{ "ticker": { "uuid": "8f3886d8-ffcc-4005-9424-67724f808b54", "symbol": "SBLK", "name": "Star Bulk Carriers Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/8f3886d8-ffcc-4005-9424-67724f808b54/", "api_url": "https://sharemaestro.com/factors/api/tickers/8f3886d8-ffcc-4005-9424-67724f808b54/" }, "ticker_metadata": { "id": 8134, "uuid": "8f3886d8-ffcc-4005-9424-67724f808b54", "symbol": "SBLK", "name": "Star Bulk Carriers Corp", "asset_type": "equity", "market_cap": 3031411000, "stock_exchange_id": 2, "industry": "Marine Shipping", "sector": "Industrials", "description": "Star Bulk Carriers Corp. The company is headquartered in Maroussi, Greece.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "8f3886d8-ffcc-4005-9424-67724f808b54", "symbol": "SBLK", "name": "Star Bulk Carriers Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/8f3886d8-ffcc-4005-9424-67724f808b54/", "api_url": "https://sharemaestro.com/factors/api/tickers/8f3886d8-ffcc-4005-9424-67724f808b54/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.9, "value": 0.74, "quality": 0.67, "momentum": 0.88, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 27.32, "market_cap": 3054658953.24, "pe_ratio": 21.4748, "earnings_yield": 0.0466, "ebitda_to_ev": 0.1053, "shareholder_yield": 0.0215, "roe": 0.0585, "piotroski_f_score": 5, "momentum_12_1": 0.6457, "volatility_252d": 0.3119 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:44.555372+00:00", "batch_id": "" }, "size": { "price_close": 27.32, "market_cap": 3054658953.24, "market_cap_usd": 3054658953.24, "enterprise_value": 3584022953.24, "shares_outstanding": 111810357, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 21.4748, "pb_ratio": 1.257, "ptbv_ratio": 1.257, "ps_ratio": 2.7947, "pcf_ratio": 8.5391, "pfcf_ratio": 6.7018, "ev_ebitda": 9.4968, "ev_ebit": 16.931, "ev_sales": 3.2791, "ev_fcf": 7.8632, "earnings_yield": 0.0466, "fcf_yield": 0.1272, "price_to_sales": 2.7947, "price_to_book": 1.257, "price_to_cashflow": 8.5391, "ebitda_to_ev": 0.1053, "sales_yield": 0.305 }, "yield": { "dividend_yield": 0.0215, "buyback_yield": 0, "shareholder_yield": 0.0215, "debt_paydown_yield": null, "total_yield": 0.0215 }, "quality": { "gross_margin": 0.345, "operating_margin": 0.1937, "net_margin": 0.1301, "ebitda_margin": 0.3453, "fcf_margin": 0.417, "roe": 0.0585, "roa": 0.0388, "roic": 0.0536, "roc_greenblatt": null, "asset_turnover": 0.2979, "cash_conversion": 3.2043, "accruals_ratio": -0.0587, "sbc_to_revenue": 0.0165, "piotroski_f_score": 5, "altman_z_score": 1.8443, "earnings_stability_5y": 0.825, "revenue_stability_5y": 0.269, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1028, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5097, "net_debt_to_ebitda": 1.4027, "debt_to_assets": 0.2554, "interest_coverage": 3.2646, "current_ratio": 1.7278, "quick_ratio": 1.5454, "net_debt": 529364000, "local_beta": -0.0005, "volatility_252d": 0.3119, "volatility_60d": 0.7509, "max_drawdown_12m": -0.1563, "risk_adjusted_momentum": 2.0702 }, "growth": { "revenue_growth_1y": -0.1162, "revenue_growth_3y_cagr": -0.1015, "revenue_growth_5y_cagr": 0.085, "eps_growth_1y": -0.3822, "eps_growth_3y_cagr": -0.4702, "eps_growth_5y_cagr": 0.5418, "fcf_growth_1y": 0.0228, "book_value_growth_1y": -0.0705, "revenue_growth": -0.1162, "earnings_growth": -0.3822 }, "momentum": { "price_return_1m": 0.0183, "price_return_3m": 0.1727, "price_return_6m": 0.3568, "price_return_9m": 0.4446, "price_return_12m": 0.6758, "price_return_12m_ex1m": 0.6457, "momentum_6m": 0.3568, "momentum_12m": 0.6758, "momentum_12_1": 0.6457, "distance_from_52w_high": 0, "distance_from_52w_low": 0.6982, "relative_strength": 0.5178 }, "raw_ttm": { "revenue_ttm": 1093000998, "gross_profit_ttm": 377068999, "ebit_ttm": 211683998, "ebitda_ttm": 377391996, "net_income_ttm": 142243998, "eps_diluted_ttm": 1.2722, "operating_cash_flow_ttm": 357724631, "capital_expenditure_ttm": 98070241, "fcf_ttm": 455794872, "dividends_paid_ttm": 65793357, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 64843000, "cash_and_equivalents": 407817000, "total_current_assets": 594204000, "total_current_liabilities": 343915000, "net_ppe": null, "total_assets": 3668797000, "total_debt": 937181000, "total_equity": 2430159000, "net_working_capital": 15877000, "book_value_per_share": 21.7347, "retained_earnings": -538621000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 21.7347 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 56, "rank_pb": 30, "rank_ptbv": 24, "rank_ps": 61, "rank_pcf": 36, "rank_ev_ebitda": 36, "rank_ev_ebit": 62, "rank_earnings_yield": 56, "rank_fcf_yield": 31, "rank_dividend_yield": 34, "rank_shareholder_yield": 34, "rank_total_yield": 34, "rank_roe": 58, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 64, "rank_fcf_margin": 19, "rank_piotroski": 55, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 8, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 18 }, "composites": { "value_composite": 26, "quality_composite": 33, "momentum_composite": 12, "growth_composite": 83, "yield_composite": 23, "svqf_composite": 78, "vc1_composite": 28, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 10, "quality_value_composite": 0.7041, "os_score": 0.9, "value_percentile": 0.74, "quality_percentile": 0.67, "momentum_percentile": 0.88, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 31, "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": 2836, "ticker_id": 8134, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:44.555372+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.32, "market_cap": 3054658953.24, "market_cap_usd": 3054658953.24, "enterprise_value": 3584022953.24, "shares_outstanding": 111810357, "fx_rate_to_usd": null, "pe_ratio": 21.47478274, "pb_ratio": 1.25697905, "ptbv_ratio": 1.25697905, "ps_ratio": 2.79474489, "pcf_ratio": 8.5391351, "pfcf_ratio": 6.70182826, "ev_ebitda": 9.49681761, "ev_ebit": 16.93100559, "ev_sales": 3.2790665, "ev_fcf": 7.86323667, "earnings_yield": 0.04656625, "fcf_yield": 0.12717409, "dividend_yield": 0.02153869, "buyback_yield": 0, "shareholder_yield": 0.02153869, "debt_paydown_yield": null, "total_yield": 0.02153869, "gross_margin": 0.34498505, "operating_margin": 0.19367228, "net_margin": 0.13014078, "ebitda_margin": 0.34528056, "fcf_margin": 0.41701231, "roe": 0.05853279, "roa": 0.03877129, "roic": 0.05364479, "roc_greenblatt": null, "asset_turnover": 0.29791809, "cash_conversion": 3.20431708, "accruals_ratio": -0.05873332, "sbc_to_revenue": 0.01651325, "debt_to_equity": 0.50969422, "net_debt_to_ebitda": 1.40269006, "debt_to_assets": 0.2554464, "interest_coverage": 3.26456207, "current_ratio": 1.72776413, "quick_ratio": 1.54539058, "net_debt": 529364000, "revenue_growth_1y": -0.11620839, "revenue_growth_3y_cagr": -0.10148794, "revenue_growth_5y_cagr": 0.08502134, "eps_growth_1y": -0.38224617, "eps_growth_3y_cagr": -0.47018925, "eps_growth_5y_cagr": 0.54184305, "fcf_growth_1y": 0.02281891, "book_value_growth_1y": -0.07053722, "piotroski_f_score": 5, "altman_z_score": 1.84433844, "earnings_stability_5y": 0.824975, "revenue_stability_5y": 0.269025, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01826314, "price_return_3m": 0.17270331, "price_return_6m": 0.35678068, "price_return_9m": 0.44460836, "price_return_12m": 0.67578575, "price_return_12m_ex1m": 0.64572957, "distance_from_52w_high": 0, "distance_from_52w_low": 0.69817067, "relative_strength": 0.5178447, "local_beta": -0.0005, "volatility_252d": 0.311918, "volatility_60d": 0.750926, "max_drawdown_12m": -0.15630722, "revenue_ttm": 1093000998, "gross_profit_ttm": 377068999, "ebit_ttm": 211683998, "ebitda_ttm": 377391996, "net_income_ttm": 142243998, "eps_diluted_ttm": 1.27218982, "operating_cash_flow_ttm": 357724631, "capital_expenditure_ttm": 98070241, "fcf_ttm": 455794872, "dividends_paid_ttm": 65793357, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 64843000, "cash_and_equivalents": 407817000, "total_current_assets": 594204000, "total_current_liabilities": 343915000, "net_ppe": null, "total_assets": 3668797000, "total_debt": 937181000, "total_equity": 2430159000, "net_working_capital": 15877000, "book_value_per_share": 21.73465022, "retained_earnings": -538621000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 21.73465022, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 56, "rank_pb": 30, "rank_ptbv": 24, "rank_ps": 61, "rank_pcf": 36, "rank_ev_ebitda": 36, "rank_ev_ebit": 62, "rank_earnings_yield": 56, "rank_fcf_yield": 31, "rank_dividend_yield": 34, "rank_shareholder_yield": 34, "rank_total_yield": 34, "rank_roe": 58, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 64, "rank_fcf_margin": 19, "rank_piotroski": 55, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 8, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 18, "value_composite": 26, "quality_composite": 33, "momentum_composite": 12, "growth_composite": 83, "yield_composite": 23, "svqf_composite": 78, "vc1_composite": 28, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 10, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 31, "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": 27.32, "os": 0.9, "value": 0.74, "quality": 0.67, "momentum": 0.88, "confidence": 1, "coverage": 1, "pe_ratio": 21.4748, "earnings_yield": 0.0466, "shareholder_yield": 0.0215, "roe": 0.0585, "momentum_12_1": 0.6457, "complete_fields": { "id": 2836, "ticker_id": 8134, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:44.555372+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.32, "market_cap": 3054658953.24, "market_cap_usd": 3054658953.24, "enterprise_value": 3584022953.24, "shares_outstanding": 111810357, "fx_rate_to_usd": null, "pe_ratio": 21.47478274, "pb_ratio": 1.25697905, "ptbv_ratio": 1.25697905, "ps_ratio": 2.79474489, "pcf_ratio": 8.5391351, "pfcf_ratio": 6.70182826, "ev_ebitda": 9.49681761, "ev_ebit": 16.93100559, "ev_sales": 3.2790665, "ev_fcf": 7.86323667, "earnings_yield": 0.04656625, "fcf_yield": 0.12717409, "dividend_yield": 0.02153869, "buyback_yield": 0, "shareholder_yield": 0.02153869, "debt_paydown_yield": null, "total_yield": 0.02153869, "gross_margin": 0.34498505, "operating_margin": 0.19367228, "net_margin": 0.13014078, "ebitda_margin": 0.34528056, "fcf_margin": 0.41701231, "roe": 0.05853279, "roa": 0.03877129, "roic": 0.05364479, "roc_greenblatt": null, "asset_turnover": 0.29791809, "cash_conversion": 3.20431708, "accruals_ratio": -0.05873332, "sbc_to_revenue": 0.01651325, "debt_to_equity": 0.50969422, "net_debt_to_ebitda": 1.40269006, "debt_to_assets": 0.2554464, "interest_coverage": 3.26456207, "current_ratio": 1.72776413, "quick_ratio": 1.54539058, "net_debt": 529364000, "revenue_growth_1y": -0.11620839, "revenue_growth_3y_cagr": -0.10148794, "revenue_growth_5y_cagr": 0.08502134, "eps_growth_1y": -0.38224617, "eps_growth_3y_cagr": -0.47018925, "eps_growth_5y_cagr": 0.54184305, "fcf_growth_1y": 0.02281891, "book_value_growth_1y": -0.07053722, "piotroski_f_score": 5, "altman_z_score": 1.84433844, "earnings_stability_5y": 0.824975, "revenue_stability_5y": 0.269025, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01826314, "price_return_3m": 0.17270331, "price_return_6m": 0.35678068, "price_return_9m": 0.44460836, "price_return_12m": 0.67578575, "price_return_12m_ex1m": 0.64572957, "distance_from_52w_high": 0, "distance_from_52w_low": 0.69817067, "relative_strength": 0.5178447, "local_beta": -0.0005, "volatility_252d": 0.311918, "volatility_60d": 0.750926, "max_drawdown_12m": -0.15630722, "revenue_ttm": 1093000998, "gross_profit_ttm": 377068999, "ebit_ttm": 211683998, "ebitda_ttm": 377391996, "net_income_ttm": 142243998, "eps_diluted_ttm": 1.27218982, "operating_cash_flow_ttm": 357724631, "capital_expenditure_ttm": 98070241, "fcf_ttm": 455794872, "dividends_paid_ttm": 65793357, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 64843000, "cash_and_equivalents": 407817000, "total_current_assets": 594204000, "total_current_liabilities": 343915000, "net_ppe": null, "total_assets": 3668797000, "total_debt": 937181000, "total_equity": 2430159000, "net_working_capital": 15877000, "book_value_per_share": 21.73465022, "retained_earnings": -538621000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 21.73465022, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 56, "rank_pb": 30, "rank_ptbv": 24, "rank_ps": 61, "rank_pcf": 36, "rank_ev_ebitda": 36, "rank_ev_ebit": 62, "rank_earnings_yield": 56, "rank_fcf_yield": 31, "rank_dividend_yield": 34, "rank_shareholder_yield": 34, "rank_total_yield": 34, "rank_roe": 58, "rank_roc": 50, "rank_roic": 60, "rank_gross_margin": 64, "rank_fcf_margin": 19, "rank_piotroski": 55, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 8, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 18, "value_composite": 26, "quality_composite": 33, "momentum_composite": 12, "growth_composite": 83, "yield_composite": 23, "svqf_composite": 78, "vc1_composite": 28, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 10, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 31, "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": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "income_statement": { "revenue": 1042499000, "cost_of_revenue": 808121999, "gross_profit": 234377000, "ebit": 140655000, "ebitda": 308932000, "pretax_income": 84174000, "tax_provision": null, "net_income": 84173999, "net_income_to_common": 84173999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 500319000, "total_current_assets": 683345000, "total_assets": 3805385000, "short_term_debt": 228868000, "long_term_debt": 833533000, "total_debt": 1062401000, "total_liabilities": 1356122000, "total_equity": 2449263000, "shares_outstanding": 115420379, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 294035000, "capital_expenditure": 83988000, "free_cash_flow": 378023000, "dividends_paid": 34375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165096, "ticker_id": 8134, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140655000", "ebitda": "308932000", "netIncome": "84173999", "grossProfit": "234377000", "depreciation": "None", "totalRevenue": "1042499000", "costOfRevenue": "808121999", "interestIncome": "18887000", "incomeBeforeTax": "84174000", "interestExpense": "71224999", "operatingIncome": "140655000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-53741000", "nonInterestIncome": "None", "operatingExpenses": "93721999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "808121999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168277000", "sellingGeneralAndAdministrative": "70542000", "netIncomeFromContinuingOperations": "84174000" }, "balance": { "goodwill": "None", "inventory": "51477000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3805385000", "longTermDebt": "833533000", "shortTermDebt": "228868000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-555779000", "totalLiabilities": "1356122000", "otherCurrentAssets": "183026000", "totalCurrentAssets": "683345000", "currentLongTermDebt": "226137000", "longTermInvestments": "826000", "shortTermInvestments": "1517000", "currentNetReceivables": "83587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3122040000", "currentAccountsPayable": "49456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1072228000", "totalShareholderEquity": "2449263000", "capitalLeaseObligations": "169616000", "otherCurrentLiabilities": "154809000", "totalCurrentLiabilities": "383677000", "otherNonCurrentLiabilities": "651000", "totalNonCurrentLiabilities": "972445000", "cashAndShortTermInvestments": "500319000", "commonStockSharesOutstanding": "115420379", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "500319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84173999", "profitLoss": "None", "dividendPayout": "34375000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "25639000", "operatingCashflow": "294035000", "capitalExpenditures": "83988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-334136000", "cashflowFromInvestment": "101155000", "stockBasedCompensation": "17798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98130999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1042499000, "cost_of_revenue": 808121999, "gross_profit": 234377000, "research_and_development": null, "selling_general_admin": 70542000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140655000, "depreciation_amortisation": 168277000, "ebitda": 308932000, "interest_expense": 71224999, "interest_income": null, "other_non_operating": null, "pretax_income": 84174000, "tax_provision": null, "effective_tax_rate": null, "net_income": 84173999, "net_income_continuing_ops": 84174000, "net_income_to_common": 84173999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 500319000, "short_term_investments": 1517000, "net_receivables": 83587000, "inventory": 51477000, "other_current_assets": null, "total_current_assets": 683345000, "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": 3122040000, "total_assets": 3805385000, "short_term_debt": 228868000, "accounts_payable": 49456000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 383677000, "long_term_debt": 833533000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 972445000, "total_liabilities": 1356122000, "total_debt": 1062401000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -555779000, "total_equity": 2449263000, "shares_outstanding": 115420379, "operating_cash_flow": 294035000, "stock_based_compensation": 17798000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83988000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 101155000, "dividends_paid": 34375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -334136000, "free_cash_flow": 378023000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140655000", "ebitda": "308932000", "netIncome": "84173999", "grossProfit": "234377000", "depreciation": "None", "totalRevenue": "1042499000", "costOfRevenue": "808121999", "interestIncome": "18887000", "incomeBeforeTax": "84174000", "interestExpense": "71224999", "operatingIncome": "140655000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-53741000", "nonInterestIncome": "None", "operatingExpenses": "93721999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "808121999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168277000", "sellingGeneralAndAdministrative": "70542000", "netIncomeFromContinuingOperations": "84174000" }, "balance": { "goodwill": "None", "inventory": "51477000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3805385000", "longTermDebt": "833533000", "shortTermDebt": "228868000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-555779000", "totalLiabilities": "1356122000", "otherCurrentAssets": "183026000", "totalCurrentAssets": "683345000", "currentLongTermDebt": "226137000", "longTermInvestments": "826000", "shortTermInvestments": "1517000", "currentNetReceivables": "83587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3122040000", "currentAccountsPayable": "49456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1072228000", "totalShareholderEquity": "2449263000", "capitalLeaseObligations": "169616000", "otherCurrentLiabilities": "154809000", "totalCurrentLiabilities": "383677000", "otherNonCurrentLiabilities": "651000", "totalNonCurrentLiabilities": "972445000", "cashAndShortTermInvestments": "500319000", "commonStockSharesOutstanding": "115420379", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "500319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84173999", "profitLoss": "None", "dividendPayout": "34375000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "25639000", "operatingCashflow": "294035000", "capitalExpenditures": "83988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-334136000", "cashflowFromInvestment": "101155000", "stockBasedCompensation": "17798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98130999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168277000", "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": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "income_statement": { "revenue": 1265458000, "cost_of_revenue": 682822000, "gross_profit": 582636000, "ebit": 340802000, "ebitda": 504857000, "pretax_income": 304538000, "tax_provision": -116000, "net_income": 304654000, "net_income_to_common": 304654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 425066000, "total_current_assets": 658973000, "total_assets": 4086378000, "short_term_debt": 252105000, "long_term_debt": 1035135000, "total_debt": 1287240000, "total_liabilities": 1604603000, "total_equity": 2481775000, "shares_outstanding": 108702988, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 467375000, "capital_expenditure": 55095000, "free_cash_flow": 522470000, "dividends_paid": 277008000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165101, "ticker_id": 8134, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "340802000", "ebitda": "504857000", "netIncome": "304654000", "grossProfit": "582636000", "depreciation": "None", "totalRevenue": "1265458000", "costOfRevenue": "682822000", "interestIncome": "21943000", "incomeBeforeTax": "304538000", "interestExpense": "97392000", "operatingIncome": "382996000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-116000", "reportedCurrency": "USD", "netInterestIncome": "-75449000", "nonInterestIncome": "None", "operatingExpenses": "199640000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "682822000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164055000", "sellingGeneralAndAdministrative": "69391000", "netIncomeFromContinuingOperations": "304654000" }, "balance": { "goodwill": "None", "inventory": "78589000", "commonStock": "1142000", "currentDebt": "None", "investments": "None", "totalAssets": "4086378000", "longTermDebt": "1035135000", "shortTermDebt": "252105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-605572000", "totalLiabilities": "1604603000", "otherCurrentAssets": "57142000", "totalCurrentAssets": "658973000", "currentLongTermDebt": "221147000", "longTermInvestments": "1733000", "shortTermInvestments": "2863000", "currentNetReceivables": "98325000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3427405000", "currentAccountsPayable": "51591000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1456046000", "totalShareholderEquity": "2481775000", "capitalLeaseObligations": "199764000", "otherCurrentLiabilities": "78819000", "totalCurrentLiabilities": "399812000", "otherNonCurrentLiabilities": "850000", "totalNonCurrentLiabilities": "1204791000", "cashAndShortTermInvestments": "425066000", "commonStockSharesOutstanding": "108702988", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "425066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "304654000", "profitLoss": "None", "dividendPayout": "277008000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1925000", "operatingCashflow": "467375000", "capitalExpenditures": "55095000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-644423000", "cashflowFromInvestment": "356178000", "stockBasedCompensation": "18328000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "277008000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25305000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164055000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1265458000, "cost_of_revenue": 682822000, "gross_profit": 582636000, "research_and_development": null, "selling_general_admin": 69391000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 340802000, "depreciation_amortisation": 164055000, "ebitda": 504857000, "interest_expense": 97392000, "interest_income": null, "other_non_operating": null, "pretax_income": 304538000, "tax_provision": -116000, "effective_tax_rate": null, "net_income": 304654000, "net_income_continuing_ops": 304654000, "net_income_to_common": 304654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 425066000, "short_term_investments": 2863000, "net_receivables": 98325000, "inventory": 78589000, "other_current_assets": null, "total_current_assets": 658973000, "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": 3427405000, "total_assets": 4086378000, "short_term_debt": 252105000, "accounts_payable": 51591000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 399812000, "long_term_debt": 1035135000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1204791000, "total_liabilities": 1604603000, "total_debt": 1287240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -605572000, "total_equity": 2481775000, "shares_outstanding": 108702988, "operating_cash_flow": 467375000, "stock_based_compensation": 18328000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55095000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 356178000, "dividends_paid": 277008000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -644423000, "free_cash_flow": 522470000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "340802000", "ebitda": "504857000", "netIncome": "304654000", "grossProfit": "582636000", "depreciation": "None", "totalRevenue": "1265458000", "costOfRevenue": "682822000", "interestIncome": "21943000", "incomeBeforeTax": "304538000", "interestExpense": "97392000", "operatingIncome": "382996000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-116000", "reportedCurrency": "USD", "netInterestIncome": "-75449000", "nonInterestIncome": "None", "operatingExpenses": "199640000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "682822000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164055000", "sellingGeneralAndAdministrative": "69391000", "netIncomeFromContinuingOperations": "304654000" }, "balance": { "goodwill": "None", "inventory": "78589000", "commonStock": "1142000", "currentDebt": "None", "investments": "None", "totalAssets": "4086378000", "longTermDebt": "1035135000", "shortTermDebt": "252105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-605572000", "totalLiabilities": "1604603000", "otherCurrentAssets": "57142000", "totalCurrentAssets": "658973000", "currentLongTermDebt": "221147000", "longTermInvestments": "1733000", "shortTermInvestments": "2863000", "currentNetReceivables": "98325000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3427405000", "currentAccountsPayable": "51591000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1456046000", "totalShareholderEquity": "2481775000", "capitalLeaseObligations": "199764000", "otherCurrentLiabilities": "78819000", "totalCurrentLiabilities": "399812000", "otherNonCurrentLiabilities": "850000", "totalNonCurrentLiabilities": "1204791000", "cashAndShortTermInvestments": "425066000", "commonStockSharesOutstanding": "108702988", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "425066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "304654000", "profitLoss": "None", "dividendPayout": "277008000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1925000", "operatingCashflow": "467375000", "capitalExpenditures": "55095000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-644423000", "cashflowFromInvestment": "356178000", "stockBasedCompensation": "18328000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "277008000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25305000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164055000", "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": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "income_statement": { "revenue": 949269000, "cost_of_revenue": 554523000, "gross_profit": 394746000, "ebit": 196412000, "ebitda": 334841000, "pretax_income": 173739000, "tax_provision": 183000, "net_income": 173556000, "net_income_to_common": 173556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227481000, "total_current_assets": 450122000, "total_assets": 3028255000, "short_term_debt": 257107000, "long_term_debt": 970039000, "total_debt": 1227146000, "total_liabilities": 1368185000, "total_equity": 1660070000, "shares_outstanding": 98928011, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 335777000, "capital_expenditure": 18091000, "free_cash_flow": 353868000, "dividends_paid": 158052000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165106, "ticker_id": 8134, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "196412000", "ebitda": "334841000", "netIncome": "173556000", "grossProfit": "394746000", "depreciation": "None", "totalRevenue": "949269000", "costOfRevenue": "554523000", "interestIncome": "17086000", "incomeBeforeTax": "173739000", "interestExpense": "87857000", "operatingIncome": "238458000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "183000", "reportedCurrency": "USD", "netInterestIncome": "-63529000", "nonInterestIncome": "None", "operatingExpenses": "156288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "554523000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138429000", "sellingGeneralAndAdministrative": "53839000", "netIncomeFromContinuingOperations": "219645000" }, "balance": { "goodwill": "None", "inventory": "62362000", "commonStock": "840000", "currentDebt": "None", "investments": "None", "totalAssets": "3028255000", "longTermDebt": "970039000", "shortTermDebt": "257107000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-633218000", "totalLiabilities": "1368185000", "otherCurrentAssets": "59407000", "totalCurrentAssets": "450122000", "currentLongTermDebt": "249125000", "longTermInvestments": "1736000", "shortTermInvestments": "2021000", "currentNetReceivables": "87981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2578133000", "currentAccountsPayable": "39317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1264928000", "totalShareholderEquity": "1660070000", "capitalLeaseObligations": "45764000", "otherCurrentLiabilities": "46130000", "totalCurrentLiabilities": "359363000", "otherNonCurrentLiabilities": "1001000", "totalNonCurrentLiabilities": "1008822000", "cashAndShortTermInvestments": "227481000", "commonStockSharesOutstanding": "98928011", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "227481000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173556000", "profitLoss": "None", "dividendPayout": "158052000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5851000", "operatingCashflow": "335777000", "capitalExpenditures": "18091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-595889000", "cashflowFromInvestment": "235518000", "stockBasedCompensation": "20877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158052000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-393108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138429000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 949269000, "cost_of_revenue": 554523000, "gross_profit": 394746000, "research_and_development": null, "selling_general_admin": 53839000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 196412000, "depreciation_amortisation": 138429000, "ebitda": 334841000, "interest_expense": 87857000, "interest_income": null, "other_non_operating": null, "pretax_income": 173739000, "tax_provision": 183000, "effective_tax_rate": null, "net_income": 173556000, "net_income_continuing_ops": 219645000, "net_income_to_common": 173556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227481000, "short_term_investments": 2021000, "net_receivables": 87981000, "inventory": 62362000, "other_current_assets": null, "total_current_assets": 450122000, "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": 2578133000, "total_assets": 3028255000, "short_term_debt": 257107000, "accounts_payable": 39317000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 359363000, "long_term_debt": 970039000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1008822000, "total_liabilities": 1368185000, "total_debt": 1227146000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -633218000, "total_equity": 1660070000, "shares_outstanding": 98928011, "operating_cash_flow": 335777000, "stock_based_compensation": 20877000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18091000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 235518000, "dividends_paid": 158052000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -595889000, "free_cash_flow": 353868000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "196412000", "ebitda": "334841000", "netIncome": "173556000", "grossProfit": "394746000", "depreciation": "None", "totalRevenue": "949269000", "costOfRevenue": "554523000", "interestIncome": "17086000", "incomeBeforeTax": "173739000", "interestExpense": "87857000", "operatingIncome": "238458000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "183000", "reportedCurrency": "USD", "netInterestIncome": "-63529000", "nonInterestIncome": "None", "operatingExpenses": "156288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "554523000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138429000", "sellingGeneralAndAdministrative": "53839000", "netIncomeFromContinuingOperations": "219645000" }, "balance": { "goodwill": "None", "inventory": "62362000", "commonStock": "840000", "currentDebt": "None", "investments": "None", "totalAssets": "3028255000", "longTermDebt": "970039000", "shortTermDebt": "257107000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-633218000", "totalLiabilities": "1368185000", "otherCurrentAssets": "59407000", "totalCurrentAssets": "450122000", "currentLongTermDebt": "249125000", "longTermInvestments": "1736000", "shortTermInvestments": "2021000", "currentNetReceivables": "87981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2578133000", "currentAccountsPayable": "39317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1264928000", "totalShareholderEquity": "1660070000", "capitalLeaseObligations": "45764000", "otherCurrentLiabilities": "46130000", "totalCurrentLiabilities": "359363000", "otherNonCurrentLiabilities": "1001000", "totalNonCurrentLiabilities": "1008822000", "cashAndShortTermInvestments": "227481000", "commonStockSharesOutstanding": "98928011", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "227481000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173556000", "profitLoss": "None", "dividendPayout": "158052000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5851000", "operatingCashflow": "335777000", "capitalExpenditures": "18091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-595889000", "cashflowFromInvestment": "235518000", "stockBasedCompensation": "20877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "158052000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-393108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138429000", "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": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "income_statement": { "revenue": 1437156000, "cost_of_revenue": 616447000, "gross_profit": 820709000, "ebit": 609049000, "ebitda": 765782000, "pretax_income": 566243000, "tax_provision": 244000, "net_income": 565999000, "net_income_to_common": 565999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 284323000, "total_current_assets": 502092000, "total_assets": 3433624000, "short_term_debt": 191902000, "long_term_debt": 1103233000, "total_debt": 1295135000, "total_liabilities": 1414282000, "total_equity": 2019342000, "shares_outstanding": 102536966, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 769898000, "capital_expenditure": 25403000, "free_cash_flow": 795301000, "dividends_paid": 668697000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165111, "ticker_id": 8134, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "609049000", "ebitda": "765782000", "netIncome": "565999000", "grossProfit": "820709000", "depreciation": "None", "totalRevenue": "1437156000", "costOfRevenue": "616447000", "interestIncome": "7050000", "incomeBeforeTax": "566243000", "interestExpense": "62622000", "operatingIncome": "607598000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "244000", "reportedCurrency": "USD", "netInterestIncome": "-45528000", "nonInterestIncome": "None", "operatingExpenses": "213111000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "616447000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156733000", "sellingGeneralAndAdministrative": "56323000", "netIncomeFromContinuingOperations": "565999000" }, "balance": { "goodwill": "None", "inventory": "67162000", "commonStock": "1029000", "currentDebt": "None", "investments": "None", "totalAssets": "3433624000", "longTermDebt": "1103233000", "shortTermDebt": "191902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-648722000", "totalLiabilities": "1414282000", "otherCurrentAssets": "80734000", "totalCurrentAssets": "502092000", "currentLongTermDebt": "181947000", "longTermInvestments": "1676000", "shortTermInvestments": "21706000", "currentNetReceivables": "84442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2931532000", "currentAccountsPayable": "32140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2919169000", "shortLongTermDebtTotal": "1285180000", "totalShareholderEquity": "2019342000", "capitalLeaseObligations": "228217000", "otherCurrentLiabilities": "49674000", "totalCurrentLiabilities": "282555000", "otherNonCurrentLiabilities": "28494000", "totalNonCurrentLiabilities": "1131727000", "cashAndShortTermInvestments": "284323000", "commonStockSharesOutstanding": "102536966", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "284323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "565999000", "profitLoss": "None", "dividendPayout": "668697000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-9411000", "operatingCashflow": "769898000", "capitalExpenditures": "25403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-935953000", "cashflowFromInvestment": "-20872000", "stockBasedCompensation": "28481000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "668697000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20068000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1437156000, "cost_of_revenue": 616447000, "gross_profit": 820709000, "research_and_development": null, "selling_general_admin": 56323000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 609049000, "depreciation_amortisation": 156733000, "ebitda": 765782000, "interest_expense": 62622000, "interest_income": null, "other_non_operating": null, "pretax_income": 566243000, "tax_provision": 244000, "effective_tax_rate": null, "net_income": 565999000, "net_income_continuing_ops": 565999000, "net_income_to_common": 565999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 284323000, "short_term_investments": 21706000, "net_receivables": 84442000, "inventory": 67162000, "other_current_assets": null, "total_current_assets": 502092000, "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": 2931532000, "total_assets": 3433624000, "short_term_debt": 191902000, "accounts_payable": 32140000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 282555000, "long_term_debt": 1103233000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1131727000, "total_liabilities": 1414282000, "total_debt": 1295135000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -648722000, "total_equity": 2019342000, "shares_outstanding": 102536966, "operating_cash_flow": 769898000, "stock_based_compensation": 28481000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25403000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20872000, "dividends_paid": 668697000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -935953000, "free_cash_flow": 795301000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "609049000", "ebitda": "765782000", "netIncome": "565999000", "grossProfit": "820709000", "depreciation": "None", "totalRevenue": "1437156000", "costOfRevenue": "616447000", "interestIncome": "7050000", "incomeBeforeTax": "566243000", "interestExpense": "62622000", "operatingIncome": "607598000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "244000", "reportedCurrency": "USD", "netInterestIncome": "-45528000", "nonInterestIncome": "None", "operatingExpenses": "213111000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "616447000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156733000", "sellingGeneralAndAdministrative": "56323000", "netIncomeFromContinuingOperations": "565999000" }, "balance": { "goodwill": "None", "inventory": "67162000", "commonStock": "1029000", "currentDebt": "None", "investments": "None", "totalAssets": "3433624000", "longTermDebt": "1103233000", "shortTermDebt": "191902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-648722000", "totalLiabilities": "1414282000", "otherCurrentAssets": "80734000", "totalCurrentAssets": "502092000", "currentLongTermDebt": "181947000", "longTermInvestments": "1676000", "shortTermInvestments": "21706000", "currentNetReceivables": "84442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2931532000", "currentAccountsPayable": "32140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2919169000", "shortLongTermDebtTotal": "1285180000", "totalShareholderEquity": "2019342000", "capitalLeaseObligations": "228217000", "otherCurrentLiabilities": "49674000", "totalCurrentLiabilities": "282555000", "otherNonCurrentLiabilities": "28494000", "totalNonCurrentLiabilities": "1131727000", "cashAndShortTermInvestments": "284323000", "commonStockSharesOutstanding": "102536966", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "284323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "565999000", "profitLoss": "None", "dividendPayout": "668697000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-9411000", "operatingCashflow": "769898000", "capitalExpenditures": "25403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-935953000", "cashflowFromInvestment": "-20872000", "stockBasedCompensation": "28481000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "668697000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20068000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167371000", "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": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "income_statement": { "revenue": 1427423000, "cost_of_revenue": 497178000, "gross_profit": 930245000, "ebit": 734738000, "ebitda": 887191000, "pretax_income": 680546000, "tax_provision": 16000, "net_income": 680530000, "net_income_to_common": 680530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 450285000, "total_current_assets": 682924000, "total_assets": 3754719000, "short_term_debt": 207135000, "long_term_debt": 932554000, "total_debt": 1139689000, "total_liabilities": 1674701000, "total_equity": 2080018000, "shares_outstanding": 101479072, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 767071000, "capital_expenditure": 130147000, "free_cash_flow": 897218000, "dividends_paid": 230240000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165116, "ticker_id": 8134, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "734738000", "ebitda": "887191000", "netIncome": "680530000", "grossProfit": "930245000", "depreciation": "None", "totalRevenue": "1427423000", "costOfRevenue": "497178000", "interestIncome": "315000", "incomeBeforeTax": "680546000", "interestExpense": "56036000", "operatingIncome": "739404000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "16000", "reportedCurrency": "USD", "netInterestIncome": "-55721000", "nonInterestIncome": "None", "operatingExpenses": "190841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152453000", "sellingGeneralAndAdministrative": "38999000", "netIncomeFromContinuingOperations": "680530000" }, "balance": { "goodwill": "None", "inventory": "75077000", "commonStock": "1023000", "currentDebt": "None", "investments": "None", "totalAssets": "3754719000", "longTermDebt": "932554000", "shortTermDebt": "207135000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-546257000", "totalLiabilities": "1674701000", "otherCurrentAssets": "38178000", "totalCurrentAssets": "682924000", "currentLongTermDebt": "156701000", "longTermInvestments": "1567000", "shortTermInvestments": "549000", "currentNetReceivables": "119384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3071795000", "currentAccountsPayable": "21837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3061294000", "shortLongTermDebtTotal": "1589984000", "totalShareholderEquity": "2080018000", "capitalLeaseObligations": "500729000", "otherCurrentLiabilities": "36804000", "totalCurrentLiabilities": "290796000", "otherNonCurrentLiabilities": "1056000", "totalNonCurrentLiabilities": "1383905000", "cashAndShortTermInvestments": "450285000", "commonStockSharesOutstanding": "101479072", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "450285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "680530000", "profitLoss": "None", "dividendPayout": "230240000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-27783000", "operatingCashflow": "767071000", "capitalExpenditures": "130147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-368068000", "cashflowFromInvestment": "-121263000", "stockBasedCompensation": "10335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230240000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10278000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152640000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1427423000, "cost_of_revenue": 497178000, "gross_profit": 930245000, "research_and_development": null, "selling_general_admin": 38999000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 734738000, "depreciation_amortisation": 152453000, "ebitda": 887191000, "interest_expense": 56036000, "interest_income": null, "other_non_operating": null, "pretax_income": 680546000, "tax_provision": 16000, "effective_tax_rate": null, "net_income": 680530000, "net_income_continuing_ops": 680530000, "net_income_to_common": 680530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 450285000, "short_term_investments": 549000, "net_receivables": 119384000, "inventory": 75077000, "other_current_assets": null, "total_current_assets": 682924000, "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": 3071795000, "total_assets": 3754719000, "short_term_debt": 207135000, "accounts_payable": 21837000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 290796000, "long_term_debt": 932554000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1383905000, "total_liabilities": 1674701000, "total_debt": 1139689000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -546257000, "total_equity": 2080018000, "shares_outstanding": 101479072, "operating_cash_flow": 767071000, "stock_based_compensation": 10335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 130147000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121263000, "dividends_paid": 230240000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -368068000, "free_cash_flow": 897218000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "734738000", "ebitda": "887191000", "netIncome": "680530000", "grossProfit": "930245000", "depreciation": "None", "totalRevenue": "1427423000", "costOfRevenue": "497178000", "interestIncome": "315000", "incomeBeforeTax": "680546000", "interestExpense": "56036000", "operatingIncome": "739404000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "16000", "reportedCurrency": "USD", "netInterestIncome": "-55721000", "nonInterestIncome": "None", "operatingExpenses": "190841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152453000", "sellingGeneralAndAdministrative": "38999000", "netIncomeFromContinuingOperations": "680530000" }, "balance": { "goodwill": "None", "inventory": "75077000", "commonStock": "1023000", "currentDebt": "None", "investments": "None", "totalAssets": "3754719000", "longTermDebt": "932554000", "shortTermDebt": "207135000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-546257000", "totalLiabilities": "1674701000", "otherCurrentAssets": "38178000", "totalCurrentAssets": "682924000", "currentLongTermDebt": "156701000", "longTermInvestments": "1567000", "shortTermInvestments": "549000", "currentNetReceivables": "119384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3071795000", "currentAccountsPayable": "21837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3061294000", "shortLongTermDebtTotal": "1589984000", "totalShareholderEquity": "2080018000", "capitalLeaseObligations": "500729000", "otherCurrentLiabilities": "36804000", "totalCurrentLiabilities": "290796000", "otherNonCurrentLiabilities": "1056000", "totalNonCurrentLiabilities": "1383905000", "cashAndShortTermInvestments": "450285000", "commonStockSharesOutstanding": "101479072", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "450285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "680530000", "profitLoss": "None", "dividendPayout": "230240000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-27783000", "operatingCashflow": "767071000", "capitalExpenditures": "130147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-368068000", "cashflowFromInvestment": "-121263000", "stockBasedCompensation": "10335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230240000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10278000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152640000", "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": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "income_statement": { "revenue": 693241000, "cost_of_revenue": 450477000, "gross_profit": 242764000, "ebit": 67832000, "ebitda": 208941000, "pretax_income": 9812000, "tax_provision": 152000, "net_income": 9660000, "net_income_to_common": 9660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 190510000, "total_current_assets": 307411000, "total_assets": 3191793000, "short_term_debt": 189773000, "long_term_debt": 1370348000, "total_debt": 1560121000, "total_liabilities": 1642266000, "total_equity": 1549527000, "shares_outstanding": 96281389, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 170552000, "capital_expenditure": 72059000, "free_cash_flow": 242611000, "dividends_paid": 4804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165121, "ticker_id": 8134, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67832000", "ebitda": "208941000", "netIncome": "9660000", "grossProfit": "242764000", "depreciation": "None", "totalRevenue": "693241000", "costOfRevenue": "450477000", "interestIncome": "267000", "incomeBeforeTax": "9812000", "interestExpense": "69555000", "operatingIncome": "83988000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "152000", "reportedCurrency": "USD", "netInterestIncome": "-69288000", "nonInterestIncome": "None", "operatingExpenses": "158776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141109000", "sellingGeneralAndAdministrative": "31420000", "netIncomeFromContinuingOperations": "9660000" }, "balance": { "goodwill": "None", "inventory": "47294000", "commonStock": "971000", "currentDebt": "None", "investments": "None", "totalAssets": "3191793000", "longTermDebt": "1370348000", "shortTermDebt": "189773000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-996314000", "totalLiabilities": "1642266000", "otherCurrentAssets": "38816000", "totalCurrentAssets": "307411000", "currentLongTermDebt": "189773000", "longTermInvestments": "1321000", "shortTermInvestments": "None", "currentNetReceivables": "56616000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2884382000", "currentAccountsPayable": "32853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2878005000", "shortLongTermDebtTotal": "1560121000", "totalShareholderEquity": "1549527000", "capitalLeaseObligations": "428176000", "otherCurrentLiabilities": "31997000", "totalCurrentLiabilities": "266432000", "otherNonCurrentLiabilities": "5486000", "totalNonCurrentLiabilities": "1375834000", "cashAndShortTermInvestments": "190510000", "commonStockSharesOutstanding": "96281389", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "190510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9660000", "profitLoss": "None", "dividendPayout": "4804000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3859000", "operatingCashflow": "170552000", "capitalExpenditures": "72059000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34949000", "cashflowFromInvestment": "-66334000", "stockBasedCompensation": "4624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142293000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 693241000, "cost_of_revenue": 450477000, "gross_profit": 242764000, "research_and_development": null, "selling_general_admin": 31420000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67832000, "depreciation_amortisation": 141109000, "ebitda": 208941000, "interest_expense": 69555000, "interest_income": null, "other_non_operating": null, "pretax_income": 9812000, "tax_provision": 152000, "effective_tax_rate": null, "net_income": 9660000, "net_income_continuing_ops": 9660000, "net_income_to_common": 9660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 190510000, "short_term_investments": null, "net_receivables": 56616000, "inventory": 47294000, "other_current_assets": null, "total_current_assets": 307411000, "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": 2884382000, "total_assets": 3191793000, "short_term_debt": 189773000, "accounts_payable": 32853000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 266432000, "long_term_debt": 1370348000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1375834000, "total_liabilities": 1642266000, "total_debt": 1560121000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -996314000, "total_equity": 1549527000, "shares_outstanding": 96281389, "operating_cash_flow": 170552000, "stock_based_compensation": 4624000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72059000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66334000, "dividends_paid": 4804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34949000, "free_cash_flow": 242611000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67832000", "ebitda": "208941000", "netIncome": "9660000", "grossProfit": "242764000", "depreciation": "None", "totalRevenue": "693241000", "costOfRevenue": "450477000", "interestIncome": "267000", "incomeBeforeTax": "9812000", "interestExpense": "69555000", "operatingIncome": "83988000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "152000", "reportedCurrency": "USD", "netInterestIncome": "-69288000", "nonInterestIncome": "None", "operatingExpenses": "158776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141109000", "sellingGeneralAndAdministrative": "31420000", "netIncomeFromContinuingOperations": "9660000" }, "balance": { "goodwill": "None", "inventory": "47294000", "commonStock": "971000", "currentDebt": "None", "investments": "None", "totalAssets": "3191793000", "longTermDebt": "1370348000", "shortTermDebt": "189773000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-996314000", "totalLiabilities": "1642266000", "otherCurrentAssets": "38816000", "totalCurrentAssets": "307411000", "currentLongTermDebt": "189773000", "longTermInvestments": "1321000", "shortTermInvestments": "None", "currentNetReceivables": "56616000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2884382000", "currentAccountsPayable": "32853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2878005000", "shortLongTermDebtTotal": "1560121000", "totalShareholderEquity": "1549527000", "capitalLeaseObligations": "428176000", "otherCurrentLiabilities": "31997000", "totalCurrentLiabilities": "266432000", "otherNonCurrentLiabilities": "5486000", "totalNonCurrentLiabilities": "1375834000", "cashAndShortTermInvestments": "190510000", "commonStockSharesOutstanding": "96281389", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "190510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9660000", "profitLoss": "None", "dividendPayout": "4804000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3859000", "operatingCashflow": "170552000", "capitalExpenditures": "72059000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34949000", "cashflowFromInvestment": "-66334000", "stockBasedCompensation": "4624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "142293000", "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": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "income_statement": { "revenue": 821365000, "cost_of_revenue": 582694000, "gross_profit": 238671000, "ebit": 78191000, "ebitda": 200458000, "pretax_income": -16091999, "tax_provision": 109000, "net_income": -16201000, "net_income_to_common": -16201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117819000, "total_current_assets": 266042000, "total_assets": 3238671000, "short_term_debt": 202495000, "long_term_debt": 1009410000, "total_debt": 1211905000, "total_liabilities": 1694631000, "total_equity": 1544040000, "shares_outstanding": 93735549, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 88525000, "capital_expenditure": 347140000, "free_cash_flow": 435665000, "dividends_paid": 4804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165126, "ticker_id": 8134, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78191000", "ebitda": "200458000", "netIncome": "-16201000", "grossProfit": "238671000", "depreciation": "None", "totalRevenue": "821365000", "costOfRevenue": "582694000", "interestIncome": "1299000", "incomeBeforeTax": "-16091999", "interestExpense": "87617000", "operatingIncome": "73698000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "109000", "reportedCurrency": "USD", "netInterestIncome": "-86318000", "nonInterestIncome": "None", "operatingExpenses": "164973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "582694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122267000", "sellingGeneralAndAdministrative": "34467000", "netIncomeFromContinuingOperations": "-16201000" }, "balance": { "goodwill": "None", "inventory": "51153000", "commonStock": "961000", "currentDebt": "None", "investments": "None", "totalAssets": "3238671000", "longTermDebt": "1009410000", "shortTermDebt": "202495000", "treasuryStock": "-93000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1001170000", "totalLiabilities": "1694631000", "otherCurrentAssets": "19051000", "totalCurrentAssets": "266042000", "currentLongTermDebt": "150350000", "longTermInvestments": "1162000", "shortTermInvestments": "None", "currentNetReceivables": "78019000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2972629000", "currentAccountsPayable": "42779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2966743000", "shortLongTermDebtTotal": "1582952000", "totalShareholderEquity": "1544040000", "capitalLeaseObligations": "423192000", "otherCurrentLiabilities": "58283000", "totalCurrentLiabilities": "310931000", "otherNonCurrentLiabilities": "3243000", "totalNonCurrentLiabilities": "1383700000", "cashAndShortTermInvestments": "117819000", "commonStockSharesOutstanding": "93735549", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "117819000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16201000", "profitLoss": "None", "dividendPayout": "4804000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-23717000", "operatingCashflow": "88525000", "capitalExpenditures": "347140000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "103697000", "cashflowFromInvestment": "-279837000", "stockBasedCompensation": "7943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20523000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124280000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 821365000, "cost_of_revenue": 582694000, "gross_profit": 238671000, "research_and_development": null, "selling_general_admin": 34467000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78191000, "depreciation_amortisation": 122267000, "ebitda": 200458000, "interest_expense": 87617000, "interest_income": null, "other_non_operating": null, "pretax_income": -16091999, "tax_provision": 109000, "effective_tax_rate": null, "net_income": -16201000, "net_income_continuing_ops": -16201000, "net_income_to_common": -16201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117819000, "short_term_investments": null, "net_receivables": 78019000, "inventory": 51153000, "other_current_assets": null, "total_current_assets": 266042000, "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": 2972629000, "total_assets": 3238671000, "short_term_debt": 202495000, "accounts_payable": 42779000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 310931000, "long_term_debt": 1009410000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1383700000, "total_liabilities": 1694631000, "total_debt": 1211905000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1001170000, "total_equity": 1544040000, "shares_outstanding": 93735549, "operating_cash_flow": 88525000, "stock_based_compensation": 7943000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 347140000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -279837000, "dividends_paid": 4804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 103697000, "free_cash_flow": 435665000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78191000", "ebitda": "200458000", "netIncome": "-16201000", "grossProfit": "238671000", "depreciation": "None", "totalRevenue": "821365000", "costOfRevenue": "582694000", "interestIncome": "1299000", "incomeBeforeTax": "-16091999", "interestExpense": "87617000", "operatingIncome": "73698000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "109000", "reportedCurrency": "USD", "netInterestIncome": "-86318000", "nonInterestIncome": "None", "operatingExpenses": "164973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "582694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122267000", "sellingGeneralAndAdministrative": "34467000", "netIncomeFromContinuingOperations": "-16201000" }, "balance": { "goodwill": "None", "inventory": "51153000", "commonStock": "961000", "currentDebt": "None", "investments": "None", "totalAssets": "3238671000", "longTermDebt": "1009410000", "shortTermDebt": "202495000", "treasuryStock": "-93000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1001170000", "totalLiabilities": "1694631000", "otherCurrentAssets": "19051000", "totalCurrentAssets": "266042000", "currentLongTermDebt": "150350000", "longTermInvestments": "1162000", "shortTermInvestments": "None", "currentNetReceivables": "78019000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2972629000", "currentAccountsPayable": "42779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2966743000", "shortLongTermDebtTotal": "1582952000", "totalShareholderEquity": "1544040000", "capitalLeaseObligations": "423192000", "otherCurrentLiabilities": "58283000", "totalCurrentLiabilities": "310931000", "otherNonCurrentLiabilities": "3243000", "totalNonCurrentLiabilities": "1383700000", "cashAndShortTermInvestments": "117819000", "commonStockSharesOutstanding": "93735549", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "117819000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16201000", "profitLoss": "None", "dividendPayout": "4804000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-23717000", "operatingCashflow": "88525000", "capitalExpenditures": "347140000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "103697000", "cashflowFromInvestment": "-279837000", "stockBasedCompensation": "7943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20523000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124280000", "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": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "income_statement": { "revenue": 651561000, "cost_of_revenue": 362149000, "gross_profit": 289412000, "ebit": 150169000, "ebitda": 251201000, "pretax_income": 58458000, "tax_provision": 61000, "net_income": 58397000, "net_income_to_common": 58397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204921000, "total_current_assets": 298836000, "total_assets": 3022137000, "short_term_debt": 166844000, "long_term_debt": 734229000, "total_debt": 901073000, "total_liabilities": 1502092000, "total_equity": 1520045000, "shares_outstanding": 77326111, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 169009000, "capital_expenditure": 328634000, "free_cash_flow": 497643000, "dividends_paid": 4804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165131, "ticker_id": 8134, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150169000", "ebitda": "251201000", "netIncome": "58397000", "grossProfit": "289412000", "depreciation": "None", "totalRevenue": "651561000", "costOfRevenue": "362149000", "interestIncome": "1866000", "incomeBeforeTax": "58458000", "interestExpense": "73715000", "operatingIncome": "131937999", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "61000", "reportedCurrency": "USD", "netInterestIncome": "-71849000", "nonInterestIncome": "None", "operatingExpenses": "157474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "362149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101032000", "sellingGeneralAndAdministrative": "33569000", "netIncomeFromContinuingOperations": "58397000" }, "balance": { "goodwill": "None", "inventory": "27436000", "commonStock": "926000", "currentDebt": "None", "investments": "None", "totalAssets": "3022137000", "longTermDebt": "734229000", "shortTermDebt": "166844000", "treasuryStock": "-3145000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-980165000", "totalLiabilities": "1502092000", "otherCurrentAssets": "19967000", "totalCurrentAssets": "298836000", "currentLongTermDebt": "101007000", "longTermInvestments": "1108000", "shortTermInvestments": "50000", "currentNetReceivables": "46512000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2723301000", "currentAccountsPayable": "20959000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2656108000", "shortLongTermDebtTotal": "1441998000", "totalShareholderEquity": "1520045000", "capitalLeaseObligations": "606762000", "otherCurrentLiabilities": "23827000", "totalCurrentLiabilities": "222717000", "otherNonCurrentLiabilities": "4221000", "totalNonCurrentLiabilities": "1279375000", "cashAndShortTermInvestments": "204921000", "commonStockSharesOutstanding": "77326111", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "204921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58397000", "profitLoss": "None", "dividendPayout": "4804000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8091000", "operatingCashflow": "169009000", "capitalExpenditures": "328634000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96695000", "cashflowFromInvestment": "-325327000", "stockBasedCompensation": "8072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 651561000, "cost_of_revenue": 362149000, "gross_profit": 289412000, "research_and_development": null, "selling_general_admin": 33569000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150169000, "depreciation_amortisation": 101032000, "ebitda": 251201000, "interest_expense": 73715000, "interest_income": null, "other_non_operating": null, "pretax_income": 58458000, "tax_provision": 61000, "effective_tax_rate": null, "net_income": 58397000, "net_income_continuing_ops": 58397000, "net_income_to_common": 58397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204921000, "short_term_investments": 50000, "net_receivables": 46512000, "inventory": 27436000, "other_current_assets": null, "total_current_assets": 298836000, "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": 2723301000, "total_assets": 3022137000, "short_term_debt": 166844000, "accounts_payable": 20959000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 222717000, "long_term_debt": 734229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1279375000, "total_liabilities": 1502092000, "total_debt": 901073000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -980165000, "total_equity": 1520045000, "shares_outstanding": 77326111, "operating_cash_flow": 169009000, "stock_based_compensation": 8072000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 328634000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -325327000, "dividends_paid": 4804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 96695000, "free_cash_flow": 497643000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "150169000", "ebitda": "251201000", "netIncome": "58397000", "grossProfit": "289412000", "depreciation": "None", "totalRevenue": "651561000", "costOfRevenue": "362149000", "interestIncome": "1866000", "incomeBeforeTax": "58458000", "interestExpense": "73715000", "operatingIncome": "131937999", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "61000", "reportedCurrency": "USD", "netInterestIncome": "-71849000", "nonInterestIncome": "None", "operatingExpenses": "157474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "362149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101032000", "sellingGeneralAndAdministrative": "33569000", "netIncomeFromContinuingOperations": "58397000" }, "balance": { "goodwill": "None", "inventory": "27436000", "commonStock": "926000", "currentDebt": "None", "investments": "None", "totalAssets": "3022137000", "longTermDebt": "734229000", "shortTermDebt": "166844000", "treasuryStock": "-3145000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-980165000", "totalLiabilities": "1502092000", "otherCurrentAssets": "19967000", "totalCurrentAssets": "298836000", "currentLongTermDebt": "101007000", "longTermInvestments": "1108000", "shortTermInvestments": "50000", "currentNetReceivables": "46512000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2723301000", "currentAccountsPayable": "20959000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2656108000", "shortLongTermDebtTotal": "1441998000", "totalShareholderEquity": "1520045000", "capitalLeaseObligations": "606762000", "otherCurrentLiabilities": "23827000", "totalCurrentLiabilities": "222717000", "otherNonCurrentLiabilities": "4221000", "totalNonCurrentLiabilities": "1279375000", "cashAndShortTermInvestments": "204921000", "commonStockSharesOutstanding": "77326111", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "204921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58397000", "profitLoss": "None", "dividendPayout": "4804000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8091000", "operatingCashflow": "169009000", "capitalExpenditures": "328634000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96695000", "cashflowFromInvestment": "-325327000", "stockBasedCompensation": "8072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3145000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102852000", "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": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "income_statement": { "revenue": 281151999, "cost_of_revenue": 188197999, "gross_profit": 92954000, "ebit": 73021999, "ebitda": 112599998, "pretax_income": 58531998, "tax_provision": null, "net_income": 58531999, "net_income_to_common": 58531999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 407817000, "total_current_assets": 594204000, "total_assets": 3668797000, "short_term_debt": 173405000, "long_term_debt": 763776000, "total_debt": 937181000, "total_liabilities": 1238638000, "total_equity": 2430159000, "shares_outstanding": 111810357, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 111950999, "capital_expenditure": 19959999, "free_cash_flow": 131910998, "dividends_paid": 41373999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165094, "ticker_id": 8134, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73021999", "ebitda": "112599998", "netIncome": "58531999", "grossProfit": "92954000", "depreciation": "None", "totalRevenue": "281151999", "costOfRevenue": "188197999", "interestIncome": "1372000", "incomeBeforeTax": "58531998", "interestExpense": "12893000", "operatingIncome": "73021999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11705000", "nonInterestIncome": "None", "operatingExpenses": "19931999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188197999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39577999", "sellingGeneralAndAdministrative": "14481000", "netIncomeFromContinuingOperations": "58532000" }, "balance": { "goodwill": "None", "inventory": "62721000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3668797000", "longTermDebt": "763776000", "shortTermDebt": "173405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-538621000", "totalLiabilities": "1238638000", "otherCurrentAssets": "186387000", "totalCurrentAssets": "594204000", "currentLongTermDebt": "170674000", "longTermInvestments": "438000", "shortTermInvestments": "None", "currentNetReceivables": "77999000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3074593000", "currentAccountsPayable": "50233000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "946332000", "totalShareholderEquity": "2430159000", "capitalLeaseObligations": "161717000", "otherCurrentLiabilities": "170510000", "totalCurrentLiabilities": "343915000", "otherNonCurrentLiabilities": "662000", "totalNonCurrentLiabilities": "894722999", "cashAndShortTermInvestments": "407817000", "commonStockSharesOutstanding": "111810357", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "407817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58531999", "profitLoss": "None", "dividendPayout": "41373999", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-11244000", "operatingCashflow": "111950999", "capitalExpenditures": "19959999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205590000", "cashflowFromInvestment": "1137000", "stockBasedCompensation": "1870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41373999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37886999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39577999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 281151999, "cost_of_revenue": 188197999, "gross_profit": 92954000, "research_and_development": null, "selling_general_admin": 14481000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73021999, "depreciation_amortisation": 39577999, "ebitda": 112599998, "interest_expense": 12893000, "interest_income": null, "other_non_operating": null, "pretax_income": 58531998, "tax_provision": null, "effective_tax_rate": null, "net_income": 58531999, "net_income_continuing_ops": 58532000, "net_income_to_common": 58531999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 407817000, "short_term_investments": null, "net_receivables": 77999000, "inventory": 62721000, "other_current_assets": null, "total_current_assets": 594204000, "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": 3074593000, "total_assets": 3668797000, "short_term_debt": 173405000, "accounts_payable": 50233000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 343915000, "long_term_debt": 763776000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 894722999, "total_liabilities": 1238638000, "total_debt": 937181000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -538621000, "total_equity": 2430159000, "shares_outstanding": 111810357, "operating_cash_flow": 111950999, "stock_based_compensation": 1870000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19959999, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1137000, "dividends_paid": 41373999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -205590000, "free_cash_flow": 131910998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73021999", "ebitda": "112599998", "netIncome": "58531999", "grossProfit": "92954000", "depreciation": "None", "totalRevenue": "281151999", "costOfRevenue": "188197999", "interestIncome": "1372000", "incomeBeforeTax": "58531998", "interestExpense": "12893000", "operatingIncome": "73021999", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11705000", "nonInterestIncome": "None", "operatingExpenses": "19931999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188197999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39577999", "sellingGeneralAndAdministrative": "14481000", "netIncomeFromContinuingOperations": "58532000" }, "balance": { "goodwill": "None", "inventory": "62721000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3668797000", "longTermDebt": "763776000", "shortTermDebt": "173405000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-538621000", "totalLiabilities": "1238638000", "otherCurrentAssets": "186387000", "totalCurrentAssets": "594204000", "currentLongTermDebt": "170674000", "longTermInvestments": "438000", "shortTermInvestments": "None", "currentNetReceivables": "77999000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3074593000", "currentAccountsPayable": "50233000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "946332000", "totalShareholderEquity": "2430159000", "capitalLeaseObligations": "161717000", "otherCurrentLiabilities": "170510000", "totalCurrentLiabilities": "343915000", "otherNonCurrentLiabilities": "662000", "totalNonCurrentLiabilities": "894722999", "cashAndShortTermInvestments": "407817000", "commonStockSharesOutstanding": "111810357", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "407817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58531999", "profitLoss": "None", "dividendPayout": "41373999", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-11244000", "operatingCashflow": "111950999", "capitalExpenditures": "19959999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205590000", "cashflowFromInvestment": "1137000", "stockBasedCompensation": "1870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41373999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37886999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39577999", "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": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "income_statement": { "revenue": 300585999, "cost_of_revenue": 195853000, "gross_profit": 104732999, "ebit": 81662999, "ebitda": 122576998, "pretax_income": 65154000, "tax_provision": null, "net_income": 65153999, "net_income_to_common": 65153999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 500319000, "total_current_assets": 683345000, "total_assets": 3805385000, "short_term_debt": 228868000, "long_term_debt": 833533000, "total_debt": 1062401000, "total_liabilities": 1356122000, "total_equity": 2449263000, "shares_outstanding": 113974453, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 99438632, "capital_expenditure": 59614242, "free_cash_flow": 159052874, "dividends_paid": 12618526, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165095, "ticker_id": 8134, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81662999", "ebitda": "122576998", "netIncome": "65153999", "grossProfit": "104732999", "depreciation": "None", "totalRevenue": "300585999", "costOfRevenue": "195853000", "interestIncome": "4461000", "incomeBeforeTax": "65154000", "interestExpense": "15403000", "operatingIncome": "81662999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11794000", "nonInterestIncome": "None", "operatingExpenses": "23069999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195853000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40913999", "sellingGeneralAndAdministrative": "17302000", "netIncomeFromContinuingOperations": "65154000" }, "balance": { "goodwill": "None", "inventory": "51477000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3805385000", "longTermDebt": "833533000", "shortTermDebt": "228868000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-555779000", "totalLiabilities": "1356122000", "otherCurrentAssets": "183026000", "totalCurrentAssets": "683345000", "currentLongTermDebt": "226137000", "longTermInvestments": "826000", "shortTermInvestments": "1517000", "currentNetReceivables": "83587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3122040000", "currentAccountsPayable": "49456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1072228000", "totalShareholderEquity": "2449263000", "capitalLeaseObligations": "169616000", "otherCurrentLiabilities": "154809000", "totalCurrentLiabilities": "383677000", "otherNonCurrentLiabilities": "651000", "totalNonCurrentLiabilities": "972445000", "cashAndShortTermInvestments": "500319000", "commonStockSharesOutstanding": "113974453", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "500319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65153999", "profitLoss": "None", "dividendPayout": "12618526", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9115047", "operatingCashflow": "99438632", "capitalExpenditures": "59614242", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25021554", "cashflowFromInvestment": "-28473220", "stockBasedCompensation": "4117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12618526", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22265972", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40913999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 300585999, "cost_of_revenue": 195853000, "gross_profit": 104732999, "research_and_development": null, "selling_general_admin": 17302000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81662999, "depreciation_amortisation": 40913999, "ebitda": 122576998, "interest_expense": 15403000, "interest_income": null, "other_non_operating": null, "pretax_income": 65154000, "tax_provision": null, "effective_tax_rate": null, "net_income": 65153999, "net_income_continuing_ops": 65154000, "net_income_to_common": 65153999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 500319000, "short_term_investments": 1517000, "net_receivables": 83587000, "inventory": 51477000, "other_current_assets": null, "total_current_assets": 683345000, "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": 3122040000, "total_assets": 3805385000, "short_term_debt": 228868000, "accounts_payable": 49456000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 383677000, "long_term_debt": 833533000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 972445000, "total_liabilities": 1356122000, "total_debt": 1062401000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -555779000, "total_equity": 2449263000, "shares_outstanding": 113974453, "operating_cash_flow": 99438632, "stock_based_compensation": 4117000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59614242, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28473220, "dividends_paid": 12618526, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25021554, "free_cash_flow": 159052874, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81662999", "ebitda": "122576998", "netIncome": "65153999", "grossProfit": "104732999", "depreciation": "None", "totalRevenue": "300585999", "costOfRevenue": "195853000", "interestIncome": "4461000", "incomeBeforeTax": "65154000", "interestExpense": "15403000", "operatingIncome": "81662999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-11794000", "nonInterestIncome": "None", "operatingExpenses": "23069999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195853000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40913999", "sellingGeneralAndAdministrative": "17302000", "netIncomeFromContinuingOperations": "65154000" }, "balance": { "goodwill": "None", "inventory": "51477000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3805385000", "longTermDebt": "833533000", "shortTermDebt": "228868000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-555779000", "totalLiabilities": "1356122000", "otherCurrentAssets": "183026000", "totalCurrentAssets": "683345000", "currentLongTermDebt": "226137000", "longTermInvestments": "826000", "shortTermInvestments": "1517000", "currentNetReceivables": "83587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3122040000", "currentAccountsPayable": "49456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1072228000", "totalShareholderEquity": "2449263000", "capitalLeaseObligations": "169616000", "otherCurrentLiabilities": "154809000", "totalCurrentLiabilities": "383677000", "otherNonCurrentLiabilities": "651000", "totalNonCurrentLiabilities": "972445000", "cashAndShortTermInvestments": "500319000", "commonStockSharesOutstanding": "113974453", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "500319000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65153999", "profitLoss": "None", "dividendPayout": "12618526", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9115047", "operatingCashflow": "99438632", "capitalExpenditures": "59614242", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25021554", "cashflowFromInvestment": "-28473220", "stockBasedCompensation": "4117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12618526", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22265972", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40913999", "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": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "income_statement": { "revenue": 263855000, "cost_of_revenue": 163850000, "gross_profit": 100005000, "ebit": 37210000, "ebitda": 79818000, "pretax_income": 18519000, "tax_provision": null, "net_income": 18519000, "net_income_to_common": 18519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 452539000, "total_current_assets": 638426000, "total_assets": 3790078000, "short_term_debt": 198168000, "long_term_debt": 857663000, "total_debt": 1055831000, "total_liabilities": 1374662000, "total_equity": 2415416000, "shares_outstanding": 114247725, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 91842000, "capital_expenditure": 10724000, "free_cash_flow": 102566000, "dividends_paid": 6131832, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165097, "ticker_id": 8134, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37210000", "ebitda": "79818000", "netIncome": "18519000", "grossProfit": "100005000", "depreciation": "None", "totalRevenue": "263855000", "costOfRevenue": "163850000", "interestIncome": "4339000", "incomeBeforeTax": "18519000", "interestExpense": "17689000", "operatingIncome": "31826000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-13350000", "nonInterestIncome": "None", "operatingExpenses": "68179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42608000", "sellingGeneralAndAdministrative": "19743000", "netIncomeFromContinuingOperations": "18519000" }, "balance": { "goodwill": "None", "inventory": "60971000", "commonStock": "2415416000", "currentDebt": "None", "investments": "None", "totalAssets": "3790078000", "longTermDebt": "857663000", "shortTermDebt": "198168000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-608387000", "totalLiabilities": "1374662000", "otherCurrentAssets": "185887000", "totalCurrentAssets": "638426000", "currentLongTermDebt": "195437000", "longTermInvestments": "1672000", "shortTermInvestments": "1008000", "currentNetReceivables": "72391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3151652000", "currentAccountsPayable": "52267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1202691000", "totalShareholderEquity": "2415416000", "capitalLeaseObligations": "177570000", "otherCurrentLiabilities": "171971000", "totalCurrentLiabilities": "370139000", "otherNonCurrentLiabilities": "670000", "totalNonCurrentLiabilities": "1004523000", "cashAndShortTermInvestments": "452539000", "commonStockSharesOutstanding": "114247725", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "452539000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18519000", "profitLoss": "None", "dividendPayout": "6131832", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "12772290", "operatingCashflow": "91842000", "capitalExpenditures": "10724000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132657000", "cashflowFromInvestment": "67203000", "stockBasedCompensation": "7250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6131832", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7392036", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41801000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 263855000, "cost_of_revenue": 163850000, "gross_profit": 100005000, "research_and_development": null, "selling_general_admin": 19743000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37210000, "depreciation_amortisation": 42608000, "ebitda": 79818000, "interest_expense": 17689000, "interest_income": null, "other_non_operating": null, "pretax_income": 18519000, "tax_provision": null, "effective_tax_rate": null, "net_income": 18519000, "net_income_continuing_ops": 18519000, "net_income_to_common": 18519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 452539000, "short_term_investments": 1008000, "net_receivables": 72391000, "inventory": 60971000, "other_current_assets": null, "total_current_assets": 638426000, "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": 3151652000, "total_assets": 3790078000, "short_term_debt": 198168000, "accounts_payable": 52267000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 370139000, "long_term_debt": 857663000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1004523000, "total_liabilities": 1374662000, "total_debt": 1055831000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -608387000, "total_equity": 2415416000, "shares_outstanding": 114247725, "operating_cash_flow": 91842000, "stock_based_compensation": 7250000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10724000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 67203000, "dividends_paid": 6131832, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -132657000, "free_cash_flow": 102566000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37210000", "ebitda": "79818000", "netIncome": "18519000", "grossProfit": "100005000", "depreciation": "None", "totalRevenue": "263855000", "costOfRevenue": "163850000", "interestIncome": "4339000", "incomeBeforeTax": "18519000", "interestExpense": "17689000", "operatingIncome": "31826000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-13350000", "nonInterestIncome": "None", "operatingExpenses": "68179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42608000", "sellingGeneralAndAdministrative": "19743000", "netIncomeFromContinuingOperations": "18519000" }, "balance": { "goodwill": "None", "inventory": "60971000", "commonStock": "2415416000", "currentDebt": "None", "investments": "None", "totalAssets": "3790078000", "longTermDebt": "857663000", "shortTermDebt": "198168000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-608387000", "totalLiabilities": "1374662000", "otherCurrentAssets": "185887000", "totalCurrentAssets": "638426000", "currentLongTermDebt": "195437000", "longTermInvestments": "1672000", "shortTermInvestments": "1008000", "currentNetReceivables": "72391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3151652000", "currentAccountsPayable": "52267000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1202691000", "totalShareholderEquity": "2415416000", "capitalLeaseObligations": "177570000", "otherCurrentLiabilities": "171971000", "totalCurrentLiabilities": "370139000", "otherNonCurrentLiabilities": "670000", "totalNonCurrentLiabilities": "1004523000", "cashAndShortTermInvestments": "452539000", "commonStockSharesOutstanding": "114247725", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "452539000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18519000", "profitLoss": "None", "dividendPayout": "6131832", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "12772290", "operatingCashflow": "91842000", "capitalExpenditures": "10724000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132657000", "cashflowFromInvestment": "67203000", "stockBasedCompensation": "7250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6131832", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7392036", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41801000", "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": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "income_statement": { "revenue": 247408000, "cost_of_revenue": 168031000, "gross_profit": 79377000, "ebit": 19789000, "ebitda": 62397000, "pretax_income": 26000, "tax_provision": -13000, "net_income": 39000, "net_income_to_common": 39000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 395636000, "total_current_assets": 632047000, "total_assets": 3893421000, "short_term_debt": 259871000, "long_term_debt": 943545000, "total_debt": 1203416000, "total_liabilities": 1491200000, "total_equity": 2402221000, "shares_outstanding": 116086335, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 54493000, "capital_expenditure": 7772000, "free_cash_flow": 62265000, "dividends_paid": 5669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165098, "ticker_id": 8134, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19789000", "ebitda": "62397000", "netIncome": "39000", "grossProfit": "79377000", "depreciation": "None", "totalRevenue": "247408000", "costOfRevenue": "168031000", "interestIncome": "4824000", "incomeBeforeTax": "26000", "interestExpense": "18858000", "operatingIncome": "13236000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-13000", "reportedCurrency": "USD", "netInterestIncome": "-14034000", "nonInterestIncome": "None", "operatingExpenses": "66141000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42608000", "sellingGeneralAndAdministrative": "18236000", "netIncomeFromContinuingOperations": "39000" }, "balance": { "goodwill": "None", "inventory": "73558000", "commonStock": "1146000", "currentDebt": "None", "investments": "None", "totalAssets": "3893421000", "longTermDebt": "943545000", "shortTermDebt": "259871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-621157000", "totalLiabilities": "1491200000", "otherCurrentAssets": "76798000", "totalCurrentAssets": "632047000", "currentLongTermDebt": "228104000", "longTermInvestments": "1715000", "shortTermInvestments": "972000", "currentNetReceivables": "85083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3261374000", "currentAccountsPayable": "43439000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1356663000", "totalShareholderEquity": "2402221000", "capitalLeaseObligations": "185014000", "otherCurrentLiabilities": "75897000", "totalCurrentLiabilities": "393717000", "otherNonCurrentLiabilities": "691000", "totalNonCurrentLiabilities": "1097483000", "cashAndShortTermInvestments": "395636000", "commonStockSharesOutstanding": "116086335", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "395636000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39000", "profitLoss": "None", "dividendPayout": "5669000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4666000", "operatingCashflow": "54493000", "capitalExpenditures": "7772000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110902000", "cashflowFromInvestment": "50332000", "stockBasedCompensation": "4812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49336000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42608000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 247408000, "cost_of_revenue": 168031000, "gross_profit": 79377000, "research_and_development": null, "selling_general_admin": 18236000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19789000, "depreciation_amortisation": 42608000, "ebitda": 62397000, "interest_expense": 18858000, "interest_income": null, "other_non_operating": null, "pretax_income": 26000, "tax_provision": -13000, "effective_tax_rate": null, "net_income": 39000, "net_income_continuing_ops": 39000, "net_income_to_common": 39000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 395636000, "short_term_investments": 972000, "net_receivables": 85083000, "inventory": 73558000, "other_current_assets": null, "total_current_assets": 632047000, "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": 3261374000, "total_assets": 3893421000, "short_term_debt": 259871000, "accounts_payable": 43439000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 393717000, "long_term_debt": 943545000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1097483000, "total_liabilities": 1491200000, "total_debt": 1203416000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -621157000, "total_equity": 2402221000, "shares_outstanding": 116086335, "operating_cash_flow": 54493000, "stock_based_compensation": 4812000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7772000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 50332000, "dividends_paid": 5669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -110902000, "free_cash_flow": 62265000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19789000", "ebitda": "62397000", "netIncome": "39000", "grossProfit": "79377000", "depreciation": "None", "totalRevenue": "247408000", "costOfRevenue": "168031000", "interestIncome": "4824000", "incomeBeforeTax": "26000", "interestExpense": "18858000", "operatingIncome": "13236000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-13000", "reportedCurrency": "USD", "netInterestIncome": "-14034000", "nonInterestIncome": "None", "operatingExpenses": "66141000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42608000", "sellingGeneralAndAdministrative": "18236000", "netIncomeFromContinuingOperations": "39000" }, "balance": { "goodwill": "None", "inventory": "73558000", "commonStock": "1146000", "currentDebt": "None", "investments": "None", "totalAssets": "3893421000", "longTermDebt": "943545000", "shortTermDebt": "259871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-621157000", "totalLiabilities": "1491200000", "otherCurrentAssets": "76798000", "totalCurrentAssets": "632047000", "currentLongTermDebt": "228104000", "longTermInvestments": "1715000", "shortTermInvestments": "972000", "currentNetReceivables": "85083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3261374000", "currentAccountsPayable": "43439000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1356663000", "totalShareholderEquity": "2402221000", "capitalLeaseObligations": "185014000", "otherCurrentLiabilities": "75897000", "totalCurrentLiabilities": "393717000", "otherNonCurrentLiabilities": "691000", "totalNonCurrentLiabilities": "1097483000", "cashAndShortTermInvestments": "395636000", "commonStockSharesOutstanding": "116086335", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "395636000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39000", "profitLoss": "None", "dividendPayout": "5669000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4666000", "operatingCashflow": "54493000", "capitalExpenditures": "7772000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110902000", "cashflowFromInvestment": "50332000", "stockBasedCompensation": "4812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49336000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42608000", "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": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "income_statement": { "revenue": 230650000, "cost_of_revenue": 170437000, "gross_profit": 60213000, "ebit": 10581000, "ebitda": 53535000, "pretax_income": 493000, "tax_provision": 31000, "net_income": 462000, "net_income_to_common": 462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 420825000, "total_current_assets": 640394000, "total_assets": 4016448000, "short_term_debt": 243660000, "long_term_debt": 1013575000, "total_debt": 1257235000, "total_liabilities": 1563792000, "total_equity": 2452656000, "shares_outstanding": 117431435, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48508000, "capital_expenditure": 7321000, "free_cash_flow": 55829000, "dividends_paid": 10412000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165099, "ticker_id": 8134, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10581000", "ebitda": "53535000", "netIncome": "462000", "grossProfit": "60213000", "depreciation": "None", "totalRevenue": "230650000", "costOfRevenue": "170437000", "interestIncome": "5263000", "incomeBeforeTax": "493000", "interestExpense": "19826000", "operatingIncome": "15069000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "31000", "reportedCurrency": "USD", "netInterestIncome": "-14563000", "nonInterestIncome": "None", "operatingExpenses": "45144000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170437000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42954000", "sellingGeneralAndAdministrative": "15251000", "netIncomeFromContinuingOperations": "462000" }, "balance": { "goodwill": "None", "inventory": "69437000", "commonStock": "1133000", "currentDebt": "None", "investments": "None", "totalAssets": "4016448000", "longTermDebt": "1013575000", "shortTermDebt": "243660000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-615522000", "totalLiabilities": "1563792000", "otherCurrentAssets": "51254000", "totalCurrentAssets": "640394000", "currentLongTermDebt": "212269000", "longTermInvestments": "1702000", "shortTermInvestments": "None", "currentNetReceivables": "98878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3376054000", "currentAccountsPayable": "48645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1418437000", "totalShareholderEquity": "2452656000", "capitalLeaseObligations": "192593000", "otherCurrentLiabilities": "75606000", "totalCurrentLiabilities": "388227000", "otherNonCurrentLiabilities": "788000", "totalNonCurrentLiabilities": "1175565000", "cashAndShortTermInvestments": "420825000", "commonStockSharesOutstanding": "117431435", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "420825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "462000", "profitLoss": "None", "dividendPayout": "10412000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "9055000", "operatingCashflow": "48508000", "capitalExpenditures": "7321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61966000", "cashflowFromInvestment": "9421000", "stockBasedCompensation": "1619000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10412000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19553000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42954000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 230650000, "cost_of_revenue": 170437000, "gross_profit": 60213000, "research_and_development": null, "selling_general_admin": 15251000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10581000, "depreciation_amortisation": 42954000, "ebitda": 53535000, "interest_expense": 19826000, "interest_income": null, "other_non_operating": null, "pretax_income": 493000, "tax_provision": 31000, "effective_tax_rate": null, "net_income": 462000, "net_income_continuing_ops": 462000, "net_income_to_common": 462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 420825000, "short_term_investments": null, "net_receivables": 98878000, "inventory": 69437000, "other_current_assets": null, "total_current_assets": 640394000, "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": 3376054000, "total_assets": 4016448000, "short_term_debt": 243660000, "accounts_payable": 48645000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388227000, "long_term_debt": 1013575000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1175565000, "total_liabilities": 1563792000, "total_debt": 1257235000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -615522000, "total_equity": 2452656000, "shares_outstanding": 117431435, "operating_cash_flow": 48508000, "stock_based_compensation": 1619000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7321000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9421000, "dividends_paid": 10412000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61966000, "free_cash_flow": 55829000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10581000", "ebitda": "53535000", "netIncome": "462000", "grossProfit": "60213000", "depreciation": "None", "totalRevenue": "230650000", "costOfRevenue": "170437000", "interestIncome": "5263000", "incomeBeforeTax": "493000", "interestExpense": "19826000", "operatingIncome": "15069000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "31000", "reportedCurrency": "USD", "netInterestIncome": "-14563000", "nonInterestIncome": "None", "operatingExpenses": "45144000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170437000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42954000", "sellingGeneralAndAdministrative": "15251000", "netIncomeFromContinuingOperations": "462000" }, "balance": { "goodwill": "None", "inventory": "69437000", "commonStock": "1133000", "currentDebt": "None", "investments": "None", "totalAssets": "4016448000", "longTermDebt": "1013575000", "shortTermDebt": "243660000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-615522000", "totalLiabilities": "1563792000", "otherCurrentAssets": "51254000", "totalCurrentAssets": "640394000", "currentLongTermDebt": "212269000", "longTermInvestments": "1702000", "shortTermInvestments": "None", "currentNetReceivables": "98878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3376054000", "currentAccountsPayable": "48645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1418437000", "totalShareholderEquity": "2452656000", "capitalLeaseObligations": "192593000", "otherCurrentLiabilities": "75606000", "totalCurrentLiabilities": "388227000", "otherNonCurrentLiabilities": "788000", "totalNonCurrentLiabilities": "1175565000", "cashAndShortTermInvestments": "420825000", "commonStockSharesOutstanding": "117431435", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "420825000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "462000", "profitLoss": "None", "dividendPayout": "10412000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "9055000", "operatingCashflow": "48508000", "capitalExpenditures": "7321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61966000", "cashflowFromInvestment": "9421000", "stockBasedCompensation": "1619000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10412000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19553000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42954000", "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": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "income_statement": { "revenue": 308916000, "cost_of_revenue": 188085000, "gross_profit": 120831000, "ebit": 47791000, "ebitda": 91826000, "pretax_income": 42486000, "tax_provision": 40000, "net_income": 42446000, "net_income_to_common": 42446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 425066000, "total_current_assets": 658973000, "total_assets": 4086378000, "short_term_debt": 252105000, "long_term_debt": 1035135000, "total_debt": 1287240000, "total_liabilities": 1604603000, "total_equity": 2481775000, "shares_outstanding": 118324103, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 76298000, "capital_expenditure": 7395000, "free_cash_flow": 83693000, "dividends_paid": 70814000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165100, "ticker_id": 8134, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47791000", "ebitda": "91826000", "netIncome": "42446000", "grossProfit": "120831000", "depreciation": "None", "totalRevenue": "308916000", "costOfRevenue": "188085000", "interestIncome": "7533000", "incomeBeforeTax": "42486000", "interestExpense": "21384000", "operatingIncome": "62225000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40000", "reportedCurrency": "USD", "netInterestIncome": "-15061000", "nonInterestIncome": "None", "operatingExpenses": "58606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44035000", "sellingGeneralAndAdministrative": "18578000", "netIncomeFromContinuingOperations": "42446000" }, "balance": { "goodwill": "None", "inventory": "78589000", "commonStock": "1142000", "currentDebt": "None", "investments": "None", "totalAssets": "4086378000", "longTermDebt": "1035135000", "shortTermDebt": "252105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-605572000", "totalLiabilities": "1604603000", "otherCurrentAssets": "57142000", "totalCurrentAssets": "658973000", "currentLongTermDebt": "221147000", "longTermInvestments": "1733000", "shortTermInvestments": "2863000", "currentNetReceivables": "98325000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3427405000", "currentAccountsPayable": "51591000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1456046000", "totalShareholderEquity": "2481775000", "capitalLeaseObligations": "199764000", "otherCurrentLiabilities": "78819000", "totalCurrentLiabilities": "399812000", "otherNonCurrentLiabilities": "850000", "totalNonCurrentLiabilities": "1204791000", "cashAndShortTermInvestments": "425066000", "commonStockSharesOutstanding": "118324103", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "425066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42446000", "profitLoss": "None", "dividendPayout": "70814000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-482000", "operatingCashflow": "76298000", "capitalExpenditures": "7395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150539000", "cashflowFromInvestment": "42584000", "stockBasedCompensation": "5057000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70814000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5504000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44035000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 308916000, "cost_of_revenue": 188085000, "gross_profit": 120831000, "research_and_development": null, "selling_general_admin": 18578000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47791000, "depreciation_amortisation": 44035000, "ebitda": 91826000, "interest_expense": 21384000, "interest_income": null, "other_non_operating": null, "pretax_income": 42486000, "tax_provision": 40000, "effective_tax_rate": null, "net_income": 42446000, "net_income_continuing_ops": 42446000, "net_income_to_common": 42446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 425066000, "short_term_investments": 2863000, "net_receivables": 98325000, "inventory": 78589000, "other_current_assets": null, "total_current_assets": 658973000, "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": 3427405000, "total_assets": 4086378000, "short_term_debt": 252105000, "accounts_payable": 51591000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 399812000, "long_term_debt": 1035135000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1204791000, "total_liabilities": 1604603000, "total_debt": 1287240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -605572000, "total_equity": 2481775000, "shares_outstanding": 118324103, "operating_cash_flow": 76298000, "stock_based_compensation": 5057000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7395000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 42584000, "dividends_paid": 70814000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -150539000, "free_cash_flow": 83693000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47791000", "ebitda": "91826000", "netIncome": "42446000", "grossProfit": "120831000", "depreciation": "None", "totalRevenue": "308916000", "costOfRevenue": "188085000", "interestIncome": "7533000", "incomeBeforeTax": "42486000", "interestExpense": "21384000", "operatingIncome": "62225000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40000", "reportedCurrency": "USD", "netInterestIncome": "-15061000", "nonInterestIncome": "None", "operatingExpenses": "58606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "188085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44035000", "sellingGeneralAndAdministrative": "18578000", "netIncomeFromContinuingOperations": "42446000" }, "balance": { "goodwill": "None", "inventory": "78589000", "commonStock": "1142000", "currentDebt": "None", "investments": "None", "totalAssets": "4086378000", "longTermDebt": "1035135000", "shortTermDebt": "252105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-605572000", "totalLiabilities": "1604603000", "otherCurrentAssets": "57142000", "totalCurrentAssets": "658973000", "currentLongTermDebt": "221147000", "longTermInvestments": "1733000", "shortTermInvestments": "2863000", "currentNetReceivables": "98325000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3427405000", "currentAccountsPayable": "51591000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1456046000", "totalShareholderEquity": "2481775000", "capitalLeaseObligations": "199764000", "otherCurrentLiabilities": "78819000", "totalCurrentLiabilities": "399812000", "otherNonCurrentLiabilities": "850000", "totalNonCurrentLiabilities": "1204791000", "cashAndShortTermInvestments": "425066000", "commonStockSharesOutstanding": "118324103", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "425066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42446000", "profitLoss": "None", "dividendPayout": "70814000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-482000", "operatingCashflow": "76298000", "capitalExpenditures": "7395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150539000", "cashflowFromInvestment": "42584000", "stockBasedCompensation": "5057000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70814000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5504000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44035000", "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": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "income_statement": { "revenue": 344277000, "cost_of_revenue": 190552000, "gross_profit": 153725000, "ebit": 89802000, "ebitda": 134285000, "pretax_income": 81247000, "tax_provision": -25000, "net_income": 81272000, "net_income_to_common": 81272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 453564000, "total_current_assets": 700809000, "total_assets": 4156949000, "short_term_debt": 247896000, "long_term_debt": 1104022000, "total_debt": 1351918000, "total_liabilities": 1645255000, "total_equity": 2511694000, "shares_outstanding": 117086980, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 137995000, "capital_expenditure": 12215000, "free_cash_flow": 150210000, "dividends_paid": 83361000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165102, "ticker_id": 8134, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89802000", "ebitda": "134285000", "netIncome": "81272000", "grossProfit": "153725000", "depreciation": "None", "totalRevenue": "344277000", "costOfRevenue": "190552000", "interestIncome": "7064000", "incomeBeforeTax": "81247000", "interestExpense": "24399000", "operatingIncome": "98940000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-25000", "reportedCurrency": "USD", "netInterestIncome": "-17335000", "nonInterestIncome": "None", "operatingExpenses": "54785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44483000", "sellingGeneralAndAdministrative": "20879000", "netIncomeFromContinuingOperations": "81272000" }, "balance": { "goodwill": "None", "inventory": "80035000", "commonStock": "1179000", "currentDebt": "None", "investments": "None", "totalAssets": "4156949000", "longTermDebt": "1104022000", "shortTermDebt": "247896000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-577204000", "totalLiabilities": "1645255000", "otherCurrentAssets": "63402000", "totalCurrentAssets": "700809000", "currentLongTermDebt": "224196000", "longTermInvestments": "1772000", "shortTermInvestments": "None", "currentNetReceivables": "103808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3456140000", "currentAccountsPayable": "61363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1478720000", "totalShareholderEquity": "2511694000", "capitalLeaseObligations": "150502000", "otherCurrentLiabilities": "83450000", "totalCurrentLiabilities": "413494000", "otherNonCurrentLiabilities": "937000", "totalNonCurrentLiabilities": "1231761000", "cashAndShortTermInvestments": "453564000", "commonStockSharesOutstanding": "117086980", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "453564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81272000", "profitLoss": "None", "dividendPayout": "83361000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3384000", "operatingCashflow": "137995000", "capitalExpenditures": "12215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-172104000", "cashflowFromInvestment": "21112000", "stockBasedCompensation": "7554000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83361000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19249000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44483000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 344277000, "cost_of_revenue": 190552000, "gross_profit": 153725000, "research_and_development": null, "selling_general_admin": 20879000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89802000, "depreciation_amortisation": 44483000, "ebitda": 134285000, "interest_expense": 24399000, "interest_income": null, "other_non_operating": null, "pretax_income": 81247000, "tax_provision": -25000, "effective_tax_rate": null, "net_income": 81272000, "net_income_continuing_ops": 81272000, "net_income_to_common": 81272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 453564000, "short_term_investments": null, "net_receivables": 103808000, "inventory": 80035000, "other_current_assets": null, "total_current_assets": 700809000, "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": 3456140000, "total_assets": 4156949000, "short_term_debt": 247896000, "accounts_payable": 61363000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 413494000, "long_term_debt": 1104022000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1231761000, "total_liabilities": 1645255000, "total_debt": 1351918000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -577204000, "total_equity": 2511694000, "shares_outstanding": 117086980, "operating_cash_flow": 137995000, "stock_based_compensation": 7554000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12215000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 21112000, "dividends_paid": 83361000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -172104000, "free_cash_flow": 150210000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89802000", "ebitda": "134285000", "netIncome": "81272000", "grossProfit": "153725000", "depreciation": "None", "totalRevenue": "344277000", "costOfRevenue": "190552000", "interestIncome": "7064000", "incomeBeforeTax": "81247000", "interestExpense": "24399000", "operatingIncome": "98940000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-25000", "reportedCurrency": "USD", "netInterestIncome": "-17335000", "nonInterestIncome": "None", "operatingExpenses": "54785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44483000", "sellingGeneralAndAdministrative": "20879000", "netIncomeFromContinuingOperations": "81272000" }, "balance": { "goodwill": "None", "inventory": "80035000", "commonStock": "1179000", "currentDebt": "None", "investments": "None", "totalAssets": "4156949000", "longTermDebt": "1104022000", "shortTermDebt": "247896000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-577204000", "totalLiabilities": "1645255000", "otherCurrentAssets": "63402000", "totalCurrentAssets": "700809000", "currentLongTermDebt": "224196000", "longTermInvestments": "1772000", "shortTermInvestments": "None", "currentNetReceivables": "103808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3456140000", "currentAccountsPayable": "61363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1478720000", "totalShareholderEquity": "2511694000", "capitalLeaseObligations": "150502000", "otherCurrentLiabilities": "83450000", "totalCurrentLiabilities": "413494000", "otherNonCurrentLiabilities": "937000", "totalNonCurrentLiabilities": "1231761000", "cashAndShortTermInvestments": "453564000", "commonStockSharesOutstanding": "117086980", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "453564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81272000", "profitLoss": "None", "dividendPayout": "83361000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3384000", "operatingCashflow": "137995000", "capitalExpenditures": "12215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-172104000", "cashflowFromInvestment": "21112000", "stockBasedCompensation": "7554000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83361000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19249000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44483000", "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": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "income_statement": { "revenue": 352875000, "cost_of_revenue": 177568000, "gross_profit": 175307000, "ebit": 111685000, "ebitda": 155232000, "pretax_income": 106070000, "tax_provision": -10000, "net_income": 106080000, "net_income_to_common": 106080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 480928000, "total_current_assets": 722045000, "total_assets": 4238036000, "short_term_debt": 319874000, "long_term_debt": 1169062000, "total_debt": 1488936000, "total_liabilities": 1780133000, "total_equity": 2457903000, "shares_outstanding": 115256711, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 142599000, "capital_expenditure": 13295168, "free_cash_flow": 155894168, "dividends_paid": 84339044, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165103, "ticker_id": 8134, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111685000", "ebitda": "155232000", "netIncome": "106080000", "grossProfit": "175307000", "depreciation": "None", "totalRevenue": "352875000", "costOfRevenue": "177568000", "interestIncome": "4820000", "incomeBeforeTax": "106070000", "interestExpense": "25982000", "operatingIncome": "127459000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-10000", "reportedCurrency": "USD", "netInterestIncome": "-22402000", "nonInterestIncome": "None", "operatingExpenses": "47848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43547000", "sellingGeneralAndAdministrative": "19480000", "netIncomeFromContinuingOperations": "106080000" }, "balance": { "goodwill": "None", "inventory": "81662000", "commonStock": "1129000", "currentDebt": "None", "investments": "None", "totalAssets": "4238036000", "longTermDebt": "1169062000", "shortTermDebt": "319874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-575115000", "totalLiabilities": "1780133000", "otherCurrentAssets": "68124000", "totalCurrentAssets": "722045000", "currentLongTermDebt": "296383000", "longTermInvestments": "1747000", "shortTermInvestments": "3885000", "currentNetReceivables": "109922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3515991000", "currentAccountsPayable": "49870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1621778000", "totalShareholderEquity": "2457903000", "capitalLeaseObligations": "156333000", "otherCurrentLiabilities": "85791000", "totalCurrentLiabilities": "477207000", "otherNonCurrentLiabilities": "1022000", "totalNonCurrentLiabilities": "1302926000", "cashAndShortTermInvestments": "480928000", "commonStockSharesOutstanding": "115256711", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "480928000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106080000", "profitLoss": "None", "dividendPayout": "84339044", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "586853", "operatingCashflow": "142599000", "capitalExpenditures": "13295168", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140748255", "cashflowFromInvestment": "219918000", "stockBasedCompensation": "3556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84339044", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43547000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 352875000, "cost_of_revenue": 177568000, "gross_profit": 175307000, "research_and_development": null, "selling_general_admin": 19480000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111685000, "depreciation_amortisation": 43547000, "ebitda": 155232000, "interest_expense": 25982000, "interest_income": null, "other_non_operating": null, "pretax_income": 106070000, "tax_provision": -10000, "effective_tax_rate": null, "net_income": 106080000, "net_income_continuing_ops": 106080000, "net_income_to_common": 106080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 480928000, "short_term_investments": 3885000, "net_receivables": 109922000, "inventory": 81662000, "other_current_assets": null, "total_current_assets": 722045000, "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": 3515991000, "total_assets": 4238036000, "short_term_debt": 319874000, "accounts_payable": 49870000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 477207000, "long_term_debt": 1169062000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1302926000, "total_liabilities": 1780133000, "total_debt": 1488936000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -575115000, "total_equity": 2457903000, "shares_outstanding": 115256711, "operating_cash_flow": 142599000, "stock_based_compensation": 3556000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13295168, "acquisitions": null, "other_investing": null, "investing_cash_flow": 219918000, "dividends_paid": 84339044, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140748255, "free_cash_flow": 155894168, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111685000", "ebitda": "155232000", "netIncome": "106080000", "grossProfit": "175307000", "depreciation": "None", "totalRevenue": "352875000", "costOfRevenue": "177568000", "interestIncome": "4820000", "incomeBeforeTax": "106070000", "interestExpense": "25982000", "operatingIncome": "127459000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-10000", "reportedCurrency": "USD", "netInterestIncome": "-22402000", "nonInterestIncome": "None", "operatingExpenses": "47848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "177568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43547000", "sellingGeneralAndAdministrative": "19480000", "netIncomeFromContinuingOperations": "106080000" }, "balance": { "goodwill": "None", "inventory": "81662000", "commonStock": "1129000", "currentDebt": "None", "investments": "None", "totalAssets": "4238036000", "longTermDebt": "1169062000", "shortTermDebt": "319874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-575115000", "totalLiabilities": "1780133000", "otherCurrentAssets": "68124000", "totalCurrentAssets": "722045000", "currentLongTermDebt": "296383000", "longTermInvestments": "1747000", "shortTermInvestments": "3885000", "currentNetReceivables": "109922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3515991000", "currentAccountsPayable": "49870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1621778000", "totalShareholderEquity": "2457903000", "capitalLeaseObligations": "156333000", "otherCurrentLiabilities": "85791000", "totalCurrentLiabilities": "477207000", "otherNonCurrentLiabilities": "1022000", "totalNonCurrentLiabilities": "1302926000", "cashAndShortTermInvestments": "480928000", "commonStockSharesOutstanding": "115256711", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "480928000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106080000", "profitLoss": "None", "dividendPayout": "84339044", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "586853", "operatingCashflow": "142599000", "capitalExpenditures": "13295168", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140748255", "cashflowFromInvestment": "219918000", "stockBasedCompensation": "3556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84339044", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43547000", "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": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "income_statement": { "revenue": 259390000, "cost_of_revenue": 126617000, "gross_profit": 132773000, "ebit": 91524000, "ebitda": 123514000, "pretax_income": 74750000, "tax_provision": -106000, "net_income": 74856000, "net_income_to_common": 74856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 266524000, "total_current_assets": 442055000, "total_assets": 3021627000, "short_term_debt": 196243000, "long_term_debt": 901525000, "total_debt": 1097768000, "total_liabilities": 1322597000, "total_equity": 1699030000, "shares_outstanding": 84177253, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 114129000, "capital_expenditure": 22048000, "free_cash_flow": 136177000, "dividends_paid": 38003000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165104, "ticker_id": 8134, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91524000", "ebitda": "123514000", "netIncome": "74856000", "grossProfit": "132773000", "depreciation": "None", "totalRevenue": "259390000", "costOfRevenue": "126617000", "interestIncome": "2526000", "incomeBeforeTax": "74750000", "interestExpense": "25627000", "operatingIncome": "94372000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-106000", "reportedCurrency": "USD", "netInterestIncome": "-19156000", "nonInterestIncome": "None", "operatingExpenses": "38401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31990000", "sellingGeneralAndAdministrative": "10686000", "netIncomeFromContinuingOperations": "74856000" }, "balance": { "goodwill": "None", "inventory": "56820000", "commonStock": "844000", "currentDebt": "None", "investments": "None", "totalAssets": "3021627000", "longTermDebt": "901525000", "shortTermDebt": "196243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-596365000", "totalLiabilities": "1322597000", "otherCurrentAssets": "28663000", "totalCurrentAssets": "442055000", "currentLongTermDebt": "177873000", "longTermInvestments": "1710000", "shortTermInvestments": "4856000", "currentNetReceivables": "90048000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2579572000", "currentAccountsPayable": "45055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1206460000", "totalShareholderEquity": "1699030000", "capitalLeaseObligations": "127062000", "otherCurrentLiabilities": "56083000", "totalCurrentLiabilities": "311383000", "otherNonCurrentLiabilities": "997000", "totalNonCurrentLiabilities": "1011214000", "cashAndShortTermInvestments": "266524000", "commonStockSharesOutstanding": "84177253", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "266524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74856000", "profitLoss": "None", "dividendPayout": "38003000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "5181000", "operatingCashflow": "114129000", "capitalExpenditures": "22048000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179898000", "cashflowFromInvestment": "72564000", "stockBasedCompensation": "2161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38003000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 259390000, "cost_of_revenue": 126617000, "gross_profit": 132773000, "research_and_development": null, "selling_general_admin": 10686000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91524000, "depreciation_amortisation": 31990000, "ebitda": 123514000, "interest_expense": 25627000, "interest_income": null, "other_non_operating": null, "pretax_income": 74750000, "tax_provision": -106000, "effective_tax_rate": null, "net_income": 74856000, "net_income_continuing_ops": 74856000, "net_income_to_common": 74856000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 266524000, "short_term_investments": 4856000, "net_receivables": 90048000, "inventory": 56820000, "other_current_assets": null, "total_current_assets": 442055000, "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": 2579572000, "total_assets": 3021627000, "short_term_debt": 196243000, "accounts_payable": 45055000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 311383000, "long_term_debt": 901525000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1011214000, "total_liabilities": 1322597000, "total_debt": 1097768000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -596365000, "total_equity": 1699030000, "shares_outstanding": 84177253, "operating_cash_flow": 114129000, "stock_based_compensation": 2161000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22048000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 72564000, "dividends_paid": 38003000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -179898000, "free_cash_flow": 136177000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91524000", "ebitda": "123514000", "netIncome": "74856000", "grossProfit": "132773000", "depreciation": "None", "totalRevenue": "259390000", "costOfRevenue": "126617000", "interestIncome": "2526000", "incomeBeforeTax": "74750000", "interestExpense": "25627000", "operatingIncome": "94372000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-106000", "reportedCurrency": "USD", "netInterestIncome": "-19156000", "nonInterestIncome": "None", "operatingExpenses": "38401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31990000", "sellingGeneralAndAdministrative": "10686000", "netIncomeFromContinuingOperations": "74856000" }, "balance": { "goodwill": "None", "inventory": "56820000", "commonStock": "844000", "currentDebt": "None", "investments": "None", "totalAssets": "3021627000", "longTermDebt": "901525000", "shortTermDebt": "196243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-596365000", "totalLiabilities": "1322597000", "otherCurrentAssets": "28663000", "totalCurrentAssets": "442055000", "currentLongTermDebt": "177873000", "longTermInvestments": "1710000", "shortTermInvestments": "4856000", "currentNetReceivables": "90048000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2579572000", "currentAccountsPayable": "45055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1206460000", "totalShareholderEquity": "1699030000", "capitalLeaseObligations": "127062000", "otherCurrentLiabilities": "56083000", "totalCurrentLiabilities": "311383000", "otherNonCurrentLiabilities": "997000", "totalNonCurrentLiabilities": "1011214000", "cashAndShortTermInvestments": "266524000", "commonStockSharesOutstanding": "84177253", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "266524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74856000", "profitLoss": "None", "dividendPayout": "38003000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "5181000", "operatingCashflow": "114129000", "capitalExpenditures": "22048000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179898000", "cashflowFromInvestment": "72564000", "stockBasedCompensation": "2161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38003000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31990000", "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": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "income_statement": { "revenue": 263461000, "cost_of_revenue": 138381000, "gross_profit": 125080000, "ebit": 65600000, "ebitda": 99480000, "pretax_income": 39709000, "tax_provision": 2000, "net_income": 39707000, "net_income_to_common": 39707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 259729000, "total_current_assets": 450122000, "total_assets": 3028255000, "short_term_debt": 257107000, "long_term_debt": 970039000, "total_debt": 1227146000, "total_liabilities": 1368185000, "total_equity": 1660070000, "shares_outstanding": 87364379, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 82936995, "capital_expenditure": 5236440, "free_cash_flow": 88173435, "dividends_paid": 16724632, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165105, "ticker_id": 8134, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65600000", "ebitda": "99480000", "netIncome": "39707000", "grossProfit": "125080000", "depreciation": "None", "totalRevenue": "263461000", "costOfRevenue": "138381000", "interestIncome": "26749000", "incomeBeforeTax": "39709000", "interestExpense": "30795000", "operatingIncome": "59236000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "3489000", "nonInterestIncome": "None", "operatingExpenses": "65844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33880000", "sellingGeneralAndAdministrative": "17937000", "netIncomeFromContinuingOperations": "39707000" }, "balance": { "goodwill": "None", "inventory": "62362000", "commonStock": "840000", "currentDebt": "None", "investments": "None", "totalAssets": "3028255000", "longTermDebt": "970039000", "shortTermDebt": "257107000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-633218000", "totalLiabilities": "1368185000", "otherCurrentAssets": "40050000", "totalCurrentAssets": "450122000", "currentLongTermDebt": "249125000", "longTermInvestments": "1736000", "shortTermInvestments": "6038000", "currentNetReceivables": "87981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2578133000", "currentAccountsPayable": "39317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1264928000", "totalShareholderEquity": "1660070000", "capitalLeaseObligations": "45764000", "otherCurrentLiabilities": "46130000", "totalCurrentLiabilities": "359363000", "otherNonCurrentLiabilities": "1001000", "totalNonCurrentLiabilities": "1008822000", "cashAndShortTermInvestments": "259729000", "commonStockSharesOutstanding": "87364379", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "259729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39707000", "profitLoss": "None", "dividendPayout": "16724632", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8879032", "operatingCashflow": "82936995", "capitalExpenditures": "5236440", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178726000", "cashflowFromInvestment": "47064368", "stockBasedCompensation": "8176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16724632", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-380052000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33880000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 263461000, "cost_of_revenue": 138381000, "gross_profit": 125080000, "research_and_development": null, "selling_general_admin": 17937000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65600000, "depreciation_amortisation": 33880000, "ebitda": 99480000, "interest_expense": 30795000, "interest_income": null, "other_non_operating": null, "pretax_income": 39709000, "tax_provision": 2000, "effective_tax_rate": null, "net_income": 39707000, "net_income_continuing_ops": 39707000, "net_income_to_common": 39707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 259729000, "short_term_investments": 6038000, "net_receivables": 87981000, "inventory": 62362000, "other_current_assets": null, "total_current_assets": 450122000, "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": 2578133000, "total_assets": 3028255000, "short_term_debt": 257107000, "accounts_payable": 39317000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 359363000, "long_term_debt": 970039000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1008822000, "total_liabilities": 1368185000, "total_debt": 1227146000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -633218000, "total_equity": 1660070000, "shares_outstanding": 87364379, "operating_cash_flow": 82936995, "stock_based_compensation": 8176000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5236440, "acquisitions": null, "other_investing": null, "investing_cash_flow": 47064368, "dividends_paid": 16724632, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -178726000, "free_cash_flow": 88173435, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65600000", "ebitda": "99480000", "netIncome": "39707000", "grossProfit": "125080000", "depreciation": "None", "totalRevenue": "263461000", "costOfRevenue": "138381000", "interestIncome": "26749000", "incomeBeforeTax": "39709000", "interestExpense": "30795000", "operatingIncome": "59236000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "3489000", "nonInterestIncome": "None", "operatingExpenses": "65844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33880000", "sellingGeneralAndAdministrative": "17937000", "netIncomeFromContinuingOperations": "39707000" }, "balance": { "goodwill": "None", "inventory": "62362000", "commonStock": "840000", "currentDebt": "None", "investments": "None", "totalAssets": "3028255000", "longTermDebt": "970039000", "shortTermDebt": "257107000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-633218000", "totalLiabilities": "1368185000", "otherCurrentAssets": "40050000", "totalCurrentAssets": "450122000", "currentLongTermDebt": "249125000", "longTermInvestments": "1736000", "shortTermInvestments": "6038000", "currentNetReceivables": "87981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2578133000", "currentAccountsPayable": "39317000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1264928000", "totalShareholderEquity": "1660070000", "capitalLeaseObligations": "45764000", "otherCurrentLiabilities": "46130000", "totalCurrentLiabilities": "359363000", "otherNonCurrentLiabilities": "1001000", "totalNonCurrentLiabilities": "1008822000", "cashAndShortTermInvestments": "259729000", "commonStockSharesOutstanding": "87364379", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "259729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39707000", "profitLoss": "None", "dividendPayout": "16724632", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8879032", "operatingCashflow": "82936995", "capitalExpenditures": "5236440", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178726000", "cashflowFromInvestment": "47064368", "stockBasedCompensation": "8176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16724632", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-380052000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33880000", "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": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "income_statement": { "revenue": 223087000, "cost_of_revenue": 133445000, "gross_profit": 89642000, "ebit": 69551000, "ebitda": 104025000, "pretax_income": 43733000, "tax_provision": 78000, "net_income": 43655000, "net_income_to_common": 43655000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 287910000, "total_current_assets": 495456000, "total_assets": 3171933000, "short_term_debt": 172820000, "long_term_debt": 846324000, "total_debt": 1019144000, "total_liabilities": 1359367000, "total_equity": 1812566000, "shares_outstanding": 102135895, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 67103000, "capital_expenditure": 3910000, "free_cash_flow": 71013000, "dividends_paid": 41360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165107, "ticker_id": 8134, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69551000", "ebitda": "104025000", "netIncome": "43655000", "grossProfit": "89642000", "depreciation": "None", "totalRevenue": "223087000", "costOfRevenue": "133445000", "interestIncome": "3672000", "incomeBeforeTax": "43733000", "interestExpense": "18058000", "operatingIncome": "62425000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "78000", "reportedCurrency": "USD", "netInterestIncome": "-14386000", "nonInterestIncome": "None", "operatingExpenses": "27217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34474000", "sellingGeneralAndAdministrative": "13482000", "netIncomeFromContinuingOperations": "43655000" }, "balance": { "goodwill": "None", "inventory": "75037000", "commonStock": "1032000", "currentDebt": "None", "investments": "None", "totalAssets": "3171933000", "longTermDebt": "846324000", "shortTermDebt": "172820000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-654429000", "totalLiabilities": "1359367000", "otherCurrentAssets": "55472000", "totalCurrentAssets": "495456000", "currentLongTermDebt": "164572000", "longTermInvestments": "1692000", "shortTermInvestments": "9223000", "currentNetReceivables": "84570000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2675841000", "currentAccountsPayable": "67283000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2667287000", "shortLongTermDebtTotal": "1059206000", "totalShareholderEquity": "1812566000", "capitalLeaseObligations": "48310000", "otherCurrentLiabilities": "94787000", "totalCurrentLiabilities": "343620000", "otherNonCurrentLiabilities": "129361000", "totalNonCurrentLiabilities": "1015747000", "cashAndShortTermInvestments": "287910000", "commonStockSharesOutstanding": "102135895", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "287910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43655000", "profitLoss": "None", "dividendPayout": "41360000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-11867000", "operatingCashflow": "67103000", "capitalExpenditures": "3910000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-172959000", "cashflowFromInvestment": "106720000", "stockBasedCompensation": "6341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5873.05", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36923000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 223087000, "cost_of_revenue": 133445000, "gross_profit": 89642000, "research_and_development": null, "selling_general_admin": 13482000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69551000, "depreciation_amortisation": 34474000, "ebitda": 104025000, "interest_expense": 18058000, "interest_income": null, "other_non_operating": null, "pretax_income": 43733000, "tax_provision": 78000, "effective_tax_rate": null, "net_income": 43655000, "net_income_continuing_ops": 43655000, "net_income_to_common": 43655000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 287910000, "short_term_investments": 9223000, "net_receivables": 84570000, "inventory": 75037000, "other_current_assets": null, "total_current_assets": 495456000, "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": 2675841000, "total_assets": 3171933000, "short_term_debt": 172820000, "accounts_payable": 67283000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 343620000, "long_term_debt": 846324000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1015747000, "total_liabilities": 1359367000, "total_debt": 1019144000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -654429000, "total_equity": 1812566000, "shares_outstanding": 102135895, "operating_cash_flow": 67103000, "stock_based_compensation": 6341000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3910000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 106720000, "dividends_paid": 41360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -172959000, "free_cash_flow": 71013000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69551000", "ebitda": "104025000", "netIncome": "43655000", "grossProfit": "89642000", "depreciation": "None", "totalRevenue": "223087000", "costOfRevenue": "133445000", "interestIncome": "3672000", "incomeBeforeTax": "43733000", "interestExpense": "18058000", "operatingIncome": "62425000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "78000", "reportedCurrency": "USD", "netInterestIncome": "-14386000", "nonInterestIncome": "None", "operatingExpenses": "27217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34474000", "sellingGeneralAndAdministrative": "13482000", "netIncomeFromContinuingOperations": "43655000" }, "balance": { "goodwill": "None", "inventory": "75037000", "commonStock": "1032000", "currentDebt": "None", "investments": "None", "totalAssets": "3171933000", "longTermDebt": "846324000", "shortTermDebt": "172820000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-654429000", "totalLiabilities": "1359367000", "otherCurrentAssets": "55472000", "totalCurrentAssets": "495456000", "currentLongTermDebt": "164572000", "longTermInvestments": "1692000", "shortTermInvestments": "9223000", "currentNetReceivables": "84570000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2675841000", "currentAccountsPayable": "67283000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2667287000", "shortLongTermDebtTotal": "1059206000", "totalShareholderEquity": "1812566000", "capitalLeaseObligations": "48310000", "otherCurrentLiabilities": "94787000", "totalCurrentLiabilities": "343620000", "otherNonCurrentLiabilities": "129361000", "totalNonCurrentLiabilities": "1015747000", "cashAndShortTermInvestments": "287910000", "commonStockSharesOutstanding": "102135895", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "287910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43655000", "profitLoss": "None", "dividendPayout": "41360000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-11867000", "operatingCashflow": "67103000", "capitalExpenditures": "3910000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-172959000", "cashflowFromInvestment": "106720000", "stockBasedCompensation": "6341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5873.05", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36923000", "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": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "income_statement": { "revenue": 238686000, "cost_of_revenue": 138388000, "gross_profit": 100298000, "ebit": 54554000, "ebitda": 89560000, "pretax_income": 44319000, "tax_provision": 15940000, "net_income": 44319000, "net_income_to_common": 44319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 285248000, "total_current_assets": 487146000, "total_assets": 3285842000, "short_term_debt": 225731000, "long_term_debt": 779024000, "total_debt": 1004755000, "total_liabilities": 1292163000, "total_equity": 1993679000, "shares_outstanding": 102961179, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96880000, "capital_expenditure": 3375000, "free_cash_flow": 100255000, "dividends_paid": 36146000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165108, "ticker_id": 8134, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:19:56.391555+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54554000", "ebitda": "89560000", "netIncome": "44319000", "grossProfit": "100298000", "depreciation": "None", "totalRevenue": "238686000", "costOfRevenue": "138388000", "interestIncome": "3444000", "incomeBeforeTax": "44319000", "interestExpense": "16029000", "operatingIncome": "57419000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15940000", "reportedCurrency": "USD", "netInterestIncome": "-12585000", "nonInterestIncome": "None", "operatingExpenses": "42879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35006000", "sellingGeneralAndAdministrative": "11010000", "netIncomeFromContinuingOperations": "44319000" }, "balance": { "goodwill": "None", "inventory": "65019000", "commonStock": "1032000", "currentDebt": "None", "investments": "None", "totalAssets": "3285842000", "longTermDebt": "779024000", "shortTermDebt": "225731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-656724000", "totalLiabilities": "1292163000", "otherCurrentAssets": "64654000", "totalCurrentAssets": "487146000", "currentLongTermDebt": "205192000", "longTermInvestments": "1709000", "shortTermInvestments": "12159000", "currentNetReceivables": "60066000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2798696000", "currentAccountsPayable": "36790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2789644000", "shortLongTermDebtTotal": "1187520000", "totalShareholderEquity": "1993679000", "capitalLeaseObligations": "203304000", "otherCurrentLiabilities": "64767000", "totalCurrentLiabilities": "329467000", "otherNonCurrentLiabilities": "907000", "totalNonCurrentLiabilities": "962696000", "cashAndShortTermInvestments": "285248000", "commonStockSharesOutstanding": "102961179", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "285248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44319000", "profitLoss": "None", "dividendPayout": "36146000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1149000", "operatingCashflow": "96880000", "capitalExpenditures": "3375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134269000", "cashflowFromInvestment": "84273000", "stockBasedCompensation": "2914000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36146000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6051000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37701000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 238686000, "cost_of_revenue": 138388000, "gross_profit": 100298000, "research_and_development": null, "selling_general_admin": 11010000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54554000, "depreciation_amortisation": 35006000, "ebitda": 89560000, "interest_expense": 16029000, "interest_income": null, "other_non_operating": null, "pretax_income": 44319000, "tax_provision": 15940000, "effective_tax_rate": null, "net_income": 44319000, "net_income_continuing_ops": 44319000, "net_income_to_common": 44319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 285248000, "short_term_investments": 12159000, "net_receivables": 60066000, "inventory": 65019000, "other_current_assets": null, "total_current_assets": 487146000, "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": 2798696000, "total_assets": 3285842000, "short_term_debt": 225731000, "accounts_payable": 36790000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 329467000, "long_term_debt": 779024000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 962696000, "total_liabilities": 1292163000, "total_debt": 1004755000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -656724000, "total_equity": 1993679000, "shares_outstanding": 102961179, "operating_cash_flow": 96880000, "stock_based_compensation": 2914000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3375000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 84273000, "dividends_paid": 36146000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134269000, "free_cash_flow": 100255000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54554000", "ebitda": "89560000", "netIncome": "44319000", "grossProfit": "100298000", "depreciation": "None", "totalRevenue": "238686000", "costOfRevenue": "138388000", "interestIncome": "3444000", "incomeBeforeTax": "44319000", "interestExpense": "16029000", "operatingIncome": "57419000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15940000", "reportedCurrency": "USD", "netInterestIncome": "-12585000", "nonInterestIncome": "None", "operatingExpenses": "42879000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35006000", "sellingGeneralAndAdministrative": "11010000", "netIncomeFromContinuingOperations": "44319000" }, "balance": { "goodwill": "None", "inventory": "65019000", "commonStock": "1032000", "currentDebt": "None", "investments": "None", "totalAssets": "3285842000", "longTermDebt": "779024000", "shortTermDebt": "225731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-656724000", "totalLiabilities": "1292163000", "otherCurrentAssets": "64654000", "totalCurrentAssets": "487146000", "currentLongTermDebt": "205192000", "longTermInvestments": "1709000", "shortTermInvestments": "12159000", "currentNetReceivables": "60066000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2798696000", "currentAccountsPayable": "36790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2789644000", "shortLongTermDebtTotal": "1187520000", "totalShareholderEquity": "1993679000", "capitalLeaseObligations": "203304000", "otherCurrentLiabilities": "64767000", "totalCurrentLiabilities": "329467000", "otherNonCurrentLiabilities": "907000", "totalNonCurrentLiabilities": "962696000", "cashAndShortTermInvestments": "285248000", "commonStockSharesOutstanding": "102961179", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "285248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44319000", "profitLoss": "None", "dividendPayout": "36146000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1149000", "operatingCashflow": "96880000", "capitalExpenditures": "3375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134269000", "cashflowFromInvestment": "84273000", "stockBasedCompensation": "2914000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36146000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6051000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37701000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }