039000", "commonStockSharesOutstanding": "76428000", "intangibleAssetsExcludingGoodwill": "117054000", "cashAndCashEquivalentsAtCarryingValue": "17039000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35161000", "profitLoss": "None", "dividendPayout": "60586000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-6778000", "capitalExpenditures": "46894000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17617000", "cashflowFromInvestment": "3387000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60586000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22362000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "income_statement": { "revenue": 219141000, "cost_of_revenue": 73520000, "gross_profit": 145621000, "ebit": 62335000, "ebitda": 123999000, "pretax_income": -6817000, "tax_provision": null, "net_income": -5202000, "net_income_to_common": -5202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182912000, "total_current_assets": 2114850000, "total_assets": 11252329000, "short_term_debt": 357018000, "long_term_debt": 3382596000, "total_debt": 3739614000, "total_liabilities": 6889934000, "total_equity": 3986645000, "shares_outstanding": 76278000, "goodwill_and_intangibles": 190653000 }, "cash_flow": { "operating_cash_flow": 90242000, "capital_expenditure": 61819000, "free_cash_flow": 152061000, "dividends_paid": 60200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330243, "ticker_id": 3641, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62335000", "ebitda": "123999000", "netIncome": "-5202000", "grossProfit": "145621000", "depreciation": "None", "totalRevenue": "219141000", "costOfRevenue": "73520000", "interestIncome": "22988000", "incomeBeforeTax": "-6817000", "interestExpense": "68110000", "operatingIncome": "124042000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-47028000", "nonInterestIncome": "None", "operatingExpenses": "21579000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73520000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61664000", "sellingGeneralAndAdministrative": "21579000", "netIncomeFromContinuingOperations": "-6817000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "710000", "currentDebt": "None", "investments": "None", "totalAssets": "11252329000", "longTermDebt": "3382596000", "shortTermDebt": "357018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "190653000", "reportedCurrency": "USD", "retainedEarnings": "-613117000", "totalLiabilities": "6889934000", "otherCurrentAssets": "159905000", "totalCurrentAssets": "2114850000", "currentLongTermDebt": "357018000", "longTermInvestments": "3058422000", "shortTermInvestments": "17151000", "currentNetReceivables": "1754882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9137479000", "currentAccountsPayable": "130656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5386473000", "shortLongTermDebtTotal": "4661215000", "totalShareholderEquity": "3986645000", "capitalLeaseObligations": "921601000", "otherCurrentLiabilities": "38216000", "totalCurrentLiabilities": "684001000", "otherNonCurrentLiabilities": "1901736000", "totalNonCurrentLiabilities": "6205933000", "cashAndShortTermInvestments": "182912000", "commonStockSharesOutstanding": "76278000", "intangibleAssetsExcludingGoodwill": "190653000", "cashAndCashEquivalentsAtCarryingValue": "182912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5723000", "profitLoss": "None", "dividendPayout": "60200000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "90242000", "capitalExpenditures": "61819000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-181794000", "cashflowFromInvestment": "97341000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 219141000, "cost_of_revenue": 73520000, "gross_profit": 145621000, "research_and_development": null, "selling_general_admin": 21579000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62335000, "depreciation_amortisation": 61664000, "ebitda": 123999000, "interest_expense": 68110000, "interest_income": null, "other_non_operating": null, "pretax_income": -6817000, "tax_provision": null, "effective_tax_rate": null, "net_income": -5202000, "net_income_continuing_ops": -6817000, "net_income_to_common": -5202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182912000, "short_term_investments": 17151000, "net_receivables": 1754882000, "inventory": null, "other_current_assets": null, "total_current_assets": 2114850000, "net_ppe": null, "goodwill": null, "intangible_assets": 190653000, "goodwill_and_intangibles": 190653000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9137479000, "total_assets": 11252329000, "short_term_debt": 357018000, "accounts_payable": 130656000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 684001000, "long_term_debt": 3382596000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6205933000, "total_liabilities": 6889934000, "total_debt": 3739614000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -613117000, "total_equity": 3986645000, "shares_outstanding": 76278000, "operating_cash_flow": 90242000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61819000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 97341000, "dividends_paid": 60200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -181794000, "free_cash_flow": 152061000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62335000", "ebitda": "123999000", "netIncome": "-5202000", "grossProfit": "145621000", "depreciation": "None", "totalRevenue": "219141000", "costOfRevenue": "73520000", "interestIncome": "22988000", "incomeBeforeTax": "-6817000", "interestExpense": "68110000", "operatingIncome": "124042000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-47028000", "nonInterestIncome": "None", "operatingExpenses": "21579000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73520000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61664000", "sellingGeneralAndAdministrative": "21579000", "netIncomeFromContinuingOperations": "-6817000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "710000", "currentDebt": "None", "investments": "None", "totalAssets": "11252329000", "longTermDebt": "3382596000", "shortTermDebt": "357018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "190653000", "reportedCurrency": "USD", "retainedEarnings": "-613117000", "totalLiabilities": "6889934000", "otherCurrentAssets": "159905000", "totalCurrentAssets": "2114850000", "currentLongTermDebt": "357018000", "longTermInvestments": "3058422000", "shortTermInvestments": "17151000", "currentNetReceivables": "1754882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9137479000", "currentAccountsPayable": "130656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5386473000", "shortLongTermDebtTotal": "4661215000", "totalShareholderEquity": "3986645000", "capitalLeaseObligations": "921601000", "otherCurrentLiabilities": "38216000", "totalCurrentLiabilities": "684001000", "otherNonCurrentLiabilities": "1901736000", "totalNonCurrentLiabilities": "6205933000", "cashAndShortTermInvestments": "182912000", "commonStockSharesOutstanding": "76278000", "intangibleAssetsExcludingGoodwill": "190653000", "cashAndCashEquivalentsAtCarryingValue": "182912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5723000", "profitLoss": "None", "dividendPayout": "60200000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "90242000", "capitalExpenditures": "61819000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-181794000", "cashflowFromInvestment": "97341000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "income_statement": { "revenue": 241016000, "cost_of_revenue": 121149000, "gross_profit": 119867000, "ebit": 33690000, "ebitda": 99797000, "pretax_income": -21545000, "tax_provision": null, "net_income": -15183000, "net_income_to_common": -15183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180133000, "total_current_assets": 2280300000, "total_assets": 11410623000, "short_term_debt": 486629000, "long_term_debt": 3374823000, "total_debt": 3861452000, "total_liabilities": 6972478000, "total_equity": 3836457000, "shares_outstanding": 76333000, "goodwill_and_intangibles": 200688000 }, "cash_flow": { "operating_cash_flow": 6710000, "capital_expenditure": 74239000, "free_cash_flow": 80949000, "dividends_paid": 60196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330244, "ticker_id": 3641, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33690000", "ebitda": "99797000", "netIncome": "-15183000", "grossProfit": "119867000", "depreciation": "None", "totalRevenue": "241016000", "costOfRevenue": "121149000", "interestIncome": "1191000", "incomeBeforeTax": "-21545000", "interestExpense": "45681000", "operatingIncome": "98143000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-61340000", "nonInterestIncome": "None", "operatingExpenses": "21724000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66107000", "sellingGeneralAndAdministrative": "21724000", "netIncomeFromContinuingOperations": "-21545000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "710000", "currentDebt": "None", "investments": "None", "totalAssets": "11410623000", "longTermDebt": "3374823000", "shortTermDebt": "486629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "200688000", "reportedCurrency": "USD", "retainedEarnings": "-537585000", "totalLiabilities": "6972478000", "otherCurrentAssets": "156895000", "totalCurrentAssets": "2280300000", "currentLongTermDebt": "486629000", "longTermInvestments": "3030771000", "shortTermInvestments": "12295000", "currentNetReceivables": "1930977000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9130323000", "currentAccountsPayable": "123256000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5364688000", "shortLongTermDebtTotal": "4775304000", "totalShareholderEquity": "3836457000", "capitalLeaseObligations": "913852000", "otherCurrentLiabilities": "40451000", "totalCurrentLiabilities": "816576000", "otherNonCurrentLiabilities": "1867227000", "totalNonCurrentLiabilities": "6155902000", "cashAndShortTermInvestments": "180133000", "commonStockSharesOutstanding": "76333000", "intangibleAssetsExcludingGoodwill": "200688000", "cashAndCashEquivalentsAtCarryingValue": "180133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21545000", "profitLoss": "None", "dividendPayout": "60196000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6710000", "capitalExpenditures": "74239000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "174953000", "cashflowFromInvestment": "-176273000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 241016000, "cost_of_revenue": 121149000, "gross_profit": 119867000, "research_and_development": null, "selling_general_admin": 21724000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33690000, "depreciation_amortisation": 66107000, "ebitda": 99797000, "interest_expense": 45681000, "interest_income": null, "other_non_operating": null, "pretax_income": -21545000, "tax_provision": null, "effective_tax_rate": null, "net_income": -15183000, "net_income_continuing_ops": -21545000, "net_income_to_common": -15183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180133000, "short_term_investments": 12295000, "net_receivables": 1930977000, "inventory": null, "other_current_assets": null, "total_current_assets": 2280300000, "net_ppe": null, "goodwill": null, "intangible_assets": 200688000, "goodwill_and_intangibles": 200688000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9130323000, "total_assets": 11410623000, "short_term_debt": 486629000, "accounts_payable": 123256000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 816576000, "long_term_debt": 3374823000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6155902000, "total_liabilities": 6972478000, "total_debt": 3861452000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -537585000, "total_equity": 3836457000, "shares_outstanding": 76333000, "operating_cash_flow": 6710000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74239000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -176273000, "dividends_paid": 60196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 174953000, "free_cash_flow": 80949000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33690000", "ebitda": "99797000", "netIncome": "-15183000", "grossProfit": "119867000", "depreciation": "None", "totalRevenue": "241016000", "costOfRevenue": "121149000", "interestIncome": "1191000", "incomeBeforeTax": "-21545000", "interestExpense": "45681000", "operatingIncome": "98143000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-61340000", "nonInterestIncome": "None", "operatingExpenses": "21724000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66107000", "sellingGeneralAndAdministrative": "21724000", "netIncomeFromContinuingOperations": "-21545000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "710000", "currentDebt": "None", "investments": "None", "totalAssets": "11410623000", "longTermDebt": "3374823000", "shortTermDebt": "486629000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "200688000", "reportedCurrency": "USD", "retainedEarnings": "-537585000", "totalLiabilities": "6972478000", "otherCurrentAssets": "156895000", "totalCurrentAssets": "2280300000", "currentLongTermDebt": "486629000", "longTermInvestments": "3030771000", "shortTermInvestments": "12295000", "currentNetReceivables": "1930977000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9130323000", "currentAccountsPayable": "123256000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5364688000", "shortLongTermDebtTotal": "4775304000", "totalShareholderEquity": "3836457000", "capitalLeaseObligations": "913852000", "otherCurrentLiabilities": "40451000", "totalCurrentLiabilities": "816576000", "otherNonCurrentLiabilities": "1867227000", "totalNonCurrentLiabilities": "6155902000", "cashAndShortTermInvestments": "180133000", "commonStockSharesOutstanding": "76333000", "intangibleAssetsExcludingGoodwill": "200688000", "cashAndCashEquivalentsAtCarryingValue": "180133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21545000", "profitLoss": "None", "dividendPayout": "60196000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6710000", "capitalExpenditures": "74239000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "174953000", "cashflowFromInvestment": "-176273000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12138000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "income_statement": { "revenue": -33873000, "cost_of_revenue": 117921000, "gross_profit": -151794000, "ebit": -230006000, "ebitda": -175740000, "pretax_income": 19138000, "tax_provision": null, "net_income": 15253000, "net_income_to_common": 15253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184294000, "total_current_assets": 1378081000, "total_assets": 10470099000, "short_term_debt": 316240000, "long_term_debt": 3880673000, "total_debt": 4196913000, "total_liabilities": 5915143000, "total_equity": 3951300000, "shares_outstanding": 72915000, "goodwill_and_intangibles": 181066000 }, "cash_flow": { "operating_cash_flow": 58175000, "capital_expenditure": 49178000, "free_cash_flow": 107353000, "dividends_paid": 56036000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330245, "ticker_id": 3641, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-230006000", "ebitda": "-175740000", "netIncome": "15253000", "grossProfit": "-151794000", "depreciation": "None", "totalRevenue": "-33873000", "costOfRevenue": "117921000", "interestIncome": "840000", "incomeBeforeTax": "19138000", "interestExpense": "50134000", "operatingIncome": "-174621000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-51191000", "nonInterestIncome": "None", "operatingExpenses": "22827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117921000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54266000", "sellingGeneralAndAdministrative": "22827000", "netIncomeFromContinuingOperations": "19138000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "711000", "currentDebt": "None", "investments": "None", "totalAssets": "10470099000", "longTermDebt": "3880673000", "shortTermDebt": "316240000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "181066000", "reportedCurrency": "USD", "retainedEarnings": "-449101000", "totalLiabilities": "5915143000", "otherCurrentAssets": "124532000", "totalCurrentAssets": "1378081000", "currentLongTermDebt": "316240000", "longTermInvestments": "2993864000", "shortTermInvestments": "22812000", "currentNetReceivables": "1046443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9069206000", "currentAccountsPayable": "122674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5347299000", "shortLongTermDebtTotal": "4524624000", "totalShareholderEquity": "3951300000", "capitalLeaseObligations": "917842000", "otherCurrentLiabilities": "38343000", "totalCurrentLiabilities": "642144000", "otherNonCurrentLiabilities": "474484000", "totalNonCurrentLiabilities": "5272999000", "cashAndShortTermInvestments": "184294000", "commonStockSharesOutstanding": "72915000", "intangibleAssetsExcludingGoodwill": "181066000", "cashAndCashEquivalentsAtCarryingValue": "184294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19138000", "profitLoss": "None", "dividendPayout": "56036000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "58175000", "capitalExpenditures": "49178000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-197890000", "cashflowFromInvestment": "156228000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56036000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55170000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": -33873000, "cost_of_revenue": 117921000, "gross_profit": -151794000, "research_and_development": null, "selling_general_admin": 22827000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -230006000, "depreciation_amortisation": 54266000, "ebitda": -175740000, "interest_expense": 50134000, "interest_income": null, "other_non_operating": null, "pretax_income": 19138000, "tax_provision": null, "effective_tax_rate": null, "net_income": 15253000, "net_income_continuing_ops": 19138000, "net_income_to_common": 15253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184294000, "short_term_investments": 22812000, "net_receivables": 1046443000, "inventory": null, "other_current_assets": null, "total_current_assets": 1378081000, "net_ppe": null, "goodwill": null, "intangible_assets": 181066000, "goodwill_and_intangibles": 181066000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9069206000, "total_assets": 10470099000, "short_term_debt": 316240000, "accounts_payable": 122674000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 642144000, "long_term_debt": 3880673000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5272999000, "total_liabilities": 5915143000, "total_debt": 4196913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -449101000, "total_equity": 3951300000, "shares_outstanding": 72915000, "operating_cash_flow": 58175000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49178000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 156228000, "dividends_paid": 56036000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -197890000, "free_cash_flow": 107353000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-230006000", "ebitda": "-175740000", "netIncome": "15253000", "grossProfit": "-151794000", "depreciation": "None", "totalRevenue": "-33873000", "costOfRevenue": "117921000", "interestIncome": "840000", "incomeBeforeTax": "19138000", "interestExpense": "50134000", "operatingIncome": "-174621000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-51191000", "nonInterestIncome": "None", "operatingExpenses": "22827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117921000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54266000", "sellingGeneralAndAdministrative": "22827000", "netIncomeFromContinuingOperations": "19138000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "711000", "currentDebt": "None", "investments": "None", "totalAssets": "10470099000", "longTermDebt": "3880673000", "shortTermDebt": "316240000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "181066000", "reportedCurrency": "USD", "retainedEarnings": "-449101000", "totalLiabilities": "5915143000", "otherCurrentAssets": "124532000", "totalCurrentAssets": "1378081000", "currentLongTermDebt": "316240000", "longTermInvestments": "2993864000", "shortTermInvestments": "22812000", "currentNetReceivables": "1046443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9069206000", "currentAccountsPayable": "122674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5347299000", "shortLongTermDebtTotal": "4524624000", "totalShareholderEquity": "3951300000", "capitalLeaseObligations": "917842000", "otherCurrentLiabilities": "38343000", "totalCurrentLiabilities": "642144000", "otherNonCurrentLiabilities": "474484000", "totalNonCurrentLiabilities": "5272999000", "cashAndShortTermInvestments": "184294000", "commonStockSharesOutstanding": "72915000", "intangibleAssetsExcludingGoodwill": "181066000", "cashAndCashEquivalentsAtCarryingValue": "184294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19138000", "profitLoss": "None", "dividendPayout": "56036000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "58175000", "capitalExpenditures": "49178000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-197890000", "cashflowFromInvestment": "156228000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56036000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9189000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55170000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "income_statement": { "revenue": 214263000, "cost_of_revenue": 124602000, "gross_profit": 89661000, "ebit": 17249000, "ebitda": 71259000, "pretax_income": -9264000, "tax_provision": -7345000, "net_income": -7365000, "net_income_to_common": -7365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 188216000, "total_current_assets": 1378176000, "total_assets": 10216072000, "short_term_debt": 730851000, "long_term_debt": 3693946000, "total_debt": 4424797000, "total_liabilities": 6135743000, "total_equity": 3723016000, "shares_outstanding": 69733000, "goodwill_and_intangibles": 79683000 }, "cash_flow": { "operating_cash_flow": 16723000, "capital_expenditure": 54628000, "free_cash_flow": 71351000, "dividends_paid": 54325000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330247, "ticker_id": 3641, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17249000", "ebitda": "71259000", "netIncome": "-7365000", "grossProfit": "89661000", "depreciation": "None", "totalRevenue": "214263000", "costOfRevenue": "124602000", "interestIncome": "1053000", "incomeBeforeTax": "-9264000", "interestExpense": "46307000", "operatingIncome": "68646000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-7345000", "reportedCurrency": "USD", "netInterestIncome": "-47090000", "nonInterestIncome": "None", "operatingExpenses": "21015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124602000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54010000", "sellingGeneralAndAdministrative": "21015000", "netIncomeFromContinuingOperations": "-9264000" }, "balance": { "goodwill": "None", "inventory": "648436000", "commonStock": "663000", "currentDebt": "None", "investments": "None", "totalAssets": "10216072000", "longTermDebt": "3693946000", "shortTermDebt": "730851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "79683000", "reportedCurrency": "USD", "retainedEarnings": "-376435000", "totalLiabilities": "6135743000", "otherCurrentAssets": "126909000", "totalCurrentAssets": "1378176000", "currentLongTermDebt": "730851000", "longTermInvestments": "3165607000", "shortTermInvestments": "16522000", "currentNetReceivables": "1046529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8826492000", "currentAccountsPayable": "125377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5075921000", "shortLongTermDebtTotal": "5346553000", "totalShareholderEquity": "3723016000", "capitalLeaseObligations": "921756000", "otherCurrentLiabilities": "42972000", "totalCurrentLiabilities": "1053900000", "otherNonCurrentLiabilities": "466141000", "totalNonCurrentLiabilities": "5081843000", "cashAndShortTermInvestments": "188216000", "commonStockSharesOutstanding": "69733000", "intangibleAssetsExcludingGoodwill": "79683000", "cashAndCashEquivalentsAtCarryingValue": "188216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9264000", "profitLoss": "None", "dividendPayout": "54325000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16723000", "capitalExpenditures": "54628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "141868000", "cashflowFromInvestment": "-159277000", "stockBasedCompensation": "-14900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54325000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6576000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54845000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214263000, "cost_of_revenue": 124602000, "gross_profit": 89661000, "research_and_development": null, "selling_general_admin": 21015000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17249000, "depreciation_amortisation": 54010000, "ebitda": 71259000, "interest_expense": 46307000, "interest_income": null, "other_non_operating": null, "pretax_income": -9264000, "tax_provision": -7345000, "effective_tax_rate": null, "net_income": -7365000, "net_income_continuing_ops": -9264000, "net_income_to_common": -7365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 188216000, "short_term_investments": 16522000, "net_receivables": 1046529000, "inventory": 648436000, "other_current_assets": null, "total_current_assets": 1378176000, "net_ppe": null, "goodwill": null, "intangible_assets": 79683000, "goodwill_and_intangibles": 79683000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8826492000, "total_assets": 10216072000, "short_term_debt": 730851000, "accounts_payable": 125377000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1053900000, "long_term_debt": 3693946000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5081843000, "total_liabilities": 6135743000, "total_debt": 4424797000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -376435000, "total_equity": 3723016000, "shares_outstanding": 69733000, "operating_cash_flow": 16723000, "stock_based_compensation": -14900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54628000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -159277000, "dividends_paid": 54325000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 141868000, "free_cash_flow": 71351000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17249000", "ebitda": "71259000", "netIncome": "-7365000", "grossProfit": "89661000", "depreciation": "None", "totalRevenue": "214263000", "costOfRevenue": "124602000", "interestIncome": "1053000", "incomeBeforeTax": "-9264000", "interestExpense": "46307000", "operatingIncome": "68646000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-7345000", "reportedCurrency": "USD", "netInterestIncome": "-47090000", "nonInterestIncome": "None", "operatingExpenses": "21015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124602000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54010000", "sellingGeneralAndAdministrative": "21015000", "netIncomeFromContinuingOperations": "-9264000" }, "balance": { "goodwill": "None", "inventory": "648436000", "commonStock": "663000", "currentDebt": "None", "investments": "None", "totalAssets": "10216072000", "longTermDebt": "3693946000", "shortTermDebt": "730851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "79683000", "reportedCurrency": "USD", "retainedEarnings": "-376435000", "totalLiabilities": "6135743000", "otherCurrentAssets": "126909000", "totalCurrentAssets": "1378176000", "currentLongTermDebt": "730851000", "longTermInvestments": "3165607000", "shortTermInvestments": "16522000", "currentNetReceivables": "1046529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8826492000", "currentAccountsPayable": "125377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5075921000", "shortLongTermDebtTotal": "5346553000", "totalShareholderEquity": "3723016000", "capitalLeaseObligations": "921756000", "otherCurrentLiabilities": "42972000", "totalCurrentLiabilities": "1053900000", "otherNonCurrentLiabilities": "466141000", "totalNonCurrentLiabilities": "5081843000", "cashAndShortTermInvestments": "188216000", "commonStockSharesOutstanding": "69733000", "intangibleAssetsExcludingGoodwill": "79683000", "cashAndCashEquivalentsAtCarryingValue": "188216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9264000", "profitLoss": "None", "dividendPayout": "54325000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "16723000", "capitalExpenditures": "54628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "141868000", "cashflowFromInvestment": "-159277000", "stockBasedCompensation": "-14900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54325000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6576000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54845000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "income_statement": { "revenue": 227145000, "cost_of_revenue": 107947000, "gross_profit": 119198000, "ebit": 45064000, "ebitda": 98176000, "pretax_income": 1959000, "tax_provision": -2024000, "net_income": 3983000, "net_income_to_common": 3983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199501000, "total_current_assets": 482690000, "total_assets": 9548652000, "short_term_debt": 535462000, "long_term_debt": 3090126000, "total_debt": 3625588000, "total_liabilities": 5358337000, "total_equity": 3858027000, "shares_outstanding": 70180000, "goodwill_and_intangibles": 83585000 }, "cash_flow": { "operating_cash_flow": 79374000, "capital_expenditure": 52747000, "free_cash_flow": 132121000, "dividends_paid": 50711000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330248, "ticker_id": 3641, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45064000", "ebitda": "98176000", "netIncome": "3983000", "grossProfit": "119198000", "depreciation": "None", "totalRevenue": "227145000", "costOfRevenue": "107947000", "interestIncome": "1202000", "incomeBeforeTax": "1959000", "interestExpense": "36841000", "operatingIncome": "99166000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2024000", "reportedCurrency": "USD", "netInterestIncome": "-37480000", "nonInterestIncome": "None", "operatingExpenses": "20032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53112000", "sellingGeneralAndAdministrative": "20032000", "netIncomeFromContinuingOperations": "1959000" }, "balance": { "goodwill": "None", "inventory": "-55531000", "commonStock": "660000", "currentDebt": "None", "investments": "None", "totalAssets": "9548652000", "longTermDebt": "3090126000", "shortTermDebt": "535462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "83585000", "reportedCurrency": "USD", "retainedEarnings": "-279763000", "totalLiabilities": "5358337000", "otherCurrentAssets": "-49329000", "totalCurrentAssets": "482690000", "currentLongTermDebt": "535462000", "longTermInvestments": "3202479000", "shortTermInvestments": "16593000", "currentNetReceivables": "315925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "875878000", "currentAccountsPayable": "121050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4551214000", "totalShareholderEquity": "3858027000", "capitalLeaseObligations": "925626000", "otherCurrentLiabilities": "50595000", "totalCurrentLiabilities": "860767000", "otherNonCurrentLiabilities": "481818000", "totalNonCurrentLiabilities": "4497570000", "cashAndShortTermInvestments": "199501000", "commonStockSharesOutstanding": "70180000", "intangibleAssetsExcludingGoodwill": "83585000", "cashAndCashEquivalentsAtCarryingValue": "199501000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1959000", "profitLoss": "None", "dividendPayout": "50711000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "79374000", "capitalExpenditures": "52747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207574000", "cashflowFromInvestment": "125515000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50711000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6307000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 227145000, "cost_of_revenue": 107947000, "gross_profit": 119198000, "research_and_development": null, "selling_general_admin": 20032000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45064000, "depreciation_amortisation": 53112000, "ebitda": 98176000, "interest_expense": 36841000, "interest_income": null, "other_non_operating": null, "pretax_income": 1959000, "tax_provision": -2024000, "effective_tax_rate": null, "net_income": 3983000, "net_income_continuing_ops": 1959000, "net_income_to_common": 3983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199501000, "short_term_investments": 16593000, "net_receivables": 315925000, "inventory": -55531000, "other_current_assets": null, "total_current_assets": 482690000, "net_ppe": null, "goodwill": null, "intangible_assets": 83585000, "goodwill_and_intangibles": 83585000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 875878000, "total_assets": 9548652000, "short_term_debt": 535462000, "accounts_payable": 121050000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 860767000, "long_term_debt": 3090126000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4497570000, "total_liabilities": 5358337000, "total_debt": 3625588000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -279763000, "total_equity": 3858027000, "shares_outstanding": 70180000, "operating_cash_flow": 79374000, "stock_based_compensation": 6600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52747000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 125515000, "dividends_paid": 50711000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -207574000, "free_cash_flow": 132121000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45064000", "ebitda": "98176000", "netIncome": "3983000", "grossProfit": "119198000", "depreciation": "None", "totalRevenue": "227145000", "costOfRevenue": "107947000", "interestIncome": "1202000", "incomeBeforeTax": "1959000", "interestExpense": "36841000", "operatingIncome": "99166000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2024000", "reportedCurrency": "USD", "netInterestIncome": "-37480000", "nonInterestIncome": "None", "operatingExpenses": "20032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53112000", "sellingGeneralAndAdministrative": "20032000", "netIncomeFromContinuingOperations": "1959000" }, "balance": { "goodwill": "None", "inventory": "-55531000", "commonStock": "660000", "currentDebt": "None", "investments": "None", "totalAssets": "9548652000", "longTermDebt": "3090126000", "shortTermDebt": "535462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "83585000", "reportedCurrency": "USD", "retainedEarnings": "-279763000", "totalLiabilities": "5358337000", "otherCurrentAssets": "-49329000", "totalCurrentAssets": "482690000", "currentLongTermDebt": "535462000", "longTermInvestments": "3202479000", "shortTermInvestments": "16593000", "currentNetReceivables": "315925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "875878000", "currentAccountsPayable": "121050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4551214000", "totalShareholderEquity": "3858027000", "capitalLeaseObligations": "925626000", "otherCurrentLiabilities": "50595000", "totalCurrentLiabilities": "860767000", "otherNonCurrentLiabilities": "481818000", "totalNonCurrentLiabilities": "4497570000", "cashAndShortTermInvestments": "199501000", "commonStockSharesOutstanding": "70180000", "intangibleAssetsExcludingGoodwill": "83585000", "cashAndCashEquivalentsAtCarryingValue": "199501000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1959000", "profitLoss": "None", "dividendPayout": "50711000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "79374000", "capitalExpenditures": "52747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207574000", "cashflowFromInvestment": "125515000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50711000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6307000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "income_statement": { "revenue": 299042000, "cost_of_revenue": 103477000, "gross_profit": 195565000, "ebit": 126963000, "ebitda": 175596000, "pretax_income": 18389000, "tax_provision": -393000, "net_income": 18782000, "net_income_to_common": 18782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196035000, "total_current_assets": 669612000, "total_assets": 9764292000, "short_term_debt": 687626000, "long_term_debt": 3140365000, "total_debt": 3827991000, "total_liabilities": 5521908000, "total_equity": 3902112000, "shares_outstanding": 70095000, "goodwill_and_intangibles": 87540000 }, "cash_flow": { "operating_cash_flow": -24677000, "capital_expenditure": 55316000, "free_cash_flow": 30639000, "dividends_paid": 57751000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330249, "ticker_id": 3641, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126963000", "ebitda": "175596000", "netIncome": "18782000", "grossProfit": "195565000", "depreciation": "None", "totalRevenue": "299042000", "costOfRevenue": "103477000", "interestIncome": "867000", "incomeBeforeTax": "18389000", "interestExpense": "32040000", "operatingIncome": "174252000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-393000", "reportedCurrency": "USD", "netInterestIncome": "-32712000", "nonInterestIncome": "None", "operatingExpenses": "21313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48633000", "sellingGeneralAndAdministrative": "21313000", "netIncomeFromContinuingOperations": "18389000" }, "balance": { "goodwill": "None", "inventory": "-51388000", "commonStock": "660000", "currentDebt": "None", "investments": "None", "totalAssets": "9764292000", "longTermDebt": "3140365000", "shortTermDebt": "687626000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "87540000", "reportedCurrency": "USD", "retainedEarnings": "-229607000", "totalLiabilities": "5521908000", "otherCurrentAssets": "144047000", "totalCurrentAssets": "669612000", "currentLongTermDebt": "645138000", "longTermInvestments": "3347806000", "shortTermInvestments": "10673000", "currentNetReceivables": "318857000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9048165000", "currentAccountsPayable": "101495000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4714956000", "totalShareholderEquity": "3902112000", "capitalLeaseObligations": "929453000", "otherCurrentLiabilities": "11513000", "totalCurrentLiabilities": "958390000", "otherNonCurrentLiabilities": "493700000", "totalNonCurrentLiabilities": "4563518000", "cashAndShortTermInvestments": "196035000", "commonStockSharesOutstanding": "70095000", "intangibleAssetsExcludingGoodwill": "87540000", "cashAndCashEquivalentsAtCarryingValue": "196035000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18389000", "profitLoss": "None", "dividendPayout": "57751000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-24677000", "capitalExpenditures": "55316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11367000", "cashflowFromInvestment": "-3713000", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57751000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 299042000, "cost_of_revenue": 103477000, "gross_profit": 195565000, "research_and_development": null, "selling_general_admin": 21313000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126963000, "depreciation_amortisation": 48633000, "ebitda": 175596000, "interest_expense": 32040000, "interest_income": null, "other_non_operating": null, "pretax_income": 18389000, "tax_provision": -393000, "effective_tax_rate": null, "net_income": 18782000, "net_income_continuing_ops": 18389000, "net_income_to_common": 18782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 196035000, "short_term_investments": 10673000, "net_receivables": 318857000, "inventory": -51388000, "other_current_assets": null, "total_current_assets": 669612000, "net_ppe": null, "goodwill": null, "intangible_assets": 87540000, "goodwill_and_intangibles": 87540000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9048165000, "total_assets": 9764292000, "short_term_debt": 687626000, "accounts_payable": 101495000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 958390000, "long_term_debt": 3140365000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4563518000, "total_liabilities": 5521908000, "total_debt": 3827991000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -229607000, "total_equity": 3902112000, "shares_outstanding": 70095000, "operating_cash_flow": -24677000, "stock_based_compensation": 8300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55316000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3713000, "dividends_paid": 57751000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11367000, "free_cash_flow": 30639000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126963000", "ebitda": "175596000", "netIncome": "18782000", "grossProfit": "195565000", "depreciation": "None", "totalRevenue": "299042000", "costOfRevenue": "103477000", "interestIncome": "867000", "incomeBeforeTax": "18389000", "interestExpense": "32040000", "operatingIncome": "174252000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-393000", "reportedCurrency": "USD", "netInterestIncome": "-32712000", "nonInterestIncome": "None", "operatingExpenses": "21313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48633000", "sellingGeneralAndAdministrative": "21313000", "netIncomeFromContinuingOperations": "18389000" }, "balance": { "goodwill": "None", "inventory": "-51388000", "commonStock": "660000", "currentDebt": "None", "investments": "None", "totalAssets": "9764292000", "longTermDebt": "3140365000", "shortTermDebt": "687626000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "87540000", "reportedCurrency": "USD", "retainedEarnings": "-229607000", "totalLiabilities": "5521908000", "otherCurrentAssets": "144047000", "totalCurrentAssets": "669612000", "currentLongTermDebt": "645138000", "longTermInvestments": "3347806000", "shortTermInvestments": "10673000", "currentNetReceivables": "318857000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9048165000", "currentAccountsPayable": "101495000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4714956000", "totalShareholderEquity": "3902112000", "capitalLeaseObligations": "929453000", "otherCurrentLiabilities": "11513000", "totalCurrentLiabilities": "958390000", "otherNonCurrentLiabilities": "493700000", "totalNonCurrentLiabilities": "4563518000", "cashAndShortTermInvestments": "196035000", "commonStockSharesOutstanding": "70095000", "intangibleAssetsExcludingGoodwill": "87540000", "cashAndCashEquivalentsAtCarryingValue": "196035000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18389000", "profitLoss": "None", "dividendPayout": "57751000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-24677000", "capitalExpenditures": "55316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11367000", "cashflowFromInvestment": "-3713000", "stockBasedCompensation": "8300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57751000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "income_statement": { "revenue": 179685000, "cost_of_revenue": 97574000, "gross_profit": 82111000, "ebit": -11516000, "ebitda": 37623000, "pretax_income": -146278000, "tax_provision": -221736000, "net_income": -136197000, "net_income_to_common": -136197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 221823000, "total_current_assets": 655201000, "total_assets": 9531181000, "short_term_debt": 554752000, "long_term_debt": 2935995000, "total_debt": 3490747000, "total_liabilities": 5270704000, "total_equity": 3952816000, "shares_outstanding": 69300000, "goodwill_and_intangibles": 4778000 }, "cash_flow": { "operating_cash_flow": 48165000, "capital_expenditure": 65628000, "free_cash_flow": 113793000, "dividends_paid": 58011000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330250, "ticker_id": 3641, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11516000", "ebitda": "37623000", "netIncome": "-136197000", "grossProfit": "82111000", "depreciation": "None", "totalRevenue": "179685000", "costOfRevenue": "97574000", "interestIncome": "841000", "incomeBeforeTax": "-146278000", "interestExpense": "28241000", "operatingIncome": "39854000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-221736000", "reportedCurrency": "USD", "netInterestIncome": "-28910000", "nonInterestIncome": "None", "operatingExpenses": "42257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49139000", "sellingGeneralAndAdministrative": "42257000", "netIncomeFromContinuingOperations": "-160058000" }, "balance": { "goodwill": "None", "inventory": "-33456000", "commonStock": "660000", "currentDebt": "None", "investments": "None", "totalAssets": "9531181000", "longTermDebt": "2935995000", "shortTermDebt": "554752000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4778000", "reportedCurrency": "USD", "retainedEarnings": "-151551000", "totalLiabilities": "5270704000", "otherCurrentAssets": "113696000", "totalCurrentAssets": "655201000", "currentLongTermDebt": "554752000", "longTermInvestments": "3330058000", "shortTermInvestments": "9591000", "currentNetReceivables": "310091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8875980000", "currentAccountsPayable": "153164000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4423970000", "totalShareholderEquity": "3952816000", "capitalLeaseObligations": "933223000", "otherCurrentLiabilities": "38210000", "totalCurrentLiabilities": "880179000", "otherNonCurrentLiabilities": "521307000", "totalNonCurrentLiabilities": "4390525000", "cashAndShortTermInvestments": "221823000", "commonStockSharesOutstanding": "69300000", "intangibleAssetsExcludingGoodwill": "4778000", "cashAndCashEquivalentsAtCarryingValue": "221823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-151407000", "profitLoss": "None", "dividendPayout": "58011000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8223000", "operatingCashflow": "48165000", "capitalExpenditures": "65628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78370000", "cashflowFromInvestment": "-100339000", "stockBasedCompensation": "21383214", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58011000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-176000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 179685000, "cost_of_revenue": 97574000, "gross_profit": 82111000, "research_and_development": null, "selling_general_admin": 42257000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11516000, "depreciation_amortisation": 49139000, "ebitda": 37623000, "interest_expense": 28241000, "interest_income": null, "other_non_operating": null, "pretax_income": -146278000, "tax_provision": -221736000, "effective_tax_rate": null, "net_income": -136197000, "net_income_continuing_ops": -160058000, "net_income_to_common": -136197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 221823000, "short_term_investments": 9591000, "net_receivables": 310091000, "inventory": -33456000, "other_current_assets": null, "total_current_assets": 655201000, "net_ppe": null, "goodwill": null, "intangible_assets": 4778000, "goodwill_and_intangibles": 4778000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8875980000, "total_assets": 9531181000, "short_term_debt": 554752000, "accounts_payable": 153164000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 880179000, "long_term_debt": 2935995000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4390525000, "total_liabilities": 5270704000, "total_debt": 3490747000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -151551000, "total_equity": 3952816000, "shares_outstanding": 69300000, "operating_cash_flow": 48165000, "stock_based_compensation": 21383214, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65628000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100339000, "dividends_paid": 58011000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 78370000, "free_cash_flow": 113793000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11516000", "ebitda": "37623000", "netIncome": "-136197000", "grossProfit": "82111000", "depreciation": "None", "totalRevenue": "179685000", "costOfRevenue": "97574000", "interestIncome": "841000", "incomeBeforeTax": "-146278000", "interestExpense": "28241000", "operatingIncome": "39854000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-221736000", "reportedCurrency": "USD", "netInterestIncome": "-28910000", "nonInterestIncome": "None", "operatingExpenses": "42257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49139000", "sellingGeneralAndAdministrative": "42257000", "netIncomeFromContinuingOperations": "-160058000" }, "balance": { "goodwill": "None", "inventory": "-33456000", "commonStock": "660000", "currentDebt": "None", "investments": "None", "totalAssets": "9531181000", "longTermDebt": "2935995000", "shortTermDebt": "554752000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4778000", "reportedCurrency": "USD", "retainedEarnings": "-151551000", "totalLiabilities": "5270704000", "otherCurrentAssets": "113696000", "totalCurrentAssets": "655201000", "currentLongTermDebt": "554752000", "longTermInvestments": "3330058000", "shortTermInvestments": "9591000", "currentNetReceivables": "310091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8875980000", "currentAccountsPayable": "153164000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4423970000", "totalShareholderEquity": "3952816000", "capitalLeaseObligations": "933223000", "otherCurrentLiabilities": "38210000", "totalCurrentLiabilities": "880179000", "otherNonCurrentLiabilities": "521307000", "totalNonCurrentLiabilities": "4390525000", "cashAndShortTermInvestments": "221823000", "commonStockSharesOutstanding": "69300000", "intangibleAssetsExcludingGoodwill": "4778000", "cashAndCashEquivalentsAtCarryingValue": "221823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-151407000", "profitLoss": "None", "dividendPayout": "58011000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8223000", "operatingCashflow": "48165000", "capitalExpenditures": "65628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78370000", "cashflowFromInvestment": "-100339000", "stockBasedCompensation": "21383214", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58011000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-176000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "income_statement": { "revenue": 195060000, "cost_of_revenue": 120834000, "gross_profit": 74226000, "ebit": -3024000, "ebitda": 47758000, "pretax_income": -21694000, "tax_provision": 15691000, "net_income": -18326000, "net_income_to_common": -18326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189750000, "total_current_assets": 628765000, "total_assets": 9690582000, "short_term_debt": 394368000, "long_term_debt": 2950532000, "total_debt": 3344900000, "total_liabilities": 5168616000, "total_equity": 4206214000, "shares_outstanding": 69105000, "goodwill_and_intangibles": 5189000 }, "cash_flow": { "operating_cash_flow": 77346000, "capital_expenditure": 59845000, "free_cash_flow": 137191000, "dividends_paid": 57937000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330252, "ticker_id": 3641, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3024000", "ebitda": "47758000", "netIncome": "-18326000", "grossProfit": "74226000", "depreciation": "None", "totalRevenue": "195060000", "costOfRevenue": "120834000", "interestIncome": "34535000", "incomeBeforeTax": "-21694000", "interestExpense": "28507000", "operatingIncome": "51353000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "15691000", "reportedCurrency": "USD", "netInterestIncome": "-29592000", "nonInterestIncome": "None", "operatingExpenses": "22873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50782000", "sellingGeneralAndAdministrative": "22873000", "netIncomeFromContinuingOperations": "-21694000" }, "balance": { "goodwill": "None", "inventory": "-77920999", "commonStock": "656000", "currentDebt": "None", "investments": "None", "totalAssets": "9690582000", "longTermDebt": "2950532000", "shortTermDebt": "394368000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "5189000", "reportedCurrency": "USD", "retainedEarnings": "62406000", "totalLiabilities": "5168616000", "otherCurrentAssets": "119573000", "totalCurrentAssets": "628765000", "currentLongTermDebt": "400000000", "longTermInvestments": "3496695000", "shortTermInvestments": "9616000", "currentNetReceivables": "309826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9061817000", "currentAccountsPayable": "146332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4994297000", "shortLongTermDebtTotal": "4343142000", "totalShareholderEquity": "4206214000", "capitalLeaseObligations": "992610000", "otherCurrentLiabilities": "45291000", "totalCurrentLiabilities": "722054000", "otherNonCurrentLiabilities": "503420000", "totalNonCurrentLiabilities": "4452194000", "cashAndShortTermInvestments": "189750000", "commonStockSharesOutstanding": "69105000", "intangibleAssetsExcludingGoodwill": "5189000", "cashAndCashEquivalentsAtCarryingValue": "189750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21694000", "profitLoss": "None", "dividendPayout": "57937000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-23000", "operatingCashflow": "77346000", "capitalExpenditures": "59845000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-389634000", "cashflowFromInvestment": "310552000", "stockBasedCompensation": "10800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57937000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52794000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 195060000, "cost_of_revenue": 120834000, "gross_profit": 74226000, "research_and_development": null, "selling_general_admin": 22873000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3024000, "depreciation_amortisation": 50782000, "ebitda": 47758000, "interest_expense": 28507000, "interest_income": null, "other_non_operating": null, "pretax_income": -21694000, "tax_provision": 15691000, "effective_tax_rate": null, "net_income": -18326000, "net_income_continuing_ops": -21694000, "net_income_to_common": -18326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189750000, "short_term_investments": 9616000, "net_receivables": 309826000, "inventory": -77920999, "other_current_assets": null, "total_current_assets": 628765000, "net_ppe": null, "goodwill": null, "intangible_assets": 5189000, "goodwill_and_intangibles": 5189000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9061817000, "total_assets": 9690582000, "short_term_debt": 394368000, "accounts_payable": 146332000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 722054000, "long_term_debt": 2950532000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4452194000, "total_liabilities": 5168616000, "total_debt": 3344900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 62406000, "total_equity": 4206214000, "shares_outstanding": 69105000, "operating_cash_flow": 77346000, "stock_based_compensation": 10800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59845000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 310552000, "dividends_paid": 57937000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -389634000, "free_cash_flow": 137191000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3024000", "ebitda": "47758000", "netIncome": "-18326000", "grossProfit": "74226000", "depreciation": "None", "totalRevenue": "195060000", "costOfRevenue": "120834000", "interestIncome": "34535000", "incomeBeforeTax": "-21694000", "interestExpense": "28507000", "operatingIncome": "51353000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "15691000", "reportedCurrency": "USD", "netInterestIncome": "-29592000", "nonInterestIncome": "None", "operatingExpenses": "22873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50782000", "sellingGeneralAndAdministrative": "22873000", "netIncomeFromContinuingOperations": "-21694000" }, "balance": { "goodwill": "None", "inventory": "-77920999", "commonStock": "656000", "currentDebt": "None", "investments": "None", "totalAssets": "9690582000", "longTermDebt": "2950532000", "shortTermDebt": "394368000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "5189000", "reportedCurrency": "USD", "retainedEarnings": "62406000", "totalLiabilities": "5168616000", "otherCurrentAssets": "119573000", "totalCurrentAssets": "628765000", "currentLongTermDebt": "400000000", "longTermInvestments": "3496695000", "shortTermInvestments": "9616000", "currentNetReceivables": "309826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9061817000", "currentAccountsPayable": "146332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4994297000", "shortLongTermDebtTotal": "4343142000", "totalShareholderEquity": "4206214000", "capitalLeaseObligations": "992610000", "otherCurrentLiabilities": "45291000", "totalCurrentLiabilities": "722054000", "otherNonCurrentLiabilities": "503420000", "totalNonCurrentLiabilities": "4452194000", "cashAndShortTermInvestments": "189750000", "commonStockSharesOutstanding": "69105000", "intangibleAssetsExcludingGoodwill": "5189000", "cashAndCashEquivalentsAtCarryingValue": "189750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21694000", "profitLoss": "None", "dividendPayout": "57937000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-23000", "operatingCashflow": "77346000", "capitalExpenditures": "59845000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-389634000", "cashflowFromInvestment": "310552000", "stockBasedCompensation": "10800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57937000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52794000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "income_statement": { "revenue": 224104000, "cost_of_revenue": 116333000, "gross_profit": 107771000, "ebit": 13583000, "ebitda": 76704000, "pretax_income": -379228000, "tax_provision": 207632000, "net_income": -354606000, "net_income_to_common": -354606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 191979000, "total_current_assets": 647093000, "total_assets": 10041288000, "short_term_debt": 423985000, "long_term_debt": 3374919000, "total_debt": 3798904000, "total_liabilities": 5460520000, "total_equity": 4092924000, "shares_outstanding": 68933000, "goodwill_and_intangibles": 5911000 }, "cash_flow": { "operating_cash_flow": 61643000, "capital_expenditure": 134190000, "free_cash_flow": 195833000, "dividends_paid": 57610000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 330253, "ticker_id": 3641, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:24:29.157409+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13583000", "ebitda": "76704000", "netIncome": "-354606000", "grossProfit": "107771000", "depreciation": "None", "totalRevenue": "224104000", "costOfRevenue": "116333000", "interestIncome": "82116000", "incomeBeforeTax": "-379228000", "interestExpense": "40621000", "operatingIncome": "84797000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "207632000", "reportedCurrency": "USD", "netInterestIncome": "-42775000", "nonInterestIncome": "None", "operatingExpenses": "22974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-50764000", "costofGoodsAndServicesSold": "116333000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63121000", "sellingGeneralAndAdministrative": "22974000", "netIncomeFromContinuingOperations": "-379228000" }, "balance": { "goodwill": "None", "inventory": "-67060000", "commonStock": "656000", "currentDebt": "None", "investments": "None", "totalAssets": "10041288000", "longTermDebt": "3374919000", "shortTermDebt": "423985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5911000", "reportedCurrency": "USD", "retainedEarnings": "135518000", "totalLiabilities": "5460520000", "otherCurrentAssets": "119080000", "totalCurrentAssets": "647093000", "currentLongTermDebt": "430000000", "longTermInvestments": "3865139000", "shortTermInvestments": "9797000", "currentNetReceivables": "326237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9394195000", "currentAccountsPayable": "116700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4967103000", "shortLongTermDebtTotal": "4800094000", "totalShareholderEquity": "4092924000", "capitalLeaseObligations": "995175000", "otherCurrentLiabilities": "43476000", "totalCurrentLiabilities": "709750000", "otherNonCurrentLiabilities": "380676000", "totalNonCurrentLiabilities": "4756785000", "cashAndShortTermInvestments": "191979000", "commonStockSharesOutstanding": "68933000", "intangibleAssetsExcludingGoodwill": "5911000", "cashAndCashEquivalentsAtCarryingValue": "191979000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-379228000", "profitLoss": "None", "dividendPayout": "57610000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "8246000", "operatingCashflow": "61643000", "capitalExpenditures": "134190000", "changeInReceivables": "-4306000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135347000", "cashflowFromInvestment": "27501000", "stockBasedCompensation": "26182841", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57610000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-46203000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71238000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 224104000, "cost_of_revenue": 116333000, "gross_profit": 107771000, "research_and_development": null, "selling_general_admin": 22974000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13583000, "depreciation_amortisation": 63121000, "ebitda": 76704000, "interest_expense": 40621000, "interest_income": null, "other_non_operating": null, "pretax_income": -379228000, "tax_provision": 207632000, "effective_tax_rate": null, "net_income": -354606000, "net_income_continuing_ops": -379228000, "net_income_to_common": -354606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 191979000, "short_term_investments": 9797000, "net_receivables": 326237000, "inventory": -67060000, "other_current_assets": null, "total_current_assets": 647093000, "net_ppe": null, "goodwill": null, "intangible_assets": 5911000, "goodwill_and_intangibles": 5911000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9394195000, "total_assets": 10041288000, "short_term_debt": 423985000, "accounts_payable": 116700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 709750000, "long_term_debt": 3374919000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4756785000, "total_liabilities": 5460520000, "total_debt": 3798904000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 135518000, "total_equity": 4092924000, "shares_outstanding": 68933000, "operating_cash_flow": 61643000, "stock_based_compensation": 26182841, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134190000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 27501000, "dividends_paid": 57610000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135347000, "free_cash_flow": 195833000, "net_change_in_cash": -46203000 }, "raw_data": { "income": { "ebit": "13583000", "ebitda": "76704000", "netIncome": "-354606000", "grossProfit": "107771000", "depreciation": "None", "totalRevenue": "224104000", "costOfRevenue": "116333000", "interestIncome": "82116000", "incomeBeforeTax": "-379228000", "interestExpense": "40621000", "operatingIncome": "84797000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "207632000", "reportedCurrency": "USD", "netInterestIncome": "-42775000", "nonInterestIncome": "None", "operatingExpenses": "22974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-50764000", "costofGoodsAndServicesSold": "116333000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63121000", "sellingGeneralAndAdministrative": "22974000", "netIncomeFromContinuingOperations": "-379228000" }, "balance": { "goodwill": "None", "inventory": "-67060000", "commonStock": "656000", "currentDebt": "None", "investments": "None", "totalAssets": "10041288000", "longTermDebt": "3374919000", "shortTermDebt": "423985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "5911000", "reportedCurrency": "USD", "retainedEarnings": "135518000", "totalLiabilities": "5460520000", "otherCurrentAssets": "119080000", "totalCurrentAssets": "647093000", "currentLongTermDebt": "430000000", "longTermInvestments": "3865139000", "shortTermInvestments": "9797000", "currentNetReceivables": "326237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9394195000", "currentAccountsPayable": "116700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4967103000", "shortLongTermDebtTotal": "4800094000", "totalShareholderEquity": "4092924000", "capitalLeaseObligations": "995175000", "otherCurrentLiabilities": "43476000", "totalCurrentLiabilities": "709750000", "otherNonCurrentLiabilities": "380676000", "totalNonCurrentLiabilities": "4756785000", "cashAndShortTermInvestments": "191979000", "commonStockSharesOutstanding": "68933000", "intangibleAssetsExcludingGoodwill": "5911000", "cashAndCashEquivalentsAtCarryingValue": "191979000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-379228000", "profitLoss": "None", "dividendPayout": "57610000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "8246000", "operatingCashflow": "61643000", "capitalExpenditures": "134190000", "changeInReceivables": "-4306000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135347000", "cashflowFromInvestment": "27501000", "stockBasedCompensation": "26182841", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57610000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-46203000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71238000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }