{ "ticker": { "uuid": "91e8bb62-fba9-41cb-89b2-aa18b5c8c5ee", "symbol": "NWN", "name": "Northwest Natural Gas Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/91e8bb62-fba9-41cb-89b2-aa18b5c8c5ee/", "api_url": "https://sharemaestro.com/factors/api/tickers/91e8bb62-fba9-41cb-89b2-aa18b5c8c5ee/" }, "ticker_metadata": { "id": 2942, "uuid": "91e8bb62-fba9-41cb-89b2-aa18b5c8c5ee", "symbol": "NWN", "name": "Northwest Natural Gas Co", "asset_type": "equity", "market_cap": 2040476000, "stock_exchange_id": 3, "industry": "Utilities - Regulated Gas", "sector": "Utilities", "description": "Northwest Natural Holding Company, through its subsidiary, Northwest Natural Gas Company, provides regulated natural gas distribution services to residential, commercial, industrial and transportation customers in Oregon and Southwest Washington. The company is headquartered in Portland, Oregon.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "91e8bb62-fba9-41cb-89b2-aa18b5c8c5ee", "symbol": "NWN", "name": "Northwest Natural Gas Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Regulated Gas", "page_url": "https://sharemaestro.com/factors/ticker/91e8bb62-fba9-41cb-89b2-aa18b5c8c5ee/", "api_url": "https://sharemaestro.com/factors/api/tickers/91e8bb62-fba9-41cb-89b2-aa18b5c8c5ee/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.84, "value": 0.81, "quality": 0.31, "momentum": 0.77, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 49.78, "market_cap": 2038640340, "pe_ratio": 16.5889, "earnings_yield": 0.0603, "ebitda_to_ev": 0.1171, "shareholder_yield": 0.0383, "roe": 0.0779, "piotroski_f_score": 5, "momentum_12_1": 0.326, "volatility_252d": 0.1884 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:01.492628+00:00", "batch_id": "" }, "size": { "price_close": 49.78, "market_cap": 2038640340, "market_cap_usd": 2038640340, "enterprise_value": 4611354340, "shares_outstanding": 40953000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 16.5889, "pb_ratio": 1.2928, "ptbv_ratio": 1.6909, "ps_ratio": 1.5859, "pcf_ratio": 9.9136, "pfcf_ratio": 2.9804, "ev_ebitda": 8.5384, "ev_ebit": 13.8169, "ev_sales": 3.5873, "ev_fcf": 6.7417, "earnings_yield": 0.0603, "fcf_yield": 0.1483, "price_to_sales": 1.5859, "price_to_book": 1.2928, "price_to_cashflow": 9.9136, "ebitda_to_ev": 0.1171, "sales_yield": 0.2788 }, "yield": { "dividend_yield": 0.0383, "buyback_yield": 0, "shareholder_yield": 0.0383, "debt_paydown_yield": null, "total_yield": 0.0383 }, "quality": { "gross_margin": 0.4226, "operating_margin": 0.2596, "net_margin": 0.0956, "ebitda_margin": 0.4201, "fcf_margin": 0.5321, "roe": 0.0779, "roa": 0.0191, "roic": 0.0609, "roc_greenblatt": null, "asset_turnover": 0.2003, "cash_conversion": 5.5659, "accruals_ratio": -0.0129, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": 0.7088, "earnings_stability_5y": 1.7895, "revenue_stability_5y": 0.2151, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0846, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.0706, "net_debt_to_ebitda": 4.7636, "debt_to_assets": 0.4062, "interest_coverage": 2.8904, "current_ratio": 0.7996, "quick_ratio": 0.6151, "net_debt": 2572714000, "local_beta": 0.0002, "volatility_252d": 0.1884, "volatility_60d": 0.4578, "max_drawdown_12m": -0.121, "risk_adjusted_momentum": 1.7299 }, "growth": { "revenue_growth_1y": 0.059, "revenue_growth_3y_cagr": 0.0752, "revenue_growth_5y_cagr": 0.1075, "eps_growth_1y": 0.1935, "eps_growth_3y_cagr": 0.095, "eps_growth_5y_cagr": 0.081, "fcf_growth_1y": 0.0221, "book_value_growth_1y": 0.0106, "revenue_growth": 0.059, "earnings_growth": 0.1935 }, "momentum": { "price_return_1m": -0.0131, "price_return_3m": -0.0357, "price_return_6m": 0.0981, "price_return_9m": 0.2267, "price_return_12m": 0.3086, "price_return_12m_ex1m": 0.326, "momentum_6m": 0.0981, "momentum_12m": 0.3086, "momentum_12_1": 0.326, "distance_from_52w_high": -0.0964, "distance_from_52w_low": 0.3113, "relative_strength": 0.2087 }, "raw_ttm": { "revenue_ttm": 1285482000, "gross_profit_ttm": 543211000, "ebit_ttm": 333748000, "ebitda_ttm": 540074000, "net_income_ttm": 122892000, "eps_diluted_ttm": 3.0008, "operating_cash_flow_ttm": 205641000, "capital_expenditure_ttm": 478365000, "fcf_ttm": 684006000, "dividends_paid_ttm": 77980000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115467999, "cash_and_equivalents": 34945000, "total_current_assets": 584120000, "total_current_liabilities": 730528000, "net_ppe": null, "total_assets": 6418967000, "total_debt": 2607659000, "total_equity": 1576901000, "net_working_capital": 153862000, "book_value_per_share": 38.5051, "retained_earnings": 512212999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1205644000, "tangible_book_per_share": 29.4397 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 44, "rank_pb": 32, "rank_ptbv": 36, "rank_ps": 40, "rank_pcf": 43, "rank_ev_ebitda": 29, "rank_ev_ebit": 54, "rank_earnings_yield": 44, "rank_fcf_yield": 25, "rank_dividend_yield": 20, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 52, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 54, "rank_fcf_margin": 14, "rank_piotroski": 62, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 43, "rank_eps_growth_5y": 56, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 33 }, "composites": { "value_composite": 19, "quality_composite": 69, "momentum_composite": 23, "growth_composite": 68, "yield_composite": 14, "svqf_composite": 22, "vc1_composite": 20, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 16, "quality_value_composite": 0.5011, "os_score": 0.84, "value_percentile": 0.81, "quality_percentile": 0.31, "momentum_percentile": 0.77, "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": 25, "small_cap_core_rank": 19, "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": 4644, "ticker_id": 2942, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:01.492628+00:00", "batch_id": "", "os_score_delta": null, "price_close": 49.78, "market_cap": 2038640340, "market_cap_usd": 2038640340, "enterprise_value": 4611354340, "shares_outstanding": 40953000, "fx_rate_to_usd": null, "pe_ratio": 16.58887755, "pb_ratio": 1.29281441, "ptbv_ratio": 1.69091402, "ps_ratio": 1.58589567, "pcf_ratio": 9.91358892, "pfcf_ratio": 2.98044219, "ev_ebitda": 8.538375, "ev_ebit": 13.81687483, "ev_sales": 3.58725703, "ev_fcf": 6.74168697, "earnings_yield": 0.06028135, "fcf_yield": 0.14833083, "dividend_yield": 0.03825098, "buyback_yield": 0, "shareholder_yield": 0.03825098, "debt_paydown_yield": null, "total_yield": 0.03825098, "gross_margin": 0.42257379, "operating_margin": 0.25962868, "net_margin": 0.09559994, "ebitda_margin": 0.42013346, "fcf_margin": 0.5321008, "roe": 0.0779326, "roa": 0.01914514, "roic": 0.0609137, "roc_greenblatt": null, "asset_turnover": 0.20026306, "cash_conversion": 5.56591153, "accruals_ratio": -0.01289133, "sbc_to_revenue": null, "debt_to_equity": 3.07062143, "net_debt_to_ebitda": 4.76363239, "debt_to_assets": 0.40624278, "interest_coverage": 2.8903939, "current_ratio": 0.79958605, "quick_ratio": 0.61513727, "net_debt": 2572714000, "revenue_growth_1y": 0.05904888, "revenue_growth_3y_cagr": 0.07518421, "revenue_growth_5y_cagr": 0.10754882, "eps_growth_1y": 0.19354337, "eps_growth_3y_cagr": 0.09502898, "eps_growth_5y_cagr": 0.08096042, "fcf_growth_1y": 0.02209438, "book_value_growth_1y": 0.01056895, "piotroski_f_score": 5, "altman_z_score": 0.70880469, "earnings_stability_5y": 1.789547, "revenue_stability_5y": 0.215059, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01308485, "price_return_3m": -0.0356507, "price_return_6m": 0.09805513, "price_return_9m": 0.22665523, "price_return_12m": 0.30864658, "price_return_12m_ex1m": 0.32599706, "distance_from_52w_high": -0.09635656, "distance_from_52w_low": 0.31128713, "relative_strength": 0.208683, "local_beta": 0.0002, "volatility_252d": 0.188445, "volatility_60d": 0.45781, "max_drawdown_12m": -0.12104429, "revenue_ttm": 1285482000, "gross_profit_ttm": 543211000, "ebit_ttm": 333748000, "ebitda_ttm": 540074000, "net_income_ttm": 122892000, "eps_diluted_ttm": 3.0008058, "operating_cash_flow_ttm": 205641000, "capital_expenditure_ttm": 478365000, "fcf_ttm": 684006000, "dividends_paid_ttm": 77980000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115467999, "cash_and_equivalents": 34945000, "total_current_assets": 584120000, "total_current_liabilities": 730528000, "net_ppe": null, "total_assets": 6418967000, "total_debt": 2607659000, "total_equity": 1576901000, "net_working_capital": 153862000, "book_value_per_share": 38.50514004, "retained_earnings": 512212999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1205644000, "tangible_book_per_share": 29.43969917, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 44, "rank_pb": 32, "rank_ptbv": 36, "rank_ps": 40, "rank_pcf": 43, "rank_ev_ebitda": 29, "rank_ev_ebit": 54, "rank_earnings_yield": 44, "rank_fcf_yield": 25, "rank_dividend_yield": 20, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 52, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 54, "rank_fcf_margin": 14, "rank_piotroski": 62, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 43, "rank_eps_growth_5y": 56, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 33, "value_composite": 19, "quality_composite": 69, "momentum_composite": 23, "growth_composite": 68, "yield_composite": 14, "svqf_composite": 22, "vc1_composite": 20, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 19, "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": 49.78, "os": 0.84, "value": 0.81, "quality": 0.31, "momentum": 0.77, "confidence": 1, "coverage": 1, "pe_ratio": 16.5889, "earnings_yield": 0.0603, "shareholder_yield": 0.0383, "roe": 0.0779, "momentum_12_1": 0.326, "complete_fields": { "id": 4644, "ticker_id": 2942, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:01.492628+00:00", "batch_id": "", "os_score_delta": null, "price_close": 49.78, "market_cap": 2038640340, "market_cap_usd": 2038640340, "enterprise_value": 4611354340, "shares_outstanding": 40953000, "fx_rate_to_usd": null, "pe_ratio": 16.58887755, "pb_ratio": 1.29281441, "ptbv_ratio": 1.69091402, "ps_ratio": 1.58589567, "pcf_ratio": 9.91358892, "pfcf_ratio": 2.98044219, "ev_ebitda": 8.538375, "ev_ebit": 13.81687483, "ev_sales": 3.58725703, "ev_fcf": 6.74168697, "earnings_yield": 0.06028135, "fcf_yield": 0.14833083, "dividend_yield": 0.03825098, "buyback_yield": 0, "shareholder_yield": 0.03825098, "debt_paydown_yield": null, "total_yield": 0.03825098, "gross_margin": 0.42257379, "operating_margin": 0.25962868, "net_margin": 0.09559994, "ebitda_margin": 0.42013346, "fcf_margin": 0.5321008, "roe": 0.0779326, "roa": 0.01914514, "roic": 0.0609137, "roc_greenblatt": null, "asset_turnover": 0.20026306, "cash_conversion": 5.56591153, "accruals_ratio": -0.01289133, "sbc_to_revenue": null, "debt_to_equity": 3.07062143, "net_debt_to_ebitda": 4.76363239, "debt_to_assets": 0.40624278, "interest_coverage": 2.8903939, "current_ratio": 0.79958605, "quick_ratio": 0.61513727, "net_debt": 2572714000, "revenue_growth_1y": 0.05904888, "revenue_growth_3y_cagr": 0.07518421, "revenue_growth_5y_cagr": 0.10754882, "eps_growth_1y": 0.19354337, "eps_growth_3y_cagr": 0.09502898, "eps_growth_5y_cagr": 0.08096042, "fcf_growth_1y": 0.02209438, "book_value_growth_1y": 0.01056895, "piotroski_f_score": 5, "altman_z_score": 0.70880469, "earnings_stability_5y": 1.789547, "revenue_stability_5y": 0.215059, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01308485, "price_return_3m": -0.0356507, "price_return_6m": 0.09805513, "price_return_9m": 0.22665523, "price_return_12m": 0.30864658, "price_return_12m_ex1m": 0.32599706, "distance_from_52w_high": -0.09635656, "distance_from_52w_low": 0.31128713, "relative_strength": 0.208683, "local_beta": 0.0002, "volatility_252d": 0.188445, "volatility_60d": 0.45781, "max_drawdown_12m": -0.12104429, "revenue_ttm": 1285482000, "gross_profit_ttm": 543211000, "ebit_ttm": 333748000, "ebitda_ttm": 540074000, "net_income_ttm": 122892000, "eps_diluted_ttm": 3.0008058, "operating_cash_flow_ttm": 205641000, "capital_expenditure_ttm": 478365000, "fcf_ttm": 684006000, "dividends_paid_ttm": 77980000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115467999, "cash_and_equivalents": 34945000, "total_current_assets": 584120000, "total_current_liabilities": 730528000, "net_ppe": null, "total_assets": 6418967000, "total_debt": 2607659000, "total_equity": 1576901000, "net_working_capital": 153862000, "book_value_per_share": 38.50514004, "retained_earnings": 512212999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1205644000, "tangible_book_per_share": 29.43969917, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 44, "rank_pb": 32, "rank_ptbv": 36, "rank_ps": 40, "rank_pcf": 43, "rank_ev_ebitda": 29, "rank_ev_ebit": 54, "rank_earnings_yield": 44, "rank_fcf_yield": 25, "rank_dividend_yield": 20, "rank_shareholder_yield": 20, "rank_total_yield": 20, "rank_roe": 52, "rank_roc": 50, "rank_roic": 55, "rank_gross_margin": 54, "rank_fcf_margin": 14, "rank_piotroski": 62, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 43, "rank_eps_growth_5y": 56, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 35, "rank_momentum_12m_ex1m": 34, "rank_relative_strength": 33, "value_composite": 19, "quality_composite": 69, "momentum_composite": 23, "growth_composite": 68, "yield_composite": 14, "svqf_composite": 22, "vc1_composite": 20, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 19, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "income_statement": { "revenue": 1289363000, "cost_of_revenue": 779305000, "gross_profit": 510058000, "ebit": 266189000, "ebitda": 470557000, "pretax_income": 154678000, "tax_provision": 41359000, "net_income": 113319000, "net_income_to_common": 113319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41077000, "total_current_assets": 602932000, "total_assets": 6236619000, "short_term_debt": 335844000, "long_term_debt": 2272202000, "total_debt": 2608046000, "total_liabilities": 4761543000, "total_equity": 1475076000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 370815000 }, "cash_flow": { "operating_cash_flow": 269124000, "capital_expenditure": 466893000, "free_cash_flow": 736017000, "dividends_paid": 77309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307337, "ticker_id": 2942, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "266189000", "ebitda": "470557000", "netIncome": "113319000", "grossProfit": "510058000", "depreciation": "None", "totalRevenue": "1289363000", "costOfRevenue": "779305000", "interestIncome": "122513000", "incomeBeforeTax": "154678000", "interestExpense": "111511000", "operatingIncome": "404656000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "41359000", "reportedCurrency": "USD", "netInterestIncome": "-122513000", "nonInterestIncome": "None", "operatingExpenses": "105402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "779305000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "204368000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "113319000" }, "balance": { "goodwill": "370815000", "inventory": "127697000", "commonStock": "1044000000", "currentDebt": "None", "investments": "None", "totalAssets": "6236619000", "longTermDebt": "2272202000", "shortTermDebt": "335844000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "435823000", "totalLiabilities": "4761543000", "otherCurrentAssets": "219113000", "totalCurrentAssets": "602932000", "currentLongTermDebt": "332616000", "longTermInvestments": "80676000", "shortTermInvestments": "None", "currentNetReceivables": "215045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5633687000", "currentAccountsPayable": "175566000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4541707000", "shortLongTermDebtTotal": "2758018000", "totalShareholderEquity": "1475076000", "capitalLeaseObligations": "78214000", "otherCurrentLiabilities": "325035000", "totalCurrentLiabilities": "836445000", "otherNonCurrentLiabilities": "186280000", "totalNonCurrentLiabilities": "3925097999", "cashAndShortTermInvestments": "41077000", "commonStockSharesOutstanding": "40953000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113319000", "profitLoss": "None", "dividendPayout": "77309000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-29195000", "operatingCashflow": "269124000", "capitalExpenditures": "466893000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "532873000", "cashflowFromInvestment": "-808902000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "47418000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "204368000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1289363000, "cost_of_revenue": 779305000, "gross_profit": 510058000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 266189000, "depreciation_amortisation": 204368000, "ebitda": 470557000, "interest_expense": 111511000, "interest_income": null, "other_non_operating": null, "pretax_income": 154678000, "tax_provision": 41359000, "effective_tax_rate": null, "net_income": 113319000, "net_income_continuing_ops": 113319000, "net_income_to_common": 113319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41077000, "short_term_investments": null, "net_receivables": 215045000, "inventory": 127697000, "other_current_assets": null, "total_current_assets": 602932000, "net_ppe": null, "goodwill": 370815000, "intangible_assets": null, "goodwill_and_intangibles": 370815000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5633687000, "total_assets": 6236619000, "short_term_debt": 335844000, "accounts_payable": 175566000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 836445000, "long_term_debt": 2272202000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3925097999, "total_liabilities": 4761543000, "total_debt": 2608046000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 435823000, "total_equity": 1475076000, "shares_outstanding": 40953000, "operating_cash_flow": 269124000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 466893000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -808902000, "dividends_paid": 77309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 532873000, "free_cash_flow": 736017000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "266189000", "ebitda": "470557000", "netIncome": "113319000", "grossProfit": "510058000", "depreciation": "None", "totalRevenue": "1289363000", "costOfRevenue": "779305000", "interestIncome": "122513000", "incomeBeforeTax": "154678000", "interestExpense": "111511000", "operatingIncome": "404656000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "41359000", "reportedCurrency": "USD", "netInterestIncome": "-122513000", "nonInterestIncome": "None", "operatingExpenses": "105402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "779305000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "204368000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "113319000" }, "balance": { "goodwill": "370815000", "inventory": "127697000", "commonStock": "1044000000", "currentDebt": "None", "investments": "None", "totalAssets": "6236619000", "longTermDebt": "2272202000", "shortTermDebt": "335844000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "435823000", "totalLiabilities": "4761543000", "otherCurrentAssets": "219113000", "totalCurrentAssets": "602932000", "currentLongTermDebt": "332616000", "longTermInvestments": "80676000", "shortTermInvestments": "None", "currentNetReceivables": "215045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5633687000", "currentAccountsPayable": "175566000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4541707000", "shortLongTermDebtTotal": "2758018000", "totalShareholderEquity": "1475076000", "capitalLeaseObligations": "78214000", "otherCurrentLiabilities": "325035000", "totalCurrentLiabilities": "836445000", "otherNonCurrentLiabilities": "186280000", "totalNonCurrentLiabilities": "3925097999", "cashAndShortTermInvestments": "41077000", "commonStockSharesOutstanding": "40953000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113319000", "profitLoss": "None", "dividendPayout": "77309000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-29195000", "operatingCashflow": "269124000", "capitalExpenditures": "466893000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "532873000", "cashflowFromInvestment": "-808902000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "47418000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "204368000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "income_statement": { "revenue": 1152994000, "cost_of_revenue": 755383000, "gross_profit": 397611000, "ebit": 190034000, "ebitda": 348094000, "pretax_income": 109942000, "tax_provision": 31071000, "net_income": 78871000, "net_income_to_common": 78871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38490000, "total_current_assets": 557774000, "total_assets": 5234316000, "short_term_debt": 202737000, "long_term_debt": 1679355000, "total_debt": 1882092000, "total_liabilities": 3848945000, "total_equity": 1385371000, "shares_outstanding": 38869000, "goodwill_and_intangibles": 183804000 }, "cash_flow": { "operating_cash_flow": 200282000, "capital_expenditure": 394400000, "free_cash_flow": 594682000, "dividends_paid": 72852000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307342, "ticker_id": 2942, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "190034000", "ebitda": "348094000", "netIncome": "78871000", "grossProfit": "397611000", "depreciation": "None", "totalRevenue": "1152994000", "costOfRevenue": "755383000", "interestIncome": "80092000", "incomeBeforeTax": "109942000", "interestExpense": "80092000", "operatingIncome": "191142000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "31071000", "reportedCurrency": "USD", "netInterestIncome": "-80092000", "nonInterestIncome": "None", "operatingExpenses": "206469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "755383000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158060000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "78871000" }, "balance": { "goodwill": "183804000", "inventory": "106954000", "commonStock": "989346000", "currentDebt": "None", "investments": "None", "totalAssets": "5234316000", "longTermDebt": "1679355000", "shortTermDebt": "202737000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "402925000", "totalLiabilities": "3848945000", "otherCurrentAssets": "196924000", "totalCurrentAssets": "557774000", "currentLongTermDebt": "200897000", "longTermInvestments": "82236000", "shortTermInvestments": "1636613000", "currentNetReceivables": "215406000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4676542000", "currentAccountsPayable": "133270000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "444506000", "shortLongTermDebtTotal": "1958006000", "totalShareholderEquity": "1385371000", "capitalLeaseObligations": "77754000", "otherCurrentLiabilities": "296834000", "totalCurrentLiabilities": "649017000", "otherNonCurrentLiabilities": "173689000", "totalNonCurrentLiabilities": "3199928000", "cashAndShortTermInvestments": "38490000", "commonStockSharesOutstanding": "38869000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78871000", "profitLoss": "None", "dividendPayout": "72852000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2735000", "operatingCashflow": "200282000", "capitalExpenditures": "394400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "227062000", "cashflowFromInvestment": "-428986000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72852000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "90374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1152994000, "cost_of_revenue": 755383000, "gross_profit": 397611000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 190034000, "depreciation_amortisation": 158060000, "ebitda": 348094000, "interest_expense": 80092000, "interest_income": null, "other_non_operating": null, "pretax_income": 109942000, "tax_provision": 31071000, "effective_tax_rate": null, "net_income": 78871000, "net_income_continuing_ops": 78871000, "net_income_to_common": 78871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38490000, "short_term_investments": 1636613000, "net_receivables": 215406000, "inventory": 106954000, "other_current_assets": null, "total_current_assets": 557774000, "net_ppe": null, "goodwill": 183804000, "intangible_assets": null, "goodwill_and_intangibles": 183804000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4676542000, "total_assets": 5234316000, "short_term_debt": 202737000, "accounts_payable": 133270000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 649017000, "long_term_debt": 1679355000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3199928000, "total_liabilities": 3848945000, "total_debt": 1882092000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 402925000, "total_equity": 1385371000, "shares_outstanding": 38869000, "operating_cash_flow": 200282000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 394400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -428986000, "dividends_paid": 72852000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 227062000, "free_cash_flow": 594682000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "190034000", "ebitda": "348094000", "netIncome": "78871000", "grossProfit": "397611000", "depreciation": "None", "totalRevenue": "1152994000", "costOfRevenue": "755383000", "interestIncome": "80092000", "incomeBeforeTax": "109942000", "interestExpense": "80092000", "operatingIncome": "191142000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "31071000", "reportedCurrency": "USD", "netInterestIncome": "-80092000", "nonInterestIncome": "None", "operatingExpenses": "206469000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "755383000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158060000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "78871000" }, "balance": { "goodwill": "183804000", "inventory": "106954000", "commonStock": "989346000", "currentDebt": "None", "investments": "None", "totalAssets": "5234316000", "longTermDebt": "1679355000", "shortTermDebt": "202737000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "402925000", "totalLiabilities": "3848945000", "otherCurrentAssets": "196924000", "totalCurrentAssets": "557774000", "currentLongTermDebt": "200897000", "longTermInvestments": "82236000", "shortTermInvestments": "1636613000", "currentNetReceivables": "215406000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4676542000", "currentAccountsPayable": "133270000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "444506000", "shortLongTermDebtTotal": "1958006000", "totalShareholderEquity": "1385371000", "capitalLeaseObligations": "77754000", "otherCurrentLiabilities": "296834000", "totalCurrentLiabilities": "649017000", "otherNonCurrentLiabilities": "173689000", "totalNonCurrentLiabilities": "3199928000", "cashAndShortTermInvestments": "38490000", "commonStockSharesOutstanding": "38869000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78871000", "profitLoss": "None", "dividendPayout": "72852000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2735000", "operatingCashflow": "200282000", "capitalExpenditures": "394400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "227062000", "cashflowFromInvestment": "-428986000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72852000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "90374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "income_statement": { "revenue": 1197475000, "cost_of_revenue": 773603000, "gross_profit": 423872000, "ebit": 202796000, "ebitda": 344493000, "pretax_income": 126230000, "tax_provision": 32362000, "net_income": 93868000, "net_income_to_common": 93868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32920000, "total_current_assets": 601440000, "total_assets": 4867092000, "short_term_debt": 242978000, "long_term_debt": 1425435000, "total_debt": 1668413000, "total_liabilities": 3583254000, "total_equity": 1283838000, "shares_outstanding": 36265000, "goodwill_and_intangibles": 163344000 }, "cash_flow": { "operating_cash_flow": 279949000, "capital_expenditure": 327347000, "free_cash_flow": 607296000, "dividends_paid": 67340000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307347, "ticker_id": 2942, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "202796000", "ebitda": "344493000", "netIncome": "93868000", "grossProfit": "423872000", "depreciation": "None", "totalRevenue": "1197475000", "costOfRevenue": "773603000", "interestIncome": "76566000", "incomeBeforeTax": "126230000", "interestExpense": "76566000", "operatingIncome": "184941000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "32362000", "reportedCurrency": "USD", "netInterestIncome": "-73767000", "nonInterestIncome": "None", "operatingExpenses": "238931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "773603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141697000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "97164000" }, "balance": { "goodwill": "163344000", "inventory": "112571000", "commonStock": "890976000", "currentDebt": "None", "investments": "None", "totalAssets": "4867092000", "longTermDebt": "1425435000", "shortTermDebt": "242978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "399911000", "totalLiabilities": "3583254000", "otherCurrentAssets": "254925000", "totalCurrentAssets": "601440000", "currentLongTermDebt": "240645000", "longTermInvestments": "102951000", "shortTermInvestments": "-130313000", "currentNetReceivables": "201024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4265652000", "currentAccountsPayable": "145361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "406990000", "shortLongTermDebtTotal": "1745580000", "totalShareholderEquity": "1283838000", "capitalLeaseObligations": "79500000", "otherCurrentLiabilities": "293085000", "totalCurrentLiabilities": "696878000", "otherNonCurrentLiabilities": "119034000", "totalNonCurrentLiabilities": "2886376000", "cashAndShortTermInvestments": "32920000", "commonStockSharesOutstanding": "36265000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93868000", "profitLoss": "None", "dividendPayout": "67340000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-24105000", "operatingCashflow": "279949000", "capitalExpenditures": "327347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64208000", "cashflowFromInvestment": "-335497000", "stockBasedCompensation": "3293000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67340000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "142920000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141697000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1197475000, "cost_of_revenue": 773603000, "gross_profit": 423872000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 202796000, "depreciation_amortisation": 141697000, "ebitda": 344493000, "interest_expense": 76566000, "interest_income": null, "other_non_operating": null, "pretax_income": 126230000, "tax_provision": 32362000, "effective_tax_rate": null, "net_income": 93868000, "net_income_continuing_ops": 97164000, "net_income_to_common": 93868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32920000, "short_term_investments": -130313000, "net_receivables": 201024000, "inventory": 112571000, "other_current_assets": null, "total_current_assets": 601440000, "net_ppe": null, "goodwill": 163344000, "intangible_assets": null, "goodwill_and_intangibles": 163344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4265652000, "total_assets": 4867092000, "short_term_debt": 242978000, "accounts_payable": 145361000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 696878000, "long_term_debt": 1425435000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2886376000, "total_liabilities": 3583254000, "total_debt": 1668413000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 399911000, "total_equity": 1283838000, "shares_outstanding": 36265000, "operating_cash_flow": 279949000, "stock_based_compensation": 3293000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 327347000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -335497000, "dividends_paid": 67340000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64208000, "free_cash_flow": 607296000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "202796000", "ebitda": "344493000", "netIncome": "93868000", "grossProfit": "423872000", "depreciation": "None", "totalRevenue": "1197475000", "costOfRevenue": "773603000", "interestIncome": "76566000", "incomeBeforeTax": "126230000", "interestExpense": "76566000", "operatingIncome": "184941000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "32362000", "reportedCurrency": "USD", "netInterestIncome": "-73767000", "nonInterestIncome": "None", "operatingExpenses": "238931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "773603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141697000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "97164000" }, "balance": { "goodwill": "163344000", "inventory": "112571000", "commonStock": "890976000", "currentDebt": "None", "investments": "None", "totalAssets": "4867092000", "longTermDebt": "1425435000", "shortTermDebt": "242978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "399911000", "totalLiabilities": "3583254000", "otherCurrentAssets": "254925000", "totalCurrentAssets": "601440000", "currentLongTermDebt": "240645000", "longTermInvestments": "102951000", "shortTermInvestments": "-130313000", "currentNetReceivables": "201024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4265652000", "currentAccountsPayable": "145361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "406990000", "shortLongTermDebtTotal": "1745580000", "totalShareholderEquity": "1283838000", "capitalLeaseObligations": "79500000", "otherCurrentLiabilities": "293085000", "totalCurrentLiabilities": "696878000", "otherNonCurrentLiabilities": "119034000", "totalNonCurrentLiabilities": "2886376000", "cashAndShortTermInvestments": "32920000", "commonStockSharesOutstanding": "36265000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93868000", "profitLoss": "None", "dividendPayout": "67340000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-24105000", "operatingCashflow": "279949000", "capitalExpenditures": "327347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "64208000", "cashflowFromInvestment": "-335497000", "stockBasedCompensation": "3293000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67340000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "142920000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141697000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "income_statement": { "revenue": 1037353000, "cost_of_revenue": 696128000, "gross_profit": 341225000, "ebit": 168680000, "ebitda": 303365000, "pretax_income": 115433000, "tax_provision": 29130000, "net_income": 86303000, "net_income_to_common": 86303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29270000, "total_current_assets": 744213000, "total_assets": 4748326000, "short_term_debt": 350411000, "long_term_debt": 1246167000, "total_debt": 1596578000, "total_liabilities": 3572885000, "total_equity": 1175441000, "shares_outstanding": 33984000, "goodwill_and_intangibles": 149283000 }, "cash_flow": { "operating_cash_flow": 147672000, "capital_expenditure": 339363000, "free_cash_flow": 487035000, "dividends_paid": 62771000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307352, "ticker_id": 2942, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "168680000", "ebitda": "303365000", "netIncome": "86303000", "grossProfit": "341225000", "depreciation": "None", "totalRevenue": "1037353000", "costOfRevenue": "696128000", "interestIncome": "53247000", "incomeBeforeTax": "115433000", "interestExpense": "53247000", "operatingIncome": "167477000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "29130000", "reportedCurrency": "USD", "netInterestIncome": "-53247000", "nonInterestIncome": "None", "operatingExpenses": "173748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1332000", "costofGoodsAndServicesSold": "696128000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134685000", "sellingGeneralAndAdministrative": "12389000", "netIncomeFromContinuingOperations": "86303000" }, "balance": { "goodwill": "149283000", "inventory": "87096000", "commonStock": "805253000", "currentDebt": "None", "investments": "None", "totalAssets": "4748326000", "longTermDebt": "1246167000", "shortTermDebt": "350411000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "376473000", "totalLiabilities": "3572885000", "otherCurrentAssets": "373189000", "totalCurrentAssets": "744213000", "currentLongTermDebt": "348897000", "longTermInvestments": "100749000", "shortTermInvestments": "194412000", "currentNetReceivables": "254658000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4004113000", "currentAccountsPayable": "180667000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3114400000", "shortLongTermDebtTotal": "1675543000", "totalShareholderEquity": "1175441000", "capitalLeaseObligations": "80479000", "otherCurrentLiabilities": "352031000", "totalCurrentLiabilities": "898734000", "otherNonCurrentLiabilities": "123438000", "totalNonCurrentLiabilities": "2674151000", "cashAndShortTermInvestments": "29270000", "commonStockSharesOutstanding": "33984000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "29270000", "accumulatedDepreciationAmortizationPPE": "-1147166000" }, "cashflow": { "netIncome": "86303000", "profitLoss": "None", "dividendPayout": "62771000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-29269000", "operatingCashflow": "147672000", "capitalExpenditures": "339363000", "changeInReceivables": "-76454000", "changeInExchangeRate": "None", "cashflowFromFinancing": "301632000", "cashflowFromInvestment": "-435460000", "stockBasedCompensation": "2877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62771000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13844000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "208561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116707000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1037353000, "cost_of_revenue": 696128000, "gross_profit": 341225000, "research_and_development": null, "selling_general_admin": 12389000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 168680000, "depreciation_amortisation": 134685000, "ebitda": 303365000, "interest_expense": 53247000, "interest_income": null, "other_non_operating": null, "pretax_income": 115433000, "tax_provision": 29130000, "effective_tax_rate": null, "net_income": 86303000, "net_income_continuing_ops": 86303000, "net_income_to_common": 86303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29270000, "short_term_investments": 194412000, "net_receivables": 254658000, "inventory": 87096000, "other_current_assets": null, "total_current_assets": 744213000, "net_ppe": null, "goodwill": 149283000, "intangible_assets": null, "goodwill_and_intangibles": 149283000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4004113000, "total_assets": 4748326000, "short_term_debt": 350411000, "accounts_payable": 180667000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 898734000, "long_term_debt": 1246167000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2674151000, "total_liabilities": 3572885000, "total_debt": 1596578000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 376473000, "total_equity": 1175441000, "shares_outstanding": 33984000, "operating_cash_flow": 147672000, "stock_based_compensation": 2877000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 339363000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -435460000, "dividends_paid": 62771000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 301632000, "free_cash_flow": 487035000, "net_change_in_cash": 13844000 }, "raw_data": { "income": { "ebit": "168680000", "ebitda": "303365000", "netIncome": "86303000", "grossProfit": "341225000", "depreciation": "None", "totalRevenue": "1037353000", "costOfRevenue": "696128000", "interestIncome": "53247000", "incomeBeforeTax": "115433000", "interestExpense": "53247000", "operatingIncome": "167477000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "29130000", "reportedCurrency": "USD", "netInterestIncome": "-53247000", "nonInterestIncome": "None", "operatingExpenses": "173748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1332000", "costofGoodsAndServicesSold": "696128000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134685000", "sellingGeneralAndAdministrative": "12389000", "netIncomeFromContinuingOperations": "86303000" }, "balance": { "goodwill": "149283000", "inventory": "87096000", "commonStock": "805253000", "currentDebt": "None", "investments": "None", "totalAssets": "4748326000", "longTermDebt": "1246167000", "shortTermDebt": "350411000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "376473000", "totalLiabilities": "3572885000", "otherCurrentAssets": "373189000", "totalCurrentAssets": "744213000", "currentLongTermDebt": "348897000", "longTermInvestments": "100749000", "shortTermInvestments": "194412000", "currentNetReceivables": "254658000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4004113000", "currentAccountsPayable": "180667000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3114400000", "shortLongTermDebtTotal": "1675543000", "totalShareholderEquity": "1175441000", "capitalLeaseObligations": "80479000", "otherCurrentLiabilities": "352031000", "totalCurrentLiabilities": "898734000", "otherNonCurrentLiabilities": "123438000", "totalNonCurrentLiabilities": "2674151000", "cashAndShortTermInvestments": "29270000", "commonStockSharesOutstanding": "33984000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "29270000", "accumulatedDepreciationAmortizationPPE": "-1147166000" }, "cashflow": { "netIncome": "86303000", "profitLoss": "None", "dividendPayout": "62771000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-29269000", "operatingCashflow": "147672000", "capitalExpenditures": "339363000", "changeInReceivables": "-76454000", "changeInExchangeRate": "None", "cashflowFromFinancing": "301632000", "cashflowFromInvestment": "-435460000", "stockBasedCompensation": "2877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62771000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13844000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "208561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116707000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "income_statement": { "revenue": 860400000, "cost_of_revenue": 531281000, "gross_profit": 329119000, "ebit": 150558000, "ebitda": 264092000, "pretax_income": 106072000, "tax_provision": 27406000, "net_income": 78666000, "net_income_to_common": 78666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18559000, "total_current_assets": 437276000, "total_assets": 4064604000, "short_term_debt": 391141000, "long_term_debt": 1044587000, "total_debt": 1435728000, "total_liabilities": 3129458000, "total_equity": 935146000, "shares_outstanding": 30752000, "goodwill_and_intangibles": 70570000 }, "cash_flow": { "operating_cash_flow": 160353000, "capital_expenditure": 295256000, "free_cash_flow": 455609000, "dividends_paid": 55919000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307357, "ticker_id": 2942, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150558000", "ebitda": "264092000", "netIncome": "78666000", "grossProfit": "329119000", "depreciation": "None", "totalRevenue": "860400000", "costOfRevenue": "531281000", "interestIncome": "44486000", "incomeBeforeTax": "106072000", "interestExpense": "44486000", "operatingIncome": "163117000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "27406000", "reportedCurrency": "USD", "netInterestIncome": "-44486000", "nonInterestIncome": "None", "operatingExpenses": "166002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-12559000", "costofGoodsAndServicesSold": "531281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113534000", "sellingGeneralAndAdministrative": "9938000", "netIncomeFromContinuingOperations": "78666000" }, "balance": { "goodwill": "70570000", "inventory": "57262000", "commonStock": "590771000", "currentDebt": "None", "investments": "None", "totalAssets": "4064604000", "longTermDebt": "1044587000", "shortTermDebt": "391141000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "355779000", "totalLiabilities": "3129458000", "otherCurrentAssets": "179809000", "totalCurrentAssets": "437276000", "currentLongTermDebt": "389845000", "longTermInvestments": "100008000", "shortTermInvestments": "48130000", "currentNetReceivables": "181646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3627328000", "currentAccountsPayable": "133486000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2871370000", "shortLongTermDebtTotal": "1515196000", "totalShareholderEquity": "935146000", "capitalLeaseObligations": "80764000", "otherCurrentLiabilities": "184618000", "totalCurrentLiabilities": "724765000", "otherNonCurrentLiabilities": "114979000", "totalNonCurrentLiabilities": "2404693000", "cashAndShortTermInvestments": "18559000", "commonStockSharesOutstanding": "30752000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18559000", "accumulatedDepreciationAmortizationPPE": "-1125873000" }, "cashflow": { "netIncome": "78666000", "profitLoss": "None", "dividendPayout": "55919000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-14571000", "operatingCashflow": "160353000", "capitalExpenditures": "295256000", "changeInReceivables": "-44128000", "changeInExchangeRate": "None", "cashflowFromFinancing": "131436000", "cashflowFromInvestment": "-300123000", "stockBasedCompensation": "16556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55919000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8334000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "565000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113534000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 860400000, "cost_of_revenue": 531281000, "gross_profit": 329119000, "research_and_development": null, "selling_general_admin": 9938000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150558000, "depreciation_amortisation": 113534000, "ebitda": 264092000, "interest_expense": 44486000, "interest_income": null, "other_non_operating": null, "pretax_income": 106072000, "tax_provision": 27406000, "effective_tax_rate": null, "net_income": 78666000, "net_income_continuing_ops": 78666000, "net_income_to_common": 78666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18559000, "short_term_investments": 48130000, "net_receivables": 181646000, "inventory": 57262000, "other_current_assets": null, "total_current_assets": 437276000, "net_ppe": null, "goodwill": 70570000, "intangible_assets": null, "goodwill_and_intangibles": 70570000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3627328000, "total_assets": 4064604000, "short_term_debt": 391141000, "accounts_payable": 133486000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 724765000, "long_term_debt": 1044587000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2404693000, "total_liabilities": 3129458000, "total_debt": 1435728000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 355779000, "total_equity": 935146000, "shares_outstanding": 30752000, "operating_cash_flow": 160353000, "stock_based_compensation": 16556000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 295256000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -300123000, "dividends_paid": 55919000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 131436000, "free_cash_flow": 455609000, "net_change_in_cash": -8334000 }, "raw_data": { "income": { "ebit": "150558000", "ebitda": "264092000", "netIncome": "78666000", "grossProfit": "329119000", "depreciation": "None", "totalRevenue": "860400000", "costOfRevenue": "531281000", "interestIncome": "44486000", "incomeBeforeTax": "106072000", "interestExpense": "44486000", "operatingIncome": "163117000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "27406000", "reportedCurrency": "USD", "netInterestIncome": "-44486000", "nonInterestIncome": "None", "operatingExpenses": "166002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-12559000", "costofGoodsAndServicesSold": "531281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113534000", "sellingGeneralAndAdministrative": "9938000", "netIncomeFromContinuingOperations": "78666000" }, "balance": { "goodwill": "70570000", "inventory": "57262000", "commonStock": "590771000", "currentDebt": "None", "investments": "None", "totalAssets": "4064604000", "longTermDebt": "1044587000", "shortTermDebt": "391141000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "355779000", "totalLiabilities": "3129458000", "otherCurrentAssets": "179809000", "totalCurrentAssets": "437276000", "currentLongTermDebt": "389845000", "longTermInvestments": "100008000", "shortTermInvestments": "48130000", "currentNetReceivables": "181646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3627328000", "currentAccountsPayable": "133486000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2871370000", "shortLongTermDebtTotal": "1515196000", "totalShareholderEquity": "935146000", "capitalLeaseObligations": "80764000", "otherCurrentLiabilities": "184618000", "totalCurrentLiabilities": "724765000", "otherNonCurrentLiabilities": "114979000", "totalNonCurrentLiabilities": "2404693000", "cashAndShortTermInvestments": "18559000", "commonStockSharesOutstanding": "30752000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18559000", "accumulatedDepreciationAmortizationPPE": "-1125873000" }, "cashflow": { "netIncome": "78666000", "profitLoss": "None", "dividendPayout": "55919000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-14571000", "operatingCashflow": "160353000", "capitalExpenditures": "295256000", "changeInReceivables": "-44128000", "changeInExchangeRate": "None", "cashflowFromFinancing": "131436000", "cashflowFromInvestment": "-300123000", "stockBasedCompensation": "16556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55919000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8334000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "565000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113534000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "income_statement": { "revenue": 773679000, "cost_of_revenue": 473175000, "gross_profit": 300504000, "ebit": 134407000, "ebitda": 238090000, "pretax_income": 91355000, "tax_provision": 21082000, "net_income": 76781000, "net_income_to_common": 76781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30168000, "total_current_assets": 323245000, "total_assets": 3756379000, "short_term_debt": 400974000, "long_term_debt": 860081000, "total_debt": 1261055000, "total_liabilities": 2867646000, "total_equity": 888733000, "shares_outstanding": 30599000, "goodwill_and_intangibles": 69225000 }, "cash_flow": { "operating_cash_flow": 143020000, "capital_expenditure": 280894000, "free_cash_flow": 423914000, "dividends_paid": 55420000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307362, "ticker_id": 2942, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134407000", "ebitda": "238090000", "netIncome": "76781000", "grossProfit": "300504000", "depreciation": "None", "totalRevenue": "773679000", "costOfRevenue": "473175000", "interestIncome": "43052000", "incomeBeforeTax": "91355000", "interestExpense": "43052000", "operatingIncome": "148351000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "21082000", "reportedCurrency": "USD", "netInterestIncome": "-43052000", "nonInterestIncome": "None", "operatingExpenses": "152153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-13944000", "costofGoodsAndServicesSold": "473175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103683000", "sellingGeneralAndAdministrative": "9691000", "netIncomeFromContinuingOperations": "70273000" }, "balance": { "goodwill": "69225000", "inventory": "42691000", "commonStock": "565112000", "currentDebt": "None", "investments": "None", "totalAssets": "3756379000", "longTermDebt": "860081000", "shortTermDebt": "400974000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "336523000", "totalLiabilities": "2867646000", "otherCurrentAssets": "101573000", "totalCurrentAssets": "323245000", "currentLongTermDebt": "399869000", "longTermInvestments": "55394000", "shortTermInvestments": "13678000", "currentNetReceivables": "148813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3433134000", "currentAccountsPayable": "97966000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2654770000", "shortLongTermDebtTotal": "1341676000", "totalShareholderEquity": "888733000", "capitalLeaseObligations": "81726000", "otherCurrentLiabilities": "114331000", "totalCurrentLiabilities": "627083000", "otherNonCurrentLiabilities": "120767000", "totalNonCurrentLiabilities": "2240563000", "cashAndShortTermInvestments": "30168000", "commonStockSharesOutstanding": "30599000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30168000", "accumulatedDepreciationAmortizationPPE": "-1079269000" }, "cashflow": { "netIncome": "76781000", "profitLoss": "None", "dividendPayout": "55420000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1262000", "operatingCashflow": "143020000", "capitalExpenditures": "280894000", "changeInReceivables": "-16799000", "changeInExchangeRate": "None", "cashflowFromFinancing": "171777000", "cashflowFromInvestment": "-294277000", "stockBasedCompensation": "20264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55420000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20520000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "68000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103683000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 773679000, "cost_of_revenue": 473175000, "gross_profit": 300504000, "research_and_development": null, "selling_general_admin": 9691000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134407000, "depreciation_amortisation": 103683000, "ebitda": 238090000, "interest_expense": 43052000, "interest_income": null, "other_non_operating": null, "pretax_income": 91355000, "tax_provision": 21082000, "effective_tax_rate": null, "net_income": 76781000, "net_income_continuing_ops": 70273000, "net_income_to_common": 76781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30168000, "short_term_investments": 13678000, "net_receivables": 148813000, "inventory": 42691000, "other_current_assets": null, "total_current_assets": 323245000, "net_ppe": null, "goodwill": 69225000, "intangible_assets": null, "goodwill_and_intangibles": 69225000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3433134000, "total_assets": 3756379000, "short_term_debt": 400974000, "accounts_payable": 97966000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 627083000, "long_term_debt": 860081000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2240563000, "total_liabilities": 2867646000, "total_debt": 1261055000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 336523000, "total_equity": 888733000, "shares_outstanding": 30599000, "operating_cash_flow": 143020000, "stock_based_compensation": 20264000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 280894000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -294277000, "dividends_paid": 55420000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 171777000, "free_cash_flow": 423914000, "net_change_in_cash": 20520000 }, "raw_data": { "income": { "ebit": "134407000", "ebitda": "238090000", "netIncome": "76781000", "grossProfit": "300504000", "depreciation": "None", "totalRevenue": "773679000", "costOfRevenue": "473175000", "interestIncome": "43052000", "incomeBeforeTax": "91355000", "interestExpense": "43052000", "operatingIncome": "148351000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "21082000", "reportedCurrency": "USD", "netInterestIncome": "-43052000", "nonInterestIncome": "None", "operatingExpenses": "152153000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-13944000", "costofGoodsAndServicesSold": "473175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103683000", "sellingGeneralAndAdministrative": "9691000", "netIncomeFromContinuingOperations": "70273000" }, "balance": { "goodwill": "69225000", "inventory": "42691000", "commonStock": "565112000", "currentDebt": "None", "investments": "None", "totalAssets": "3756379000", "longTermDebt": "860081000", "shortTermDebt": "400974000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "336523000", "totalLiabilities": "2867646000", "otherCurrentAssets": "101573000", "totalCurrentAssets": "323245000", "currentLongTermDebt": "399869000", "longTermInvestments": "55394000", "shortTermInvestments": "13678000", "currentNetReceivables": "148813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3433134000", "currentAccountsPayable": "97966000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2654770000", "shortLongTermDebtTotal": "1341676000", "totalShareholderEquity": "888733000", "capitalLeaseObligations": "81726000", "otherCurrentLiabilities": "114331000", "totalCurrentLiabilities": "627083000", "otherNonCurrentLiabilities": "120767000", "totalNonCurrentLiabilities": "2240563000", "cashAndShortTermInvestments": "30168000", "commonStockSharesOutstanding": "30599000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30168000", "accumulatedDepreciationAmortizationPPE": "-1079269000" }, "cashflow": { "netIncome": "76781000", "profitLoss": "None", "dividendPayout": "55420000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1262000", "operatingCashflow": "143020000", "capitalExpenditures": "280894000", "changeInReceivables": "-16799000", "changeInExchangeRate": "None", "cashflowFromFinancing": "171777000", "cashflowFromInvestment": "-294277000", "stockBasedCompensation": "20264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55420000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20520000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "68000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103683000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "income_statement": { "revenue": 746372000, "cost_of_revenue": 463427000, "gross_profit": 282945000, "ebit": 120638000, "ebitda": 212134000, "pretax_income": 77953000, "tax_provision": 12642000, "net_income": 61735000, "net_income_to_common": 61735000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9648000, "total_current_assets": 278414000, "total_assets": 3485598000, "short_term_debt": 226310000, "long_term_debt": 805955000, "total_debt": 1032265000, "total_liabilities": 2619599000, "total_equity": 865999000, "shares_outstanding": 29859000, "goodwill_and_intangibles": 98323000 }, "cash_flow": { "operating_cash_flow": 185298000, "capital_expenditure": 242283000, "free_cash_flow": 427581000, "dividends_paid": 53339000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307367, "ticker_id": 2942, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120638000", "ebitda": "212134000", "netIncome": "61735000", "grossProfit": "282945000", "depreciation": "None", "totalRevenue": "746372000", "costOfRevenue": "463427000", "interestIncome": "42685000", "incomeBeforeTax": "77953000", "interestExpense": "42685000", "operatingIncome": "143474000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12642000", "reportedCurrency": "USD", "netInterestIncome": "-42685000", "nonInterestIncome": "None", "operatingExpenses": "139471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-22836000", "costofGoodsAndServicesSold": "463427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91496000", "sellingGeneralAndAdministrative": "12337000", "netIncomeFromContinuingOperations": "65311000" }, "balance": { "goodwill": "49929000", "inventory": "43985000", "commonStock": "558282000", "currentDebt": "None", "investments": "None", "totalAssets": "3485598000", "longTermDebt": "805955000", "shortTermDebt": "226310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "48394000", "reportedCurrency": "USD", "retainedEarnings": "318450000", "totalLiabilities": "2619599000", "otherCurrentAssets": "95067000", "totalCurrentAssets": "278414000", "currentLongTermDebt": "200007000", "longTermInvestments": "98231000", "shortTermInvestments": "6802000", "currentNetReceivables": "122912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3207184000", "currentAccountsPayable": "113370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2441849000", "shortLongTermDebtTotal": "1033106000", "totalShareholderEquity": "865999000", "capitalLeaseObligations": "2751000", "otherCurrentLiabilities": "130522000", "totalCurrentLiabilities": "482173000", "otherNonCurrentLiabilities": "123260000", "totalNonCurrentLiabilities": "2137426000", "cashAndShortTermInvestments": "9648000", "commonStockSharesOutstanding": "29859000", "intangibleAssetsExcludingGoodwill": "48394000", "cashAndCashEquivalentsAtCarryingValue": "9648000", "accumulatedDepreciationAmortizationPPE": "-1037847000" }, "cashflow": { "netIncome": "61735000", "profitLoss": "None", "dividendPayout": "53339000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5969000", "operatingCashflow": "185298000", "capitalExpenditures": "242283000", "changeInReceivables": "5844000", "changeInExchangeRate": "None", "cashflowFromFinancing": "115498000", "cashflowFromInvestment": "-303781000", "stockBasedCompensation": "27709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53339000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2985000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "108495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 746372000, "cost_of_revenue": 463427000, "gross_profit": 282945000, "research_and_development": null, "selling_general_admin": 12337000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120638000, "depreciation_amortisation": 91496000, "ebitda": 212134000, "interest_expense": 42685000, "interest_income": null, "other_non_operating": null, "pretax_income": 77953000, "tax_provision": 12642000, "effective_tax_rate": null, "net_income": 61735000, "net_income_continuing_ops": 65311000, "net_income_to_common": 61735000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9648000, "short_term_investments": 6802000, "net_receivables": 122912000, "inventory": 43985000, "other_current_assets": null, "total_current_assets": 278414000, "net_ppe": null, "goodwill": 49929000, "intangible_assets": 48394000, "goodwill_and_intangibles": 98323000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3207184000, "total_assets": 3485598000, "short_term_debt": 226310000, "accounts_payable": 113370000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 482173000, "long_term_debt": 805955000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2137426000, "total_liabilities": 2619599000, "total_debt": 1032265000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 318450000, "total_equity": 865999000, "shares_outstanding": 29859000, "operating_cash_flow": 185298000, "stock_based_compensation": 27709000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 242283000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -303781000, "dividends_paid": 53339000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 115498000, "free_cash_flow": 427581000, "net_change_in_cash": -2985000 }, "raw_data": { "income": { "ebit": "120638000", "ebitda": "212134000", "netIncome": "61735000", "grossProfit": "282945000", "depreciation": "None", "totalRevenue": "746372000", "costOfRevenue": "463427000", "interestIncome": "42685000", "incomeBeforeTax": "77953000", "interestExpense": "42685000", "operatingIncome": "143474000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "12642000", "reportedCurrency": "USD", "netInterestIncome": "-42685000", "nonInterestIncome": "None", "operatingExpenses": "139471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-22836000", "costofGoodsAndServicesSold": "463427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91496000", "sellingGeneralAndAdministrative": "12337000", "netIncomeFromContinuingOperations": "65311000" }, "balance": { "goodwill": "49929000", "inventory": "43985000", "commonStock": "558282000", "currentDebt": "None", "investments": "None", "totalAssets": "3485598000", "longTermDebt": "805955000", "shortTermDebt": "226310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "48394000", "reportedCurrency": "USD", "retainedEarnings": "318450000", "totalLiabilities": "2619599000", "otherCurrentAssets": "95067000", "totalCurrentAssets": "278414000", "currentLongTermDebt": "200007000", "longTermInvestments": "98231000", "shortTermInvestments": "6802000", "currentNetReceivables": "122912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3207184000", "currentAccountsPayable": "113370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2441849000", "shortLongTermDebtTotal": "1033106000", "totalShareholderEquity": "865999000", "capitalLeaseObligations": "2751000", "otherCurrentLiabilities": "130522000", "totalCurrentLiabilities": "482173000", "otherNonCurrentLiabilities": "123260000", "totalNonCurrentLiabilities": "2137426000", "cashAndShortTermInvestments": "9648000", "commonStockSharesOutstanding": "29859000", "intangibleAssetsExcludingGoodwill": "48394000", "cashAndCashEquivalentsAtCarryingValue": "9648000", "accumulatedDepreciationAmortizationPPE": "-1037847000" }, "cashflow": { "netIncome": "61735000", "profitLoss": "None", "dividendPayout": "53339000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5969000", "operatingCashflow": "185298000", "capitalExpenditures": "242283000", "changeInReceivables": "5844000", "changeInExchangeRate": "None", "cashflowFromFinancing": "115498000", "cashflowFromInvestment": "-303781000", "stockBasedCompensation": "27709000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53339000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2985000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "108495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "income_statement": { "revenue": 706143000, "cost_of_revenue": 442299000, "gross_profit": 263844000, "ebit": 100750000, "ebitda": 213717000, "pretax_income": 91502000, "tax_provision": 24191000, "net_income": 64569000, "net_income_to_common": 64569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12633000, "total_current_assets": 295921000, "total_assets": 3242662000, "short_term_debt": 247609000, "long_term_debt": 706247000, "total_debt": 953856000, "total_liabilities": 2480028000, "total_equity": 762634000, "shares_outstanding": 28880000, "goodwill_and_intangibles": 8954000 }, "cash_flow": { "operating_cash_flow": 168771000, "capital_expenditure": 214636000, "free_cash_flow": 383407000, "dividends_paid": 51311000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307372, "ticker_id": 2942, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100750000", "ebitda": "213717000", "netIncome": "64569000", "grossProfit": "263844000", "depreciation": "None", "totalRevenue": "706143000", "costOfRevenue": "442299000", "interestIncome": "37059000", "incomeBeforeTax": "91502000", "interestExpense": "37059000", "operatingIncome": "132162000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "24191000", "reportedCurrency": "USD", "netInterestIncome": "-37059000", "nonInterestIncome": "None", "operatingExpenses": "131682000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-3601000", "costofGoodsAndServicesSold": "442299000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112967000", "sellingGeneralAndAdministrative": "11127000", "netIncomeFromContinuingOperations": "67311000" }, "balance": { "goodwill": "8954000", "inventory": "44149000", "commonStock": "457640000", "currentDebt": "None", "investments": "None", "totalAssets": "3242662000", "longTermDebt": "706247000", "shortTermDebt": "247609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "312182000", "totalLiabilities": "2480028000", "otherCurrentAssets": "109319000", "totalCurrentAssets": "295921000", "currentLongTermDebt": "247609000", "longTermInvestments": "129755000", "shortTermInvestments": "16647000", "currentNetReceivables": "129820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2946741000", "currentAccountsPayable": "115878000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2421372000", "shortLongTermDebtTotal": "953856000", "totalShareholderEquity": "762634000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "134574000", "totalCurrentLiabilities": "509084000", "otherNonCurrentLiabilities": "147763000", "totalNonCurrentLiabilities": "1970944000", "cashAndShortTermInvestments": "12633000", "commonStockSharesOutstanding": "28880000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12633000", "accumulatedDepreciationAmortizationPPE": "-993118000" }, "cashflow": { "netIncome": "64569000", "profitLoss": "None", "dividendPayout": "51311000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "3207000", "operatingCashflow": "168771000", "capitalExpenditures": "214636000", "changeInReceivables": "181000", "changeInExchangeRate": "None", "cashflowFromFinancing": "57843000", "cashflowFromInvestment": "-217453000", "stockBasedCompensation": "2489000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51311000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9161000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7951000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85156000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 706143000, "cost_of_revenue": 442299000, "gross_profit": 263844000, "research_and_development": 0, "selling_general_admin": 11127000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100750000, "depreciation_amortisation": 112967000, "ebitda": 213717000, "interest_expense": 37059000, "interest_income": null, "other_non_operating": null, "pretax_income": 91502000, "tax_provision": 24191000, "effective_tax_rate": null, "net_income": 64569000, "net_income_continuing_ops": 67311000, "net_income_to_common": 64569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12633000, "short_term_investments": 16647000, "net_receivables": 129820000, "inventory": 44149000, "other_current_assets": null, "total_current_assets": 295921000, "net_ppe": null, "goodwill": 8954000, "intangible_assets": null, "goodwill_and_intangibles": 8954000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2946741000, "total_assets": 3242662000, "short_term_debt": 247609000, "accounts_payable": 115878000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 509084000, "long_term_debt": 706247000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1970944000, "total_liabilities": 2480028000, "total_debt": 953856000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 312182000, "total_equity": 762634000, "shares_outstanding": 28880000, "operating_cash_flow": 168771000, "stock_based_compensation": 2489000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 214636000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -217453000, "dividends_paid": 51311000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57843000, "free_cash_flow": 383407000, "net_change_in_cash": 9161000 }, "raw_data": { "income": { "ebit": "100750000", "ebitda": "213717000", "netIncome": "64569000", "grossProfit": "263844000", "depreciation": "None", "totalRevenue": "706143000", "costOfRevenue": "442299000", "interestIncome": "37059000", "incomeBeforeTax": "91502000", "interestExpense": "37059000", "operatingIncome": "132162000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "24191000", "reportedCurrency": "USD", "netInterestIncome": "-37059000", "nonInterestIncome": "None", "operatingExpenses": "131682000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-3601000", "costofGoodsAndServicesSold": "442299000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112967000", "sellingGeneralAndAdministrative": "11127000", "netIncomeFromContinuingOperations": "67311000" }, "balance": { "goodwill": "8954000", "inventory": "44149000", "commonStock": "457640000", "currentDebt": "None", "investments": "None", "totalAssets": "3242662000", "longTermDebt": "706247000", "shortTermDebt": "247609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "312182000", "totalLiabilities": "2480028000", "otherCurrentAssets": "109319000", "totalCurrentAssets": "295921000", "currentLongTermDebt": "247609000", "longTermInvestments": "129755000", "shortTermInvestments": "16647000", "currentNetReceivables": "129820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2946741000", "currentAccountsPayable": "115878000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2421372000", "shortLongTermDebtTotal": "953856000", "totalShareholderEquity": "762634000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "134574000", "totalCurrentLiabilities": "509084000", "otherNonCurrentLiabilities": "147763000", "totalNonCurrentLiabilities": "1970944000", "cashAndShortTermInvestments": "12633000", "commonStockSharesOutstanding": "28880000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12633000", "accumulatedDepreciationAmortizationPPE": "-993118000" }, "cashflow": { "netIncome": "64569000", "profitLoss": "None", "dividendPayout": "51311000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "3207000", "operatingCashflow": "168771000", "capitalExpenditures": "214636000", "changeInReceivables": "181000", "changeInExchangeRate": "None", "cashflowFromFinancing": "57843000", "cashflowFromInvestment": "-217453000", "stockBasedCompensation": "2489000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51311000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9161000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7951000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85156000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "income_statement": { "revenue": 490403000, "cost_of_revenue": 235188000, "gross_profit": 255215000, "ebit": 219397000, "ebitda": 275987000, "pretax_income": 130027999, "tax_provision": 32539000, "net_income": 97489000, "net_income_to_common": 97489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34945000, "total_current_assets": 584120000, "total_assets": 6418967000, "short_term_debt": 335215000, "long_term_debt": 2272444000, "total_debt": 2607659000, "total_liabilities": 4842066000, "total_equity": 1576901000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 371257000 }, "cash_flow": { "operating_cash_flow": 116127000, "capital_expenditure": 113656000, "free_cash_flow": 229783000, "dividends_paid": 19775000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307335, "ticker_id": 2942, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "219397000", "ebitda": "275987000", "netIncome": "97489000", "grossProfit": "255215000", "depreciation": "None", "totalRevenue": "490403000", "costOfRevenue": "235188000", "interestIncome": "None", "incomeBeforeTax": "130027999", "interestExpense": "33351999", "operatingIncome": "219397000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "32539000", "reportedCurrency": "USD", "netInterestIncome": "-33352000", "nonInterestIncome": "None", "operatingExpenses": "35818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "235188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56590000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "97489000" }, "balance": { "goodwill": "371257000", "inventory": "134745000", "commonStock": "1069314000", "currentDebt": "None", "investments": "None", "totalAssets": "6418967000", "longTermDebt": "2272444000", "shortTermDebt": "335215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "512212999", "totalLiabilities": "4842066000", "otherCurrentAssets": "204440000", "totalCurrentAssets": "584120000", "currentLongTermDebt": "331945000", "longTermInvestments": "69441000", "shortTermInvestments": "2719000", "currentNetReceivables": "207271000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5834847000", "currentAccountsPayable": "124844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2682577000", "totalShareholderEquity": "1576901000", "capitalLeaseObligations": "78188000", "otherCurrentLiabilities": "270469000", "totalCurrentLiabilities": "730528000", "otherNonCurrentLiabilities": "408366000", "totalNonCurrentLiabilities": "4111537999", "cashAndShortTermInvestments": "34945000", "commonStockSharesOutstanding": "40953000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97489000", "profitLoss": "None", "dividendPayout": "19775000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-7598000", "operatingCashflow": "116127000", "capitalExpenditures": "113656000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-779000", "cashflowFromInvestment": "-116053000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19775000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56590000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 490403000, "cost_of_revenue": 235188000, "gross_profit": 255215000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219397000, "depreciation_amortisation": 56590000, "ebitda": 275987000, "interest_expense": 33351999, "interest_income": null, "other_non_operating": null, "pretax_income": 130027999, "tax_provision": 32539000, "effective_tax_rate": null, "net_income": 97489000, "net_income_continuing_ops": 97489000, "net_income_to_common": 97489000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34945000, "short_term_investments": 2719000, "net_receivables": 207271000, "inventory": 134745000, "other_current_assets": null, "total_current_assets": 584120000, "net_ppe": null, "goodwill": 371257000, "intangible_assets": null, "goodwill_and_intangibles": 371257000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5834847000, "total_assets": 6418967000, "short_term_debt": 335215000, "accounts_payable": 124844000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 730528000, "long_term_debt": 2272444000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4111537999, "total_liabilities": 4842066000, "total_debt": 2607659000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 512212999, "total_equity": 1576901000, "shares_outstanding": 40953000, "operating_cash_flow": 116127000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113656000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116053000, "dividends_paid": 19775000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -779000, "free_cash_flow": 229783000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "219397000", "ebitda": "275987000", "netIncome": "97489000", "grossProfit": "255215000", "depreciation": "None", "totalRevenue": "490403000", "costOfRevenue": "235188000", "interestIncome": "None", "incomeBeforeTax": "130027999", "interestExpense": "33351999", "operatingIncome": "219397000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "32539000", "reportedCurrency": "USD", "netInterestIncome": "-33352000", "nonInterestIncome": "None", "operatingExpenses": "35818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "235188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56590000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "97489000" }, "balance": { "goodwill": "371257000", "inventory": "134745000", "commonStock": "1069314000", "currentDebt": "None", "investments": "None", "totalAssets": "6418967000", "longTermDebt": "2272444000", "shortTermDebt": "335215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "512212999", "totalLiabilities": "4842066000", "otherCurrentAssets": "204440000", "totalCurrentAssets": "584120000", "currentLongTermDebt": "331945000", "longTermInvestments": "69441000", "shortTermInvestments": "2719000", "currentNetReceivables": "207271000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5834847000", "currentAccountsPayable": "124844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2682577000", "totalShareholderEquity": "1576901000", "capitalLeaseObligations": "78188000", "otherCurrentLiabilities": "270469000", "totalCurrentLiabilities": "730528000", "otherNonCurrentLiabilities": "408366000", "totalNonCurrentLiabilities": "4111537999", "cashAndShortTermInvestments": "34945000", "commonStockSharesOutstanding": "40953000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97489000", "profitLoss": "None", "dividendPayout": "19775000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-7598000", "operatingCashflow": "116127000", "capitalExpenditures": "113656000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-779000", "cashflowFromInvestment": "-116053000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19775000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56590000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "income_statement": { "revenue": 394157000, "cost_of_revenue": 197262000, "gross_profit": 196895000, "ebit": 98794000, "ebitda": 152451000, "pretax_income": 77604000, "tax_provision": 19811000, "net_income": 57793000, "net_income_to_common": 57793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41077000, "total_current_assets": 602932000, "total_assets": 6236619000, "short_term_debt": 335844000, "long_term_debt": 2272202000, "total_debt": 2608046000, "total_liabilities": 4761543000, "total_equity": 1475076000, "shares_outstanding": 40953000, "goodwill_and_intangibles": 370815000 }, "cash_flow": { "operating_cash_flow": 3272000, "capital_expenditure": 134241000, "free_cash_flow": 137513000, "dividends_paid": 19723000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307336, "ticker_id": 2942, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98794000", "ebitda": "152451000", "netIncome": "57793000", "grossProfit": "196895000", "depreciation": "None", "totalRevenue": "394157000", "costOfRevenue": "197262000", "interestIncome": "32192000", "incomeBeforeTax": "77604000", "interestExpense": "21190000", "operatingIncome": "168761000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "19811000", "reportedCurrency": "USD", "netInterestIncome": "-32192000", "nonInterestIncome": "None", "operatingExpenses": "28134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "197262000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53657000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "57793000" }, "balance": { "goodwill": "370815000", "inventory": "127697000", "commonStock": "1044000000", "currentDebt": "None", "investments": "None", "totalAssets": "6236619000", "longTermDebt": "2272202000", "shortTermDebt": "335844000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "435823000", "totalLiabilities": "4761543000", "otherCurrentAssets": "219113000", "totalCurrentAssets": "602932000", "currentLongTermDebt": "332616000", "longTermInvestments": "80676000", "shortTermInvestments": "None", "currentNetReceivables": "215045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5633687000", "currentAccountsPayable": "175566000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4541707000", "shortLongTermDebtTotal": "2758018000", "totalShareholderEquity": "1475076000", "capitalLeaseObligations": "78214000", "otherCurrentLiabilities": "325035000", "totalCurrentLiabilities": "836445000", "otherNonCurrentLiabilities": "186280000", "totalNonCurrentLiabilities": "3925097999", "cashAndShortTermInvestments": "41077000", "commonStockSharesOutstanding": "40953000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57793000", "profitLoss": "None", "dividendPayout": "19723000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-19632000", "operatingCashflow": "3272000", "capitalExpenditures": "134241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "143397000", "cashflowFromInvestment": "-141422000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19723000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "47418000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53657000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 394157000, "cost_of_revenue": 197262000, "gross_profit": 196895000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98794000, "depreciation_amortisation": 53657000, "ebitda": 152451000, "interest_expense": 21190000, "interest_income": null, "other_non_operating": null, "pretax_income": 77604000, "tax_provision": 19811000, "effective_tax_rate": null, "net_income": 57793000, "net_income_continuing_ops": 57793000, "net_income_to_common": 57793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41077000, "short_term_investments": null, "net_receivables": 215045000, "inventory": 127697000, "other_current_assets": null, "total_current_assets": 602932000, "net_ppe": null, "goodwill": 370815000, "intangible_assets": null, "goodwill_and_intangibles": 370815000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5633687000, "total_assets": 6236619000, "short_term_debt": 335844000, "accounts_payable": 175566000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 836445000, "long_term_debt": 2272202000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3925097999, "total_liabilities": 4761543000, "total_debt": 2608046000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 435823000, "total_equity": 1475076000, "shares_outstanding": 40953000, "operating_cash_flow": 3272000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134241000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141422000, "dividends_paid": 19723000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 143397000, "free_cash_flow": 137513000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98794000", "ebitda": "152451000", "netIncome": "57793000", "grossProfit": "196895000", "depreciation": "None", "totalRevenue": "394157000", "costOfRevenue": "197262000", "interestIncome": "32192000", "incomeBeforeTax": "77604000", "interestExpense": "21190000", "operatingIncome": "168761000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "19811000", "reportedCurrency": "USD", "netInterestIncome": "-32192000", "nonInterestIncome": "None", "operatingExpenses": "28134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "197262000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53657000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "57793000" }, "balance": { "goodwill": "370815000", "inventory": "127697000", "commonStock": "1044000000", "currentDebt": "None", "investments": "None", "totalAssets": "6236619000", "longTermDebt": "2272202000", "shortTermDebt": "335844000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "435823000", "totalLiabilities": "4761543000", "otherCurrentAssets": "219113000", "totalCurrentAssets": "602932000", "currentLongTermDebt": "332616000", "longTermInvestments": "80676000", "shortTermInvestments": "None", "currentNetReceivables": "215045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5633687000", "currentAccountsPayable": "175566000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4541707000", "shortLongTermDebtTotal": "2758018000", "totalShareholderEquity": "1475076000", "capitalLeaseObligations": "78214000", "otherCurrentLiabilities": "325035000", "totalCurrentLiabilities": "836445000", "otherNonCurrentLiabilities": "186280000", "totalNonCurrentLiabilities": "3925097999", "cashAndShortTermInvestments": "41077000", "commonStockSharesOutstanding": "40953000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57793000", "profitLoss": "None", "dividendPayout": "19723000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-19632000", "operatingCashflow": "3272000", "capitalExpenditures": "134241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "143397000", "cashflowFromInvestment": "-141422000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19723000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "47418000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53657000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "income_statement": { "revenue": 164728000, "cost_of_revenue": 157970000, "gross_profit": 6758000, "ebit": -11494000, "ebitda": 36497000, "pretax_income": -41929000, "tax_provision": -12039000, "net_income": -29890000, "net_income_to_common": -29890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35830000, "total_current_assets": 435561000, "total_assets": 5853774000, "short_term_debt": 313750000, "long_term_debt": 2128101000, "total_debt": 2441851000, "total_liabilities": 4419654000, "total_equity": 1434120000, "shares_outstanding": 41184000, "goodwill_and_intangibles": 371040000 }, "cash_flow": { "operating_cash_flow": -15918000, "capital_expenditure": 109988000, "free_cash_flow": 94070000, "dividends_paid": 19406000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307338, "ticker_id": 2942, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11494000", "ebitda": "36497000", "netIncome": "-29890000", "grossProfit": "6758000", "depreciation": "None", "totalRevenue": "164728000", "costOfRevenue": "157970000", "interestIncome": "30435000", "incomeBeforeTax": "-41929000", "interestExpense": "30435000", "operatingIncome": "-12423000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-12039000", "reportedCurrency": "USD", "netInterestIncome": "-30435000", "nonInterestIncome": "None", "operatingExpenses": "19181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47991000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-29890000" }, "balance": { "goodwill": "371040000", "inventory": "118589000", "commonStock": "1042089000", "currentDebt": "None", "investments": "None", "totalAssets": "5853774000", "longTermDebt": "2128101000", "shortTermDebt": "313750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "398553000", "totalLiabilities": "4419654000", "otherCurrentAssets": "184105000", "totalCurrentAssets": "435561000", "currentLongTermDebt": "311140000", "longTermInvestments": "81111000", "shortTermInvestments": "None", "currentNetReceivables": "97037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5418213000", "currentAccountsPayable": "130508000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8686874000", "shortLongTermDebtTotal": "2518216000", "totalShareholderEquity": "1434120000", "capitalLeaseObligations": "78975000", "otherCurrentLiabilities": "298522000", "totalCurrentLiabilities": "742780000", "otherNonCurrentLiabilities": "183643000", "totalNonCurrentLiabilities": "3676874000", "cashAndShortTermInvestments": "35830000", "commonStockSharesOutstanding": "41184000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29890000", "profitLoss": "None", "dividendPayout": "19406000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5181000", "operatingCashflow": "-15918000", "capitalExpenditures": "109988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56677000", "cashflowFromInvestment": "-111593000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19406000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "47569000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28374000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 164728000, "cost_of_revenue": 157970000, "gross_profit": 6758000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11494000, "depreciation_amortisation": 47991000, "ebitda": 36497000, "interest_expense": 30435000, "interest_income": null, "other_non_operating": null, "pretax_income": -41929000, "tax_provision": -12039000, "effective_tax_rate": null, "net_income": -29890000, "net_income_continuing_ops": -29890000, "net_income_to_common": -29890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35830000, "short_term_investments": null, "net_receivables": 97037000, "inventory": 118589000, "other_current_assets": null, "total_current_assets": 435561000, "net_ppe": null, "goodwill": 371040000, "intangible_assets": null, "goodwill_and_intangibles": 371040000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5418213000, "total_assets": 5853774000, "short_term_debt": 313750000, "accounts_payable": 130508000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 742780000, "long_term_debt": 2128101000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3676874000, "total_liabilities": 4419654000, "total_debt": 2441851000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 398553000, "total_equity": 1434120000, "shares_outstanding": 41184000, "operating_cash_flow": -15918000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109988000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -111593000, "dividends_paid": 19406000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 56677000, "free_cash_flow": 94070000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11494000", "ebitda": "36497000", "netIncome": "-29890000", "grossProfit": "6758000", "depreciation": "None", "totalRevenue": "164728000", "costOfRevenue": "157970000", "interestIncome": "30435000", "incomeBeforeTax": "-41929000", "interestExpense": "30435000", "operatingIncome": "-12423000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-12039000", "reportedCurrency": "USD", "netInterestIncome": "-30435000", "nonInterestIncome": "None", "operatingExpenses": "19181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47991000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-29890000" }, "balance": { "goodwill": "371040000", "inventory": "118589000", "commonStock": "1042089000", "currentDebt": "None", "investments": "None", "totalAssets": "5853774000", "longTermDebt": "2128101000", "shortTermDebt": "313750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "398553000", "totalLiabilities": "4419654000", "otherCurrentAssets": "184105000", "totalCurrentAssets": "435561000", "currentLongTermDebt": "311140000", "longTermInvestments": "81111000", "shortTermInvestments": "None", "currentNetReceivables": "97037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5418213000", "currentAccountsPayable": "130508000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8686874000", "shortLongTermDebtTotal": "2518216000", "totalShareholderEquity": "1434120000", "capitalLeaseObligations": "78975000", "otherCurrentLiabilities": "298522000", "totalCurrentLiabilities": "742780000", "otherNonCurrentLiabilities": "183643000", "totalNonCurrentLiabilities": "3676874000", "cashAndShortTermInvestments": "35830000", "commonStockSharesOutstanding": "41184000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35830000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29890000", "profitLoss": "None", "dividendPayout": "19406000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-5181000", "operatingCashflow": "-15918000", "capitalExpenditures": "109988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56677000", "cashflowFromInvestment": "-111593000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19406000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "47569000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28374000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "income_statement": { "revenue": 236194000, "cost_of_revenue": 151851000, "gross_profit": 84343000, "ebit": 27051000, "ebitda": 75139000, "pretax_income": -3440000, "tax_provision": -940000, "net_income": -2500000, "net_income_to_common": -2500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102579000, "total_current_assets": 466116000, "total_assets": 5786563000, "short_term_debt": 301423000, "long_term_debt": 2086650000, "total_debt": 2388073000, "total_liabilities": 4327325000, "total_equity": 1459238000, "shares_outstanding": 40482000, "goodwill_and_intangibles": 370889000 }, "cash_flow": { "operating_cash_flow": 102160000, "capital_expenditure": 120480000, "free_cash_flow": 222640000, "dividends_paid": 19076000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307339, "ticker_id": 2942, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27051000", "ebitda": "75139000", "netIncome": "-2500000", "grossProfit": "84343000", "depreciation": "None", "totalRevenue": "236194000", "costOfRevenue": "151851000", "interestIncome": "30491000", "incomeBeforeTax": "-3440000", "interestExpense": "30491000", "operatingIncome": "27211000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-940000", "reportedCurrency": "USD", "netInterestIncome": "-30491000", "nonInterestIncome": "None", "operatingExpenses": "57132000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48088000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-2500000" }, "balance": { "goodwill": "370889000", "inventory": "113720000", "commonStock": "1017403000", "currentDebt": "None", "investments": "None", "totalAssets": "5786563000", "longTermDebt": "2086650000", "shortTermDebt": "301423000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "448517000", "totalLiabilities": "4327325000", "otherCurrentAssets": "146219000", "totalCurrentAssets": "466116000", "currentLongTermDebt": "298937000", "longTermInvestments": "82223000", "shortTermInvestments": "None", "currentNetReceivables": "103598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5320447000", "currentAccountsPayable": "116819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4339566000", "shortLongTermDebtTotal": "2464822000", "totalShareholderEquity": "1459238000", "capitalLeaseObligations": "79235000", "otherCurrentLiabilities": "254095000", "totalCurrentLiabilities": "683867000", "otherNonCurrentLiabilities": "183111000", "totalNonCurrentLiabilities": "3643458000", "cashAndShortTermInvestments": "102579000", "commonStockSharesOutstanding": "40482000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "102579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2500000", "profitLoss": "None", "dividendPayout": "19076000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-22661000", "operatingCashflow": "102160000", "capitalExpenditures": "120480000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78431000", "cashflowFromInvestment": "-180912000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19076000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "24384000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48088000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 236194000, "cost_of_revenue": 151851000, "gross_profit": 84343000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27051000, "depreciation_amortisation": 48088000, "ebitda": 75139000, "interest_expense": 30491000, "interest_income": null, "other_non_operating": null, "pretax_income": -3440000, "tax_provision": -940000, "effective_tax_rate": null, "net_income": -2500000, "net_income_continuing_ops": -2500000, "net_income_to_common": -2500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102579000, "short_term_investments": null, "net_receivables": 103598000, "inventory": 113720000, "other_current_assets": null, "total_current_assets": 466116000, "net_ppe": null, "goodwill": 370889000, "intangible_assets": null, "goodwill_and_intangibles": 370889000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5320447000, "total_assets": 5786563000, "short_term_debt": 301423000, "accounts_payable": 116819000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 683867000, "long_term_debt": 2086650000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3643458000, "total_liabilities": 4327325000, "total_debt": 2388073000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 448517000, "total_equity": 1459238000, "shares_outstanding": 40482000, "operating_cash_flow": 102160000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 120480000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180912000, "dividends_paid": 19076000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 78431000, "free_cash_flow": 222640000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27051000", "ebitda": "75139000", "netIncome": "-2500000", "grossProfit": "84343000", "depreciation": "None", "totalRevenue": "236194000", "costOfRevenue": "151851000", "interestIncome": "30491000", "incomeBeforeTax": "-3440000", "interestExpense": "30491000", "operatingIncome": "27211000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-940000", "reportedCurrency": "USD", "netInterestIncome": "-30491000", "nonInterestIncome": "None", "operatingExpenses": "57132000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151851000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48088000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-2500000" }, "balance": { "goodwill": "370889000", "inventory": "113720000", "commonStock": "1017403000", "currentDebt": "None", "investments": "None", "totalAssets": "5786563000", "longTermDebt": "2086650000", "shortTermDebt": "301423000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "448517000", "totalLiabilities": "4327325000", "otherCurrentAssets": "146219000", "totalCurrentAssets": "466116000", "currentLongTermDebt": "298937000", "longTermInvestments": "82223000", "shortTermInvestments": "None", "currentNetReceivables": "103598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5320447000", "currentAccountsPayable": "116819000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4339566000", "shortLongTermDebtTotal": "2464822000", "totalShareholderEquity": "1459238000", "capitalLeaseObligations": "79235000", "otherCurrentLiabilities": "254095000", "totalCurrentLiabilities": "683867000", "otherNonCurrentLiabilities": "183111000", "totalNonCurrentLiabilities": "3643458000", "cashAndShortTermInvestments": "102579000", "commonStockSharesOutstanding": "40482000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "102579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2500000", "profitLoss": "None", "dividendPayout": "19076000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-22661000", "operatingCashflow": "102160000", "capitalExpenditures": "120480000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "78431000", "cashflowFromInvestment": "-180912000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19076000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "24384000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48088000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "income_statement": { "revenue": 494284000, "cost_of_revenue": 276079000, "gross_profit": 218205000, "ebit": 151838000, "ebitda": 197921000, "pretax_income": 122443000, "tax_provision": 34527000, "net_income": 87916000, "net_income_to_common": 87916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100050000, "total_current_assets": 539900000, "total_assets": 5706892000, "short_term_debt": 120600000, "long_term_debt": 2193071000, "total_debt": 2313671000, "total_liabilities": 4250674000, "total_equity": 1456218000, "shares_outstanding": 40304000, "goodwill_and_intangibles": 354534000 }, "cash_flow": { "operating_cash_flow": 179610000, "capital_expenditure": 102184000, "free_cash_flow": 281794000, "dividends_paid": 19104000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307340, "ticker_id": 2942, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151838000", "ebitda": "197921000", "netIncome": "87916000", "grossProfit": "218205000", "depreciation": "None", "totalRevenue": "494284000", "costOfRevenue": "276079000", "interestIncome": "29395000", "incomeBeforeTax": "122443000", "interestExpense": "29395000", "operatingIncome": "154354000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "34527000", "reportedCurrency": "USD", "netInterestIncome": "-29395000", "nonInterestIncome": "None", "operatingExpenses": "63851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46083000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "87916000" }, "balance": { "goodwill": "354534000", "inventory": "90334000", "commonStock": "992278000", "currentDebt": "None", "investments": "None", "totalAssets": "5706892000", "longTermDebt": "2193071000", "shortTermDebt": "120600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "470795000", "totalLiabilities": "4250674000", "otherCurrentAssets": "139261000", "totalCurrentAssets": "539900000", "currentLongTermDebt": "117938000", "longTermInvestments": "82663000", "shortTermInvestments": "None", "currentNetReceivables": "210255000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5166992000", "currentAccountsPayable": "132814000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4196919000", "shortLongTermDebtTotal": "2390897000", "totalShareholderEquity": "1456218000", "capitalLeaseObligations": "79888000", "otherCurrentLiabilities": "236427000", "totalCurrentLiabilities": "513956000", "otherNonCurrentLiabilities": "175922000", "totalNonCurrentLiabilities": "3736718000", "cashAndShortTermInvestments": "100050000", "commonStockSharesOutstanding": "40304000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87916000", "profitLoss": "None", "dividendPayout": "19104000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "18279000", "operatingCashflow": "179610000", "capitalExpenditures": "102184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "254368000", "cashflowFromInvestment": "-374975000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19104000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "961000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46083000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 494284000, "cost_of_revenue": 276079000, "gross_profit": 218205000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151838000, "depreciation_amortisation": 46083000, "ebitda": 197921000, "interest_expense": 29395000, "interest_income": null, "other_non_operating": null, "pretax_income": 122443000, "tax_provision": 34527000, "effective_tax_rate": null, "net_income": 87916000, "net_income_continuing_ops": 87916000, "net_income_to_common": 87916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100050000, "short_term_investments": null, "net_receivables": 210255000, "inventory": 90334000, "other_current_assets": null, "total_current_assets": 539900000, "net_ppe": null, "goodwill": 354534000, "intangible_assets": null, "goodwill_and_intangibles": 354534000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5166992000, "total_assets": 5706892000, "short_term_debt": 120600000, "accounts_payable": 132814000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 513956000, "long_term_debt": 2193071000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3736718000, "total_liabilities": 4250674000, "total_debt": 2313671000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 470795000, "total_equity": 1456218000, "shares_outstanding": 40304000, "operating_cash_flow": 179610000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102184000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -374975000, "dividends_paid": 19104000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 254368000, "free_cash_flow": 281794000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151838000", "ebitda": "197921000", "netIncome": "87916000", "grossProfit": "218205000", "depreciation": "None", "totalRevenue": "494284000", "costOfRevenue": "276079000", "interestIncome": "29395000", "incomeBeforeTax": "122443000", "interestExpense": "29395000", "operatingIncome": "154354000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "34527000", "reportedCurrency": "USD", "netInterestIncome": "-29395000", "nonInterestIncome": "None", "operatingExpenses": "63851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "276079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46083000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "87916000" }, "balance": { "goodwill": "354534000", "inventory": "90334000", "commonStock": "992278000", "currentDebt": "None", "investments": "None", "totalAssets": "5706892000", "longTermDebt": "2193071000", "shortTermDebt": "120600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "470795000", "totalLiabilities": "4250674000", "otherCurrentAssets": "139261000", "totalCurrentAssets": "539900000", "currentLongTermDebt": "117938000", "longTermInvestments": "82663000", "shortTermInvestments": "None", "currentNetReceivables": "210255000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5166992000", "currentAccountsPayable": "132814000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4196919000", "shortLongTermDebtTotal": "2390897000", "totalShareholderEquity": "1456218000", "capitalLeaseObligations": "79888000", "otherCurrentLiabilities": "236427000", "totalCurrentLiabilities": "513956000", "otherNonCurrentLiabilities": "175922000", "totalNonCurrentLiabilities": "3736718000", "cashAndShortTermInvestments": "100050000", "commonStockSharesOutstanding": "40304000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87916000", "profitLoss": "None", "dividendPayout": "19104000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "18279000", "operatingCashflow": "179610000", "capitalExpenditures": "102184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "254368000", "cashflowFromInvestment": "-374975000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19104000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "961000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46083000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "income_statement": { "revenue": 370876000, "cost_of_revenue": 232560000, "gross_profit": 138316000, "ebit": 84031000, "ebitda": 126135000, "pretax_income": 62841000, "tax_provision": 17839000, "net_income": 45002000, "net_income_to_common": 45002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38490000, "total_current_assets": 557774000, "total_assets": 5234316000, "short_term_debt": 202737000, "long_term_debt": 1679355000, "total_debt": 1882092000, "total_liabilities": 3848945000, "total_equity": 1385371000, "shares_outstanding": 40222000, "goodwill_and_intangibles": 183804000 }, "cash_flow": { "operating_cash_flow": -19415000, "capital_expenditure": 100139000, "free_cash_flow": 80724000, "dividends_paid": 19071000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307341, "ticker_id": 2942, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84031000", "ebitda": "126135000", "netIncome": "45002000", "grossProfit": "138316000", "depreciation": "None", "totalRevenue": "370876000", "costOfRevenue": "232560000", "interestIncome": "21190000", "incomeBeforeTax": "62841000", "interestExpense": "21190000", "operatingIncome": "84941000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17839000", "reportedCurrency": "USD", "netInterestIncome": "-21190000", "nonInterestIncome": "None", "operatingExpenses": "53375000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "232560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42104000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "45002000" }, "balance": { "goodwill": "183804000", "inventory": "106954000", "commonStock": "989346000", "currentDebt": "None", "investments": "None", "totalAssets": "5234316000", "longTermDebt": "1679355000", "shortTermDebt": "202737000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "402925000", "totalLiabilities": "3848945000", "otherCurrentAssets": "196924000", "totalCurrentAssets": "557774000", "currentLongTermDebt": "200897000", "longTermInvestments": "82236000", "shortTermInvestments": "None", "currentNetReceivables": "215406000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4676542000", "currentAccountsPayable": "133270000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "444506000", "shortLongTermDebtTotal": "1958006000", "totalShareholderEquity": "1385371000", "capitalLeaseObligations": "77754000", "otherCurrentLiabilities": "296834000", "totalCurrentLiabilities": "649017000", "otherNonCurrentLiabilities": "173689000", "totalNonCurrentLiabilities": "3199928000", "cashAndShortTermInvestments": "38490000", "commonStockSharesOutstanding": "40222000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45002000", "profitLoss": "None", "dividendPayout": "19071000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6827000", "operatingCashflow": "-19415000", "capitalExpenditures": "100139000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "123280000", "cashflowFromInvestment": "-102691000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19071000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "90374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42104000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 370876000, "cost_of_revenue": 232560000, "gross_profit": 138316000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84031000, "depreciation_amortisation": 42104000, "ebitda": 126135000, "interest_expense": 21190000, "interest_income": null, "other_non_operating": null, "pretax_income": 62841000, "tax_provision": 17839000, "effective_tax_rate": null, "net_income": 45002000, "net_income_continuing_ops": 45002000, "net_income_to_common": 45002000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38490000, "short_term_investments": null, "net_receivables": 215406000, "inventory": 106954000, "other_current_assets": null, "total_current_assets": 557774000, "net_ppe": null, "goodwill": 183804000, "intangible_assets": null, "goodwill_and_intangibles": 183804000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4676542000, "total_assets": 5234316000, "short_term_debt": 202737000, "accounts_payable": 133270000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 649017000, "long_term_debt": 1679355000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3199928000, "total_liabilities": 3848945000, "total_debt": 1882092000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 402925000, "total_equity": 1385371000, "shares_outstanding": 40222000, "operating_cash_flow": -19415000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100139000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102691000, "dividends_paid": 19071000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 123280000, "free_cash_flow": 80724000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84031000", "ebitda": "126135000", "netIncome": "45002000", "grossProfit": "138316000", "depreciation": "None", "totalRevenue": "370876000", "costOfRevenue": "232560000", "interestIncome": "21190000", "incomeBeforeTax": "62841000", "interestExpense": "21190000", "operatingIncome": "84941000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17839000", "reportedCurrency": "USD", "netInterestIncome": "-21190000", "nonInterestIncome": "None", "operatingExpenses": "53375000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "232560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42104000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "45002000" }, "balance": { "goodwill": "183804000", "inventory": "106954000", "commonStock": "989346000", "currentDebt": "None", "investments": "None", "totalAssets": "5234316000", "longTermDebt": "1679355000", "shortTermDebt": "202737000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "402925000", "totalLiabilities": "3848945000", "otherCurrentAssets": "196924000", "totalCurrentAssets": "557774000", "currentLongTermDebt": "200897000", "longTermInvestments": "82236000", "shortTermInvestments": "None", "currentNetReceivables": "215406000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4676542000", "currentAccountsPayable": "133270000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "444506000", "shortLongTermDebtTotal": "1958006000", "totalShareholderEquity": "1385371000", "capitalLeaseObligations": "77754000", "otherCurrentLiabilities": "296834000", "totalCurrentLiabilities": "649017000", "otherNonCurrentLiabilities": "173689000", "totalNonCurrentLiabilities": "3199928000", "cashAndShortTermInvestments": "38490000", "commonStockSharesOutstanding": "40222000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45002000", "profitLoss": "None", "dividendPayout": "19071000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6827000", "operatingCashflow": "-19415000", "capitalExpenditures": "100139000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "123280000", "cashflowFromInvestment": "-102691000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19071000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "90374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42104000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "income_statement": { "revenue": 136934000, "cost_of_revenue": 108117000, "gross_profit": 28817000, "ebit": -18402000, "ebitda": 21233000, "pretax_income": -37462000, "tax_provision": -10295000, "net_income": -27167000, "net_income_to_common": -27167000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35047000, "total_current_assets": 408850000, "total_assets": 4944369000, "short_term_debt": 182478000, "long_term_debt": 1555000000, "total_debt": 1737478000, "total_liabilities": 3587319000, "total_equity": 1357050000, "shares_outstanding": 38394000, "goodwill_and_intangibles": 181393000 }, "cash_flow": { "operating_cash_flow": -26379000, "capital_expenditure": 95332000, "free_cash_flow": 68953000, "dividends_paid": 18181000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307343, "ticker_id": 2942, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18402000", "ebitda": "21233000", "netIncome": "-27167000", "grossProfit": "28817000", "depreciation": "None", "totalRevenue": "136934000", "costOfRevenue": "108117000", "interestIncome": "19060000", "incomeBeforeTax": "-37462000", "interestExpense": "19060000", "operatingIncome": "-19332000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-10295000", "reportedCurrency": "USD", "netInterestIncome": "-19060000", "nonInterestIncome": "None", "operatingExpenses": "48149000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108117000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39635000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-27167000" }, "balance": { "goodwill": "181393000", "inventory": "108651000", "commonStock": "986545000", "currentDebt": "None", "investments": "None", "totalAssets": "4944369000", "longTermDebt": "1555000000", "shortTermDebt": "182478000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "377685000", "totalLiabilities": "3587319000", "otherCurrentAssets": "191096000", "totalCurrentAssets": "408850000", "currentLongTermDebt": "180610000", "longTermInvestments": "82478000", "shortTermInvestments": "None", "currentNetReceivables": "74056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4535519000", "currentAccountsPayable": "96260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "435460000", "shortLongTermDebtTotal": "1814008000", "totalShareholderEquity": "1357050000", "capitalLeaseObligations": "78398000", "otherCurrentLiabilities": "270888000", "totalCurrentLiabilities": "567385000", "otherNonCurrentLiabilities": "135661000", "totalNonCurrentLiabilities": "3019934000", "cashAndShortTermInvestments": "35047000", "commonStockSharesOutstanding": "38394000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27167000", "profitLoss": "None", "dividendPayout": "18181000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1319000", "operatingCashflow": "-26379000", "capitalExpenditures": "95332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118002000", "cashflowFromInvestment": "-125854000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18181000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1314000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25392000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 136934000, "cost_of_revenue": 108117000, "gross_profit": 28817000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18402000, "depreciation_amortisation": 39635000, "ebitda": 21233000, "interest_expense": 19060000, "interest_income": null, "other_non_operating": null, "pretax_income": -37462000, "tax_provision": -10295000, "effective_tax_rate": null, "net_income": -27167000, "net_income_continuing_ops": -27167000, "net_income_to_common": -27167000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35047000, "short_term_investments": null, "net_receivables": 74056000, "inventory": 108651000, "other_current_assets": null, "total_current_assets": 408850000, "net_ppe": null, "goodwill": 181393000, "intangible_assets": null, "goodwill_and_intangibles": 181393000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4535519000, "total_assets": 4944369000, "short_term_debt": 182478000, "accounts_payable": 96260000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 567385000, "long_term_debt": 1555000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3019934000, "total_liabilities": 3587319000, "total_debt": 1737478000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 377685000, "total_equity": 1357050000, "shares_outstanding": 38394000, "operating_cash_flow": -26379000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95332000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125854000, "dividends_paid": 18181000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 118002000, "free_cash_flow": 68953000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18402000", "ebitda": "21233000", "netIncome": "-27167000", "grossProfit": "28817000", "depreciation": "None", "totalRevenue": "136934000", "costOfRevenue": "108117000", "interestIncome": "19060000", "incomeBeforeTax": "-37462000", "interestExpense": "19060000", "operatingIncome": "-19332000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-10295000", "reportedCurrency": "USD", "netInterestIncome": "-19060000", "nonInterestIncome": "None", "operatingExpenses": "48149000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108117000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39635000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-27167000" }, "balance": { "goodwill": "181393000", "inventory": "108651000", "commonStock": "986545000", "currentDebt": "None", "investments": "None", "totalAssets": "4944369000", "longTermDebt": "1555000000", "shortTermDebt": "182478000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "377685000", "totalLiabilities": "3587319000", "otherCurrentAssets": "191096000", "totalCurrentAssets": "408850000", "currentLongTermDebt": "180610000", "longTermInvestments": "82478000", "shortTermInvestments": "None", "currentNetReceivables": "74056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4535519000", "currentAccountsPayable": "96260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "435460000", "shortLongTermDebtTotal": "1814008000", "totalShareholderEquity": "1357050000", "capitalLeaseObligations": "78398000", "otherCurrentLiabilities": "270888000", "totalCurrentLiabilities": "567385000", "otherNonCurrentLiabilities": "135661000", "totalNonCurrentLiabilities": "3019934000", "cashAndShortTermInvestments": "35047000", "commonStockSharesOutstanding": "38394000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27167000", "profitLoss": "None", "dividendPayout": "18181000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1319000", "operatingCashflow": "-26379000", "capitalExpenditures": "95332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118002000", "cashflowFromInvestment": "-125854000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18181000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1314000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25392000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "income_statement": { "revenue": 211714000, "cost_of_revenue": 147131000, "gross_profit": 64583000, "ebit": 15712000, "ebitda": 54176000, "pretax_income": -3599000, "tax_provision": -812000, "net_income": -2787000, "net_income_to_common": -2787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65192000, "total_current_assets": 423120000, "total_assets": 4822366000, "short_term_debt": 81717000, "long_term_debt": 1574751000, "total_debt": 1656468000, "total_liabilities": 3475650000, "total_equity": 1346716000, "shares_outstanding": 38260000, "goodwill_and_intangibles": 163166000 }, "cash_flow": { "operating_cash_flow": 121037000, "capital_expenditure": 116712000, "free_cash_flow": 237749000, "dividends_paid": 17854000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307344, "ticker_id": 2942, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15712000", "ebitda": "54176000", "netIncome": "-2787000", "grossProfit": "64583000", "depreciation": "None", "totalRevenue": "211714000", "costOfRevenue": "147131000", "interestIncome": "None", "incomeBeforeTax": "-3599000", "interestExpense": "19311000", "operatingIncome": "15706000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-812000", "reportedCurrency": "USD", "netInterestIncome": "-19311000", "nonInterestIncome": "None", "operatingExpenses": "48877000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38464000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-2787000" }, "balance": { "goodwill": "163166000", "inventory": "107332000", "commonStock": "929498000", "currentDebt": "None", "investments": "None", "totalAssets": "4822366000", "longTermDebt": "1574751000", "shortTermDebt": "81717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "423718000", "totalLiabilities": "3475650000", "otherCurrentAssets": "169670000", "totalCurrentAssets": "423120000", "currentLongTermDebt": "79866000", "longTermInvestments": "83795000", "shortTermInvestments": "-15847000", "currentNetReceivables": "80926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4399246000", "currentAccountsPayable": "93564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1733160000", "totalShareholderEquity": "1346716000", "capitalLeaseObligations": "78543000", "otherCurrentLiabilities": "248957000", "totalCurrentLiabilities": "435540000", "otherNonCurrentLiabilities": "122412000", "totalNonCurrentLiabilities": "3040110000", "cashAndShortTermInvestments": "65192000", "commonStockSharesOutstanding": "38260000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "65192000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2787000", "profitLoss": "None", "dividendPayout": "17854000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-7659000", "operatingCashflow": "121037000", "capitalExpenditures": "116712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11303000", "cashflowFromInvestment": "-117953000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17854000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36630000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211714000, "cost_of_revenue": 147131000, "gross_profit": 64583000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15712000, "depreciation_amortisation": 38464000, "ebitda": 54176000, "interest_expense": 19311000, "interest_income": null, "other_non_operating": null, "pretax_income": -3599000, "tax_provision": -812000, "effective_tax_rate": null, "net_income": -2787000, "net_income_continuing_ops": -2787000, "net_income_to_common": -2787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65192000, "short_term_investments": -15847000, "net_receivables": 80926000, "inventory": 107332000, "other_current_assets": null, "total_current_assets": 423120000, "net_ppe": null, "goodwill": 163166000, "intangible_assets": null, "goodwill_and_intangibles": 163166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4399246000, "total_assets": 4822366000, "short_term_debt": 81717000, "accounts_payable": 93564000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 435540000, "long_term_debt": 1574751000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3040110000, "total_liabilities": 3475650000, "total_debt": 1656468000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 423718000, "total_equity": 1346716000, "shares_outstanding": 38260000, "operating_cash_flow": 121037000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116712000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117953000, "dividends_paid": 17854000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11303000, "free_cash_flow": 237749000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15712000", "ebitda": "54176000", "netIncome": "-2787000", "grossProfit": "64583000", "depreciation": "None", "totalRevenue": "211714000", "costOfRevenue": "147131000", "interestIncome": "None", "incomeBeforeTax": "-3599000", "interestExpense": "19311000", "operatingIncome": "15706000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-812000", "reportedCurrency": "USD", "netInterestIncome": "-19311000", "nonInterestIncome": "None", "operatingExpenses": "48877000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "147131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38464000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-2787000" }, "balance": { "goodwill": "163166000", "inventory": "107332000", "commonStock": "929498000", "currentDebt": "None", "investments": "None", "totalAssets": "4822366000", "longTermDebt": "1574751000", "shortTermDebt": "81717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "423718000", "totalLiabilities": "3475650000", "otherCurrentAssets": "169670000", "totalCurrentAssets": "423120000", "currentLongTermDebt": "79866000", "longTermInvestments": "83795000", "shortTermInvestments": "-15847000", "currentNetReceivables": "80926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4399246000", "currentAccountsPayable": "93564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1733160000", "totalShareholderEquity": "1346716000", "capitalLeaseObligations": "78543000", "otherCurrentLiabilities": "248957000", "totalCurrentLiabilities": "435540000", "otherNonCurrentLiabilities": "122412000", "totalNonCurrentLiabilities": "3040110000", "cashAndShortTermInvestments": "65192000", "commonStockSharesOutstanding": "38260000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "65192000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2787000", "profitLoss": "None", "dividendPayout": "17854000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-7659000", "operatingCashflow": "121037000", "capitalExpenditures": "116712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11303000", "cashflowFromInvestment": "-117953000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17854000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36630000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "income_statement": { "revenue": 433470000, "cost_of_revenue": 267575000, "gross_profit": 165895000, "ebit": 108693000, "ebitda": 146550000, "pretax_income": 88162000, "tax_provision": 24339000, "net_income": 63823000, "net_income_to_common": 63823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72375000, "total_current_assets": 537714000, "total_assets": 4849066000, "short_term_debt": 97622000, "long_term_debt": 1574735000, "total_debt": 1672357000, "total_liabilities": 3505680000, "total_equity": 1343386000, "shares_outstanding": 37796000, "goodwill_and_intangibles": 162966000 }, "cash_flow": { "operating_cash_flow": 125039000, "capital_expenditure": 82217000, "free_cash_flow": 207256000, "dividends_paid": 17746000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307345, "ticker_id": 2942, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108693000", "ebitda": "146550000", "netIncome": "63823000", "grossProfit": "165895000", "depreciation": "None", "totalRevenue": "433470000", "costOfRevenue": "267575000", "interestIncome": "None", "incomeBeforeTax": "88162000", "interestExpense": "20531000", "operatingIncome": "109827000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "24339000", "reportedCurrency": "USD", "netInterestIncome": "-20531000", "nonInterestIncome": "None", "operatingExpenses": "56068000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267575000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37857000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "63823000" }, "balance": { "goodwill": "162966000", "inventory": "99874000", "commonStock": "905153000", "currentDebt": "None", "investments": "None", "totalAssets": "4849066000", "longTermDebt": "1574735000", "shortTermDebt": "97622000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "445058000", "totalLiabilities": "3505680000", "otherCurrentAssets": "183308000", "totalCurrentAssets": "537714000", "currentLongTermDebt": "95569000", "longTermInvestments": "84081000", "shortTermInvestments": "5746000", "currentNetReceivables": "182157000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4311352000", "currentAccountsPayable": "107888000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1749408000", "totalShareholderEquity": "1343386000", "capitalLeaseObligations": "79104000", "otherCurrentLiabilities": "235803000", "totalCurrentLiabilities": "468344000", "otherNonCurrentLiabilities": "120224000", "totalNonCurrentLiabilities": "3037336000", "cashAndShortTermInvestments": "72375000", "commonStockSharesOutstanding": "37796000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "72375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63823000", "profitLoss": "None", "dividendPayout": "17746000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "13070000", "operatingCashflow": "125039000", "capitalExpenditures": "82217000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2917000", "cashflowFromInvestment": "-82488000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17746000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1314000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37857000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 433470000, "cost_of_revenue": 267575000, "gross_profit": 165895000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108693000, "depreciation_amortisation": 37857000, "ebitda": 146550000, "interest_expense": 20531000, "interest_income": null, "other_non_operating": null, "pretax_income": 88162000, "tax_provision": 24339000, "effective_tax_rate": null, "net_income": 63823000, "net_income_continuing_ops": 63823000, "net_income_to_common": 63823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72375000, "short_term_investments": 5746000, "net_receivables": 182157000, "inventory": 99874000, "other_current_assets": null, "total_current_assets": 537714000, "net_ppe": null, "goodwill": 162966000, "intangible_assets": null, "goodwill_and_intangibles": 162966000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4311352000, "total_assets": 4849066000, "short_term_debt": 97622000, "accounts_payable": 107888000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 468344000, "long_term_debt": 1574735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3037336000, "total_liabilities": 3505680000, "total_debt": 1672357000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 445058000, "total_equity": 1343386000, "shares_outstanding": 37796000, "operating_cash_flow": 125039000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82217000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82488000, "dividends_paid": 17746000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2917000, "free_cash_flow": 207256000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108693000", "ebitda": "146550000", "netIncome": "63823000", "grossProfit": "165895000", "depreciation": "None", "totalRevenue": "433470000", "costOfRevenue": "267575000", "interestIncome": "None", "incomeBeforeTax": "88162000", "interestExpense": "20531000", "operatingIncome": "109827000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "24339000", "reportedCurrency": "USD", "netInterestIncome": "-20531000", "nonInterestIncome": "None", "operatingExpenses": "56068000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267575000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37857000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "63823000" }, "balance": { "goodwill": "162966000", "inventory": "99874000", "commonStock": "905153000", "currentDebt": "None", "investments": "None", "totalAssets": "4849066000", "longTermDebt": "1574735000", "shortTermDebt": "97622000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "445058000", "totalLiabilities": "3505680000", "otherCurrentAssets": "183308000", "totalCurrentAssets": "537714000", "currentLongTermDebt": "95569000", "longTermInvestments": "84081000", "shortTermInvestments": "5746000", "currentNetReceivables": "182157000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4311352000", "currentAccountsPayable": "107888000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1749408000", "totalShareholderEquity": "1343386000", "capitalLeaseObligations": "79104000", "otherCurrentLiabilities": "235803000", "totalCurrentLiabilities": "468344000", "otherNonCurrentLiabilities": "120224000", "totalNonCurrentLiabilities": "3037336000", "cashAndShortTermInvestments": "72375000", "commonStockSharesOutstanding": "37796000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "72375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63823000", "profitLoss": "None", "dividendPayout": "17746000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "13070000", "operatingCashflow": "125039000", "capitalExpenditures": "82217000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2917000", "cashflowFromInvestment": "-82488000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17746000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1314000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37857000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "income_statement": { "revenue": 355714000, "cost_of_revenue": 231002000, "gross_profit": 124712000, "ebit": 79794000, "ebitda": 112556000, "pretax_income": 59904000, "tax_provision": 15264000, "net_income": 44640000, "net_income_to_common": 44640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32920000, "total_current_assets": 601440000, "total_assets": 4867092000, "short_term_debt": 242978000, "long_term_debt": 1425435000, "total_debt": 1668413000, "total_liabilities": 3583254000, "total_equity": 1283838000, "shares_outstanding": 37631212, "goodwill_and_intangibles": 163344000 }, "cash_flow": { "operating_cash_flow": -21554000, "capital_expenditure": 84600000, "free_cash_flow": 63046000, "dividends_paid": 17226000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307346, "ticker_id": 2942, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79794000", "ebitda": "112556000", "netIncome": "44640000", "grossProfit": "124712000", "depreciation": "None", "totalRevenue": "355714000", "costOfRevenue": "231002000", "interestIncome": "None", "incomeBeforeTax": "59904000", "interestExpense": "19890000", "operatingIncome": "75167000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15264000", "reportedCurrency": "USD", "netInterestIncome": "-19890000", "nonInterestIncome": "None", "operatingExpenses": "49545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231002000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32762000", "sellingGeneralAndAdministrative": "7515000", "netIncomeFromContinuingOperations": "44640000" }, "balance": { "goodwill": "163344000", "inventory": "112571000", "commonStock": "890976000", "currentDebt": "None", "investments": "None", "totalAssets": "4867092000", "longTermDebt": "1425435000", "shortTermDebt": "242978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "399911000", "totalLiabilities": "3583254000", "otherCurrentAssets": "254925000", "totalCurrentAssets": "601440000", "currentLongTermDebt": "240645000", "longTermInvestments": "102951000", "shortTermInvestments": "11380000", "currentNetReceivables": "201024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4265652000", "currentAccountsPayable": "145361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1745580000", "totalShareholderEquity": "1283838000", "capitalLeaseObligations": "79500000", "otherCurrentLiabilities": "293085000", "totalCurrentLiabilities": "696878000", "otherNonCurrentLiabilities": "119034000", "totalNonCurrentLiabilities": "2886376000", "cashAndShortTermInvestments": "32920000", "commonStockSharesOutstanding": "37631212", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44640000", "profitLoss": "None", "dividendPayout": "17226000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-17621000", "operatingCashflow": "-21554000", "capitalExpenditures": "84600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15325000", "cashflowFromInvestment": "-84977000", "stockBasedCompensation": "3293000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17226000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "92800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32762000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 355714000, "cost_of_revenue": 231002000, "gross_profit": 124712000, "research_and_development": null, "selling_general_admin": 7515000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79794000, "depreciation_amortisation": 32762000, "ebitda": 112556000, "interest_expense": 19890000, "interest_income": null, "other_non_operating": null, "pretax_income": 59904000, "tax_provision": 15264000, "effective_tax_rate": null, "net_income": 44640000, "net_income_continuing_ops": 44640000, "net_income_to_common": 44640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32920000, "short_term_investments": 11380000, "net_receivables": 201024000, "inventory": 112571000, "other_current_assets": null, "total_current_assets": 601440000, "net_ppe": null, "goodwill": 163344000, "intangible_assets": null, "goodwill_and_intangibles": 163344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4265652000, "total_assets": 4867092000, "short_term_debt": 242978000, "accounts_payable": 145361000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 696878000, "long_term_debt": 1425435000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2886376000, "total_liabilities": 3583254000, "total_debt": 1668413000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 399911000, "total_equity": 1283838000, "shares_outstanding": 37631212, "operating_cash_flow": -21554000, "stock_based_compensation": 3293000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84977000, "dividends_paid": 17226000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15325000, "free_cash_flow": 63046000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79794000", "ebitda": "112556000", "netIncome": "44640000", "grossProfit": "124712000", "depreciation": "None", "totalRevenue": "355714000", "costOfRevenue": "231002000", "interestIncome": "None", "incomeBeforeTax": "59904000", "interestExpense": "19890000", "operatingIncome": "75167000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15264000", "reportedCurrency": "USD", "netInterestIncome": "-19890000", "nonInterestIncome": "None", "operatingExpenses": "49545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "231002000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32762000", "sellingGeneralAndAdministrative": "7515000", "netIncomeFromContinuingOperations": "44640000" }, "balance": { "goodwill": "163344000", "inventory": "112571000", "commonStock": "890976000", "currentDebt": "None", "investments": "None", "totalAssets": "4867092000", "longTermDebt": "1425435000", "shortTermDebt": "242978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "399911000", "totalLiabilities": "3583254000", "otherCurrentAssets": "254925000", "totalCurrentAssets": "601440000", "currentLongTermDebt": "240645000", "longTermInvestments": "102951000", "shortTermInvestments": "11380000", "currentNetReceivables": "201024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4265652000", "currentAccountsPayable": "145361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1745580000", "totalShareholderEquity": "1283838000", "capitalLeaseObligations": "79500000", "otherCurrentLiabilities": "293085000", "totalCurrentLiabilities": "696878000", "otherNonCurrentLiabilities": "119034000", "totalNonCurrentLiabilities": "2886376000", "cashAndShortTermInvestments": "32920000", "commonStockSharesOutstanding": "37631212", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44640000", "profitLoss": "None", "dividendPayout": "17226000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-17621000", "operatingCashflow": "-21554000", "capitalExpenditures": "84600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15325000", "cashflowFromInvestment": "-84977000", "stockBasedCompensation": "3293000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17226000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "92800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32762000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "income_statement": { "revenue": 141479000, "cost_of_revenue": 116227000, "gross_profit": 25252000, "ebit": -12573000, "ebitda": 30970000, "pretax_income": -31979000, "tax_provision": -8292000, "net_income": -23687000, "net_income_to_common": -23687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156616000, "total_current_assets": 507440000, "total_assets": 4665118000, "short_term_debt": 263543000, "long_term_debt": 1424572000, "total_debt": 1688115000, "total_liabilities": 3445578000, "total_equity": 1219540000, "shares_outstanding": 36214000, "goodwill_and_intangibles": 152399000 }, "cash_flow": { "operating_cash_flow": 3649000, "capital_expenditure": 97884000, "free_cash_flow": 101533000, "dividends_paid": 16821000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307348, "ticker_id": 2942, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12573000", "ebitda": "30970000", "netIncome": "-23687000", "grossProfit": "25252000", "depreciation": "None", "totalRevenue": "141479000", "costOfRevenue": "116227000", "interestIncome": "19406000", "incomeBeforeTax": "-31979000", "interestExpense": "19406000", "operatingIncome": "-17577000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-8292000", "reportedCurrency": "USD", "netInterestIncome": "-19406000", "nonInterestIncome": "None", "operatingExpenses": "42829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43543000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-23687000" }, "balance": { "goodwill": "152399000", "inventory": "94585000", "commonStock": "851288000", "currentDebt": "None", "investments": "None", "totalAssets": "4665118000", "longTermDebt": "1424572000", "shortTermDebt": "263543000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "373231000", "totalLiabilities": "3445578000", "otherCurrentAssets": "181926000", "totalCurrentAssets": "507440000", "currentLongTermDebt": "261728000", "longTermInvestments": "104562000", "shortTermInvestments": "23454000", "currentNetReceivables": "74313000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4157678000", "currentAccountsPayable": "99326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "384224000", "shortLongTermDebtTotal": "1765590000", "totalShareholderEquity": "1219540000", "capitalLeaseObligations": "79290000", "otherCurrentLiabilities": "210068000", "totalCurrentLiabilities": "590057000", "otherNonCurrentLiabilities": "127219000", "totalNonCurrentLiabilities": "2855521000", "cashAndShortTermInvestments": "156616000", "commonStockSharesOutstanding": "36214000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "156616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23687000", "profitLoss": "None", "dividendPayout": "16821000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-26568000", "operatingCashflow": "3649000", "capitalExpenditures": "97884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111728000", "cashflowFromInvestment": "-250520000", "stockBasedCompensation": "-694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16821000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "40955000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 141479000, "cost_of_revenue": 116227000, "gross_profit": 25252000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12573000, "depreciation_amortisation": 43543000, "ebitda": 30970000, "interest_expense": 19406000, "interest_income": null, "other_non_operating": null, "pretax_income": -31979000, "tax_provision": -8292000, "effective_tax_rate": null, "net_income": -23687000, "net_income_continuing_ops": -23687000, "net_income_to_common": -23687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156616000, "short_term_investments": 23454000, "net_receivables": 74313000, "inventory": 94585000, "other_current_assets": null, "total_current_assets": 507440000, "net_ppe": null, "goodwill": 152399000, "intangible_assets": null, "goodwill_and_intangibles": 152399000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4157678000, "total_assets": 4665118000, "short_term_debt": 263543000, "accounts_payable": 99326000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 590057000, "long_term_debt": 1424572000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2855521000, "total_liabilities": 3445578000, "total_debt": 1688115000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 373231000, "total_equity": 1219540000, "shares_outstanding": 36214000, "operating_cash_flow": 3649000, "stock_based_compensation": -694000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97884000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -250520000, "dividends_paid": 16821000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 111728000, "free_cash_flow": 101533000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12573000", "ebitda": "30970000", "netIncome": "-23687000", "grossProfit": "25252000", "depreciation": "None", "totalRevenue": "141479000", "costOfRevenue": "116227000", "interestIncome": "19406000", "incomeBeforeTax": "-31979000", "interestExpense": "19406000", "operatingIncome": "-17577000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-8292000", "reportedCurrency": "USD", "netInterestIncome": "-19406000", "nonInterestIncome": "None", "operatingExpenses": "42829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116227000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43543000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-23687000" }, "balance": { "goodwill": "152399000", "inventory": "94585000", "commonStock": "851288000", "currentDebt": "None", "investments": "None", "totalAssets": "4665118000", "longTermDebt": "1424572000", "shortTermDebt": "263543000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "373231000", "totalLiabilities": "3445578000", "otherCurrentAssets": "181926000", "totalCurrentAssets": "507440000", "currentLongTermDebt": "261728000", "longTermInvestments": "104562000", "shortTermInvestments": "23454000", "currentNetReceivables": "74313000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4157678000", "currentAccountsPayable": "99326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "384224000", "shortLongTermDebtTotal": "1765590000", "totalShareholderEquity": "1219540000", "capitalLeaseObligations": "79290000", "otherCurrentLiabilities": "210068000", "totalCurrentLiabilities": "590057000", "otherNonCurrentLiabilities": "127219000", "totalNonCurrentLiabilities": "2855521000", "cashAndShortTermInvestments": "156616000", "commonStockSharesOutstanding": "36214000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "156616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23687000", "profitLoss": "None", "dividendPayout": "16821000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-26568000", "operatingCashflow": "3649000", "capitalExpenditures": "97884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "111728000", "cashflowFromInvestment": "-250520000", "stockBasedCompensation": "-694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16821000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "40955000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "income_statement": { "revenue": 237859000, "cost_of_revenue": 178437000, "gross_profit": 59422000, "ebit": 20461000, "ebitda": 51754000, "pretax_income": 1487000, "tax_provision": 243000, "net_income": 1244000, "net_income_to_common": 1244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137759000, "total_current_assets": 457857000, "total_assets": 4536705000, "short_term_debt": 283446000, "long_term_debt": 1294578000, "total_debt": 1578024000, "total_liabilities": 3296427000, "total_equity": 1240278000, "shares_outstanding": 36062000, "goodwill_and_intangibles": 152670000 }, "cash_flow": { "operating_cash_flow": 120993000, "capital_expenditure": 73598000, "free_cash_flow": 194591000, "dividends_paid": 16761000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 307349, "ticker_id": 2942, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:54:10.300714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20461000", "ebitda": "51754000", "netIncome": "1244000", "grossProfit": "59422000", "depreciation": "None", "totalRevenue": "237859000", "costOfRevenue": "178437000", "interestIncome": "18974000", "incomeBeforeTax": "1487000", "interestExpense": "18974000", "operatingIncome": "13843000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "243000", "reportedCurrency": "USD", "netInterestIncome": "-18974000", "nonInterestIncome": "None", "operatingExpenses": "45579000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7854000", "costofGoodsAndServicesSold": "178437000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31293000", "sellingGeneralAndAdministrative": "2140000", "netIncomeFromContinuingOperations": "2480000" }, "balance": { "goodwill": "152670000", "inventory": "67502000", "commonStock": "831135000", "currentDebt": "None", "investments": "None", "totalAssets": "4536705000", "longTermDebt": "1294578000", "shortTermDebt": "283446000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "414398000", "totalLiabilities": "3296427000", "otherCurrentAssets": "160039000", "totalCurrentAssets": "457857000", "currentLongTermDebt": "281714000", "longTermInvestments": "106448000", "shortTermInvestments": "12423000", "currentNetReceivables": "92557000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4078848000", "currentAccountsPayable": "101369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3210763000", "shortLongTermDebtTotal": "1655975000", "totalShareholderEquity": "1240278000", "capitalLeaseObligations": "79683000", "otherCurrentLiabilities": "173901000", "totalCurrentLiabilities": "570933000", "otherNonCurrentLiabilities": "128417000", "totalNonCurrentLiabilities": "2725494000", "cashAndShortTermInvestments": "137759000", "commonStockSharesOutstanding": "36062000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "137759000", "accumulatedDepreciationAmortizationPPE": "-1181230000" }, "cashflow": { "netIncome": "1244000", "profitLoss": "None", "dividendPayout": "16761000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-26045000", "operatingCashflow": "120993000", "capitalExpenditures": "73598000", "changeInReceivables": "125238000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43382000", "cashflowFromInvestment": "-78522000", "stockBasedCompensation": "-338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16761000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-911000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5403000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31293000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 237859000, "cost_of_revenue": 178437000, "gross_profit": 59422000, "research_and_development": null, "selling_general_admin": 2140000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20461000, "depreciation_amortisation": 31293000, "ebitda": 51754000, "interest_expense": 18974000, "interest_income": null, "other_non_operating": null, "pretax_income": 1487000, "tax_provision": 243000, "effective_tax_rate": null, "net_income": 1244000, "net_income_continuing_ops": 2480000, "net_income_to_common": 1244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137759000, "short_term_investments": 12423000, "net_receivables": 92557000, "inventory": 67502000, "other_current_assets": null, "total_current_assets": 457857000, "net_ppe": null, "goodwill": 152670000, "intangible_assets": null, "goodwill_and_intangibles": 152670000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4078848000, "total_assets": 4536705000, "short_term_debt": 283446000, "accounts_payable": 101369000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 570933000, "long_term_debt": 1294578000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2725494000, "total_liabilities": 3296427000, "total_debt": 1578024000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 414398000, "total_equity": 1240278000, "shares_outstanding": 36062000, "operating_cash_flow": 120993000, "stock_based_compensation": -338000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73598000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78522000, "dividends_paid": 16761000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43382000, "free_cash_flow": 194591000, "net_change_in_cash": -911000 }, "raw_data": { "income": { "ebit": "20461000", "ebitda": "51754000", "netIncome": "1244000", "grossProfit": "59422000", "depreciation": "None", "totalRevenue": "237859000", "costOfRevenue": "178437000", "interestIncome": "18974000", "incomeBeforeTax": "1487000", "interestExpense": "18974000", "operatingIncome": "13843000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "243000", "reportedCurrency": "USD", "netInterestIncome": "-18974000", "nonInterestIncome": "None", "operatingExpenses": "45579000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7854000", "costofGoodsAndServicesSold": "178437000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31293000", "sellingGeneralAndAdministrative": "2140000", "netIncomeFromContinuingOperations": "2480000" }, "balance": { "goodwill": "152670000", "inventory": "67502000", "commonStock": "831135000", "currentDebt": "None", "investments": "None", "totalAssets": "4536705000", "longTermDebt": "1294578000", "shortTermDebt": "283446000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "414398000", "totalLiabilities": "3296427000", "otherCurrentAssets": "160039000", "totalCurrentAssets": "457857000", "currentLongTermDebt": "281714000", "longTermInvestments": "106448000", "shortTermInvestments": "12423000", "currentNetReceivables": "92557000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4078848000", "currentAccountsPayable": "101369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3210763000", "shortLongTermDebtTotal": "1655975000", "totalShareholderEquity": "1240278000", "capitalLeaseObligations": "79683000", "otherCurrentLiabilities": "173901000", "totalCurrentLiabilities": "570933000", "otherNonCurrentLiabilities": "128417000", "totalNonCurrentLiabilities": "2725494000", "cashAndShortTermInvestments": "137759000", "commonStockSharesOutstanding": "36062000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "137759000", "accumulatedDepreciationAmortizationPPE": "-1181230000" }, "cashflow": { "netIncome": "1244000", "profitLoss": "None", "dividendPayout": "16761000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-26045000", "operatingCashflow": "120993000", "capitalExpenditures": "73598000", "changeInReceivables": "125238000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43382000", "cashflowFromInvestment": "-78522000", "stockBasedCompensation": "-338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16761000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-911000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5403000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31293000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }