{ "ticker": { "uuid": "93a783de-403f-4c55-bb62-f7ae6c1ebcaf", "symbol": "DKL", "name": "Delek Logistics Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/93a783de-403f-4c55-bb62-f7ae6c1ebcaf/", "api_url": "https://sharemaestro.com/factors/api/tickers/93a783de-403f-4c55-bb62-f7ae6c1ebcaf/" }, "ticker_metadata": { "id": 1063, "uuid": "93a783de-403f-4c55-bb62-f7ae6c1ebcaf", "symbol": "DKL", "name": "Delek Logistics Partners LP", "asset_type": "equity", "market_cap": 2660537000, "stock_exchange_id": 3, "industry": "Oil & Gas Refining & Marketing", "sector": "Energy", "description": "Delek Logistics Partners, LP owns and operates logistics and marketing assets for crude oil and refined and intermediate products in the United States. The company is headquartered in Brentwood, Tennessee.", "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": "93a783de-403f-4c55-bb62-f7ae6c1ebcaf", "symbol": "DKL", "name": "Delek Logistics Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/93a783de-403f-4c55-bb62-f7ae6c1ebcaf/", "api_url": "https://sharemaestro.com/factors/api/tickers/93a783de-403f-4c55-bb62-f7ae6c1ebcaf/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.74, "value": 0.71, "quality": 0.25, "momentum": 0.78, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 52.05, "market_cap": 2790010645.5, "pe_ratio": 16.4333, "earnings_yield": 0.0609, "ebitda_to_ev": 0.0885, "shareholder_yield": 0.0857, "roe": -8.4245, "piotroski_f_score": 4, "momentum_12_1": 0.3169, "volatility_252d": 0.1958 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:44.931784+00:00", "batch_id": "" }, "size": { "price_close": 52.05, "market_cap": 2790010645.5, "market_cap_usd": 2790010645.5, "enterprise_value": 5086236645.5, "shares_outstanding": 53602510, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 16.4333, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.63, "pcf_ratio": 7.533, "pfcf_ratio": 4.4032, "ev_ebitda": 11.2963, "ev_ebit": 16.1005, "ev_sales": 4.7945, "ev_fcf": 8.0271, "earnings_yield": 0.0609, "fcf_yield": 0.1246, "price_to_sales": 2.63, "price_to_book": null, "price_to_cashflow": 7.533, "ebitda_to_ev": 0.0885, "sales_yield": 0.2086 }, "yield": { "dividend_yield": 0.0857, "buyback_yield": 0, "shareholder_yield": 0.0857, "debt_paydown_yield": null, "total_yield": 0.0857 }, "quality": { "gross_margin": 0.1925, "operating_margin": 0.2978, "net_margin": 0.16, "ebitda_margin": 0.4244, "fcf_margin": 0.5973, "roe": -8.4245, "roa": 0.0584, "roic": 0.1384, "roc_greenblatt": null, "asset_turnover": 0.3647, "cash_conversion": 3.7322, "accruals_ratio": -0.069, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.143, "revenue_stability_5y": 0.2547, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0702, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -145.3309, "net_debt_to_ebitda": 5.0998, "debt_to_assets": 0.7928, "interest_coverage": 1.6645, "current_ratio": 0.9561, "quick_ratio": 0.9187, "net_debt": 2296226000, "local_beta": 0.0005, "volatility_252d": 0.1958, "volatility_60d": 0.4828, "max_drawdown_12m": -0.0974, "risk_adjusted_momentum": 1.6188 }, "growth": { "revenue_growth_1y": 0.1304, "revenue_growth_3y_cagr": -0.0075, "revenue_growth_5y_cagr": 0.1246, "eps_growth_1y": 0.1389, "eps_growth_3y_cagr": 0.0352, "eps_growth_5y_cagr": 0.0207, "fcf_growth_1y": 0.695, "book_value_growth_1y": -0.8474, "revenue_growth": 0.1304, "earnings_growth": 0.1389 }, "momentum": { "price_return_1m": 0.0196, "price_return_3m": 0.0221, "price_return_6m": 0.1865, "price_return_9m": 0.2894, "price_return_12m": 0.3427, "price_return_12m_ex1m": 0.3169, "momentum_6m": 0.1865, "momentum_12m": 0.3427, "momentum_12_1": 0.3169, "distance_from_52w_high": -0.0315, "distance_from_52w_low": 0.3274, "relative_strength": 0.2427 }, "raw_ttm": { "revenue_ttm": 1060859000, "gross_profit_ttm": 204177000, "ebit_ttm": 315906000, "ebitda_ttm": 450258000, "net_income_ttm": 169778000, "eps_diluted_ttm": 3.1674, "operating_cash_flow_ttm": 370371000, "capital_expenditure_ttm": 263266000, "fcf_ttm": 633637000, "dividends_paid_ttm": 239032000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 189787000, "cash_and_equivalents": 9907000, "total_current_assets": 536329000, "total_current_liabilities": 560967000, "net_ppe": null, "total_assets": 2908700000, "total_debt": 2306133000, "total_equity": -20153000, "net_working_capital": -23036000, "book_value_per_share": -0.376, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -259733000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 44, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 59, "rank_pcf": 31, "rank_ev_ebitda": 46, "rank_ev_ebit": 60, "rank_earnings_yield": 44, "rank_fcf_yield": 31, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 99, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 84, "rank_fcf_margin": 12, "rank_piotroski": 78, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 72, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 31 }, "composites": { "value_composite": 29, "quality_composite": 75, "momentum_composite": 22, "growth_composite": 68, "yield_composite": 6, "svqf_composite": 22, "vc1_composite": 30, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 26, "quality_value_composite": 0.4213, "os_score": 0.74, "value_percentile": 0.71, "quality_percentile": 0.25, "momentum_percentile": 0.78, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 27, "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": true } } }, "latest_snapshot_fields": { "id": 3937, "ticker_id": 1063, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:44.931784+00:00", "batch_id": "", "os_score_delta": null, "price_close": 52.05, "market_cap": 2790010645.5, "market_cap_usd": 2790010645.5, "enterprise_value": 5086236645.5, "shares_outstanding": 53602510, "fx_rate_to_usd": null, "pe_ratio": 16.43328727, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.62995426, "pcf_ratio": 7.53301594, "pfcf_ratio": 4.40316876, "ev_ebitda": 11.29627157, "ev_ebit": 16.10047497, "ev_sales": 4.79445114, "ev_fcf": 8.02705121, "earnings_yield": 0.0608521, "fcf_yield": 0.12457875, "dividend_yield": 0.08567423, "buyback_yield": 0, "shareholder_yield": 0.08567423, "debt_paydown_yield": null, "total_yield": 0.08567423, "gross_margin": 0.19246384, "operating_margin": 0.29778321, "net_margin": 0.16003823, "ebitda_margin": 0.42442775, "fcf_margin": 0.59728673, "roe": -8.42445294, "roa": 0.05836903, "roic": 0.13842051, "roc_greenblatt": null, "asset_turnover": 0.36471929, "cash_conversion": 3.73215022, "accruals_ratio": -0.06896311, "sbc_to_revenue": null, "debt_to_equity": -145.33086885, "net_debt_to_ebitda": 5.09980056, "debt_to_assets": 0.79283976, "interest_coverage": 1.66452918, "current_ratio": 0.95607941, "quick_ratio": 0.91870288, "net_debt": 2296226000, "revenue_growth_1y": 0.13038804, "revenue_growth_3y_cagr": -0.00748018, "revenue_growth_5y_cagr": 0.12456208, "eps_growth_1y": 0.13890696, "eps_growth_3y_cagr": 0.03522729, "eps_growth_5y_cagr": 0.02072816, "fcf_growth_1y": 0.69503237, "book_value_growth_1y": -0.84742579, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.14302, "revenue_stability_5y": 0.254664, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01958864, "price_return_3m": 0.0220873, "price_return_6m": 0.18651409, "price_return_9m": 0.28943874, "price_return_12m": 0.34270605, "price_return_12m_ex1m": 0.31690958, "distance_from_52w_high": -0.03149997, "distance_from_52w_low": 0.32742686, "relative_strength": 0.24274247, "local_beta": 0.0005, "volatility_252d": 0.195774, "volatility_60d": 0.482815, "max_drawdown_12m": -0.09739519, "revenue_ttm": 1060859000, "gross_profit_ttm": 204177000, "ebit_ttm": 315906000, "ebitda_ttm": 450258000, "net_income_ttm": 169778000, "eps_diluted_ttm": 3.16735168, "operating_cash_flow_ttm": 370371000, "capital_expenditure_ttm": 263266000, "fcf_ttm": 633637000, "dividends_paid_ttm": 239032000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 189787000, "cash_and_equivalents": 9907000, "total_current_assets": 536329000, "total_current_liabilities": 560967000, "net_ppe": null, "total_assets": 2908700000, "total_debt": 2306133000, "total_equity": -20153000, "net_working_capital": -23036000, "book_value_per_share": -0.3759712, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -259733000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 44, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 59, "rank_pcf": 31, "rank_ev_ebitda": 46, "rank_ev_ebit": 60, "rank_earnings_yield": 44, "rank_fcf_yield": 31, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 99, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 84, "rank_fcf_margin": 12, "rank_piotroski": 78, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 72, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 31, "value_composite": 29, "quality_composite": 75, "momentum_composite": 22, "growth_composite": 68, "yield_composite": 6, "svqf_composite": 22, "vc1_composite": 30, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 26, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 27, "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": 52.05, "os": 0.74, "value": 0.71, "quality": 0.25, "momentum": 0.78, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 16.4333, "earnings_yield": 0.0609, "shareholder_yield": 0.0857, "roe": -8.4245, "momentum_12_1": 0.3169, "complete_fields": { "id": 3937, "ticker_id": 1063, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:44.931784+00:00", "batch_id": "", "os_score_delta": null, "price_close": 52.05, "market_cap": 2790010645.5, "market_cap_usd": 2790010645.5, "enterprise_value": 5086236645.5, "shares_outstanding": 53602510, "fx_rate_to_usd": null, "pe_ratio": 16.43328727, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 2.62995426, "pcf_ratio": 7.53301594, "pfcf_ratio": 4.40316876, "ev_ebitda": 11.29627157, "ev_ebit": 16.10047497, "ev_sales": 4.79445114, "ev_fcf": 8.02705121, "earnings_yield": 0.0608521, "fcf_yield": 0.12457875, "dividend_yield": 0.08567423, "buyback_yield": 0, "shareholder_yield": 0.08567423, "debt_paydown_yield": null, "total_yield": 0.08567423, "gross_margin": 0.19246384, "operating_margin": 0.29778321, "net_margin": 0.16003823, "ebitda_margin": 0.42442775, "fcf_margin": 0.59728673, "roe": -8.42445294, "roa": 0.05836903, "roic": 0.13842051, "roc_greenblatt": null, "asset_turnover": 0.36471929, "cash_conversion": 3.73215022, "accruals_ratio": -0.06896311, "sbc_to_revenue": null, "debt_to_equity": -145.33086885, "net_debt_to_ebitda": 5.09980056, "debt_to_assets": 0.79283976, "interest_coverage": 1.66452918, "current_ratio": 0.95607941, "quick_ratio": 0.91870288, "net_debt": 2296226000, "revenue_growth_1y": 0.13038804, "revenue_growth_3y_cagr": -0.00748018, "revenue_growth_5y_cagr": 0.12456208, "eps_growth_1y": 0.13890696, "eps_growth_3y_cagr": 0.03522729, "eps_growth_5y_cagr": 0.02072816, "fcf_growth_1y": 0.69503237, "book_value_growth_1y": -0.84742579, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 0.14302, "revenue_stability_5y": 0.254664, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01958864, "price_return_3m": 0.0220873, "price_return_6m": 0.18651409, "price_return_9m": 0.28943874, "price_return_12m": 0.34270605, "price_return_12m_ex1m": 0.31690958, "distance_from_52w_high": -0.03149997, "distance_from_52w_low": 0.32742686, "relative_strength": 0.24274247, "local_beta": 0.0005, "volatility_252d": 0.195774, "volatility_60d": 0.482815, "max_drawdown_12m": -0.09739519, "revenue_ttm": 1060859000, "gross_profit_ttm": 204177000, "ebit_ttm": 315906000, "ebitda_ttm": 450258000, "net_income_ttm": 169778000, "eps_diluted_ttm": 3.16735168, "operating_cash_flow_ttm": 370371000, "capital_expenditure_ttm": 263266000, "fcf_ttm": 633637000, "dividends_paid_ttm": 239032000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 189787000, "cash_and_equivalents": 9907000, "total_current_assets": 536329000, "total_current_liabilities": 560967000, "net_ppe": null, "total_assets": 2908700000, "total_debt": 2306133000, "total_equity": -20153000, "net_working_capital": -23036000, "book_value_per_share": -0.3759712, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -259733000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 44, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 59, "rank_pcf": 31, "rank_ev_ebitda": 46, "rank_ev_ebit": 60, "rank_earnings_yield": 44, "rank_fcf_yield": 31, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 99, "rank_roc": 50, "rank_roic": 26, "rank_gross_margin": 84, "rank_fcf_margin": 12, "rank_piotroski": 78, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 49, "rank_eps_growth_5y": 72, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 31, "value_composite": 29, "quality_composite": 75, "momentum_composite": 22, "growth_composite": 68, "yield_composite": 6, "svqf_composite": 22, "vc1_composite": 30, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 26, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 27, "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": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "income_statement": { "revenue": 1013323000, "cost_of_revenue": 801651000, "gross_profit": 211672000, "ebit": 356214000, "ebitda": 484431000, "pretax_income": 176918000, "tax_provision": 458000, "net_income": 176460000, "net_income_to_common": 176460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10892000, "total_current_assets": 400768000, "total_assets": 2779268000, "short_term_debt": 11337000, "long_term_debt": 2344420000, "total_debt": 2355757000, "total_liabilities": 2773154000, "total_equity": 6114000, "shares_outstanding": 53552206, "goodwill_and_intangibles": 245225000 }, "cash_flow": { "operating_cash_flow": 237115000, "capital_expenditure": 267759000, "free_cash_flow": 504874000, "dividends_paid": 238132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250514, "ticker_id": 1063, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "356214000", "ebitda": "484431000", "netIncome": "176460000", "grossProfit": "211672000", "depreciation": "None", "totalRevenue": "1013323000", "costOfRevenue": "801651000", "interestIncome": "112517000", "incomeBeforeTax": "176918000", "interestExpense": "179296000", "operatingIncome": "182544000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "458000", "reportedCurrency": "USD", "netInterestIncome": "-66779000", "nonInterestIncome": "None", "operatingExpenses": "29128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "801651000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128217000", "sellingGeneralAndAdministrative": "28639000", "netIncomeFromContinuingOperations": "176460000" }, "balance": { "goodwill": "12203000", "inventory": "17913000", "commonStock": "6114000", "currentDebt": "None", "investments": "None", "totalAssets": "2779268000", "longTermDebt": "2344420000", "shortTermDebt": "11337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "233022000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2773154000", "otherCurrentAssets": "257419000", "totalCurrentAssets": "400768000", "currentLongTermDebt": "None", "longTermInvestments": "340070000", "shortTermInvestments": "None", "currentNetReceivables": "114544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2378500000", "currentAccountsPayable": "292908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1435690000", "shortLongTermDebtTotal": "35177000", "totalShareholderEquity": "6114000", "capitalLeaseObligations": "35177000", "otherCurrentLiabilities": "35679000", "totalCurrentLiabilities": "356493000", "otherNonCurrentLiabilities": "24123000", "totalNonCurrentLiabilities": "2416661000", "cashAndShortTermInvestments": "10892000", "commonStockSharesOutstanding": "53552206", "intangibleAssetsExcludingGoodwill": "233022000", "cashAndCashEquivalentsAtCarryingValue": "10892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176460000", "profitLoss": "None", "dividendPayout": "238132000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5050000", "operatingCashflow": "237115000", "capitalExpenditures": "267759000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "212593000", "cashflowFromInvestment": "-444200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "238132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128217000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1013323000, "cost_of_revenue": 801651000, "gross_profit": 211672000, "research_and_development": null, "selling_general_admin": 28639000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 356214000, "depreciation_amortisation": 128217000, "ebitda": 484431000, "interest_expense": 179296000, "interest_income": null, "other_non_operating": null, "pretax_income": 176918000, "tax_provision": 458000, "effective_tax_rate": null, "net_income": 176460000, "net_income_continuing_ops": 176460000, "net_income_to_common": 176460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10892000, "short_term_investments": null, "net_receivables": 114544000, "inventory": 17913000, "other_current_assets": null, "total_current_assets": 400768000, "net_ppe": null, "goodwill": 12203000, "intangible_assets": 233022000, "goodwill_and_intangibles": 245225000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2378500000, "total_assets": 2779268000, "short_term_debt": 11337000, "accounts_payable": 292908000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 356493000, "long_term_debt": 2344420000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2416661000, "total_liabilities": 2773154000, "total_debt": 2355757000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6114000, "shares_outstanding": 53552206, "operating_cash_flow": 237115000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 267759000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -444200000, "dividends_paid": 238132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 212593000, "free_cash_flow": 504874000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "356214000", "ebitda": "484431000", "netIncome": "176460000", "grossProfit": "211672000", "depreciation": "None", "totalRevenue": "1013323000", "costOfRevenue": "801651000", "interestIncome": "112517000", "incomeBeforeTax": "176918000", "interestExpense": "179296000", "operatingIncome": "182544000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "458000", "reportedCurrency": "USD", "netInterestIncome": "-66779000", "nonInterestIncome": "None", "operatingExpenses": "29128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "801651000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128217000", "sellingGeneralAndAdministrative": "28639000", "netIncomeFromContinuingOperations": "176460000" }, "balance": { "goodwill": "12203000", "inventory": "17913000", "commonStock": "6114000", "currentDebt": "None", "investments": "None", "totalAssets": "2779268000", "longTermDebt": "2344420000", "shortTermDebt": "11337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "233022000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2773154000", "otherCurrentAssets": "257419000", "totalCurrentAssets": "400768000", "currentLongTermDebt": "None", "longTermInvestments": "340070000", "shortTermInvestments": "None", "currentNetReceivables": "114544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2378500000", "currentAccountsPayable": "292908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1435690000", "shortLongTermDebtTotal": "35177000", "totalShareholderEquity": "6114000", "capitalLeaseObligations": "35177000", "otherCurrentLiabilities": "35679000", "totalCurrentLiabilities": "356493000", "otherNonCurrentLiabilities": "24123000", "totalNonCurrentLiabilities": "2416661000", "cashAndShortTermInvestments": "10892000", "commonStockSharesOutstanding": "53552206", "intangibleAssetsExcludingGoodwill": "233022000", "cashAndCashEquivalentsAtCarryingValue": "10892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "176460000", "profitLoss": "None", "dividendPayout": "238132000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5050000", "operatingCashflow": "237115000", "capitalExpenditures": "267759000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "212593000", "cashflowFromInvestment": "-444200000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "238132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128217000", "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": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "income_statement": { "revenue": 940636000, "cost_of_revenue": 696890000, "gross_profit": 243746000, "ebit": 294124000, "ebitda": 394705000, "pretax_income": 143164000, "tax_provision": 479000, "net_income": 142685000, "net_income_to_common": 142685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5384000, "total_current_assets": 145892000, "total_assets": 2041559000, "short_term_debt": 5340000, "long_term_debt": 1875397000, "total_debt": 1880737000, "total_liabilities": 2006031000, "total_equity": 35528000, "shares_outstanding": 47479248, "goodwill_and_intangibles": 293661000 }, "cash_flow": { "operating_cash_flow": 206339000, "capital_expenditure": 131793000, "free_cash_flow": 338132000, "dividends_paid": 204693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250519, "ticker_id": 1063, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "294124000", "ebitda": "394705000", "netIncome": "142685000", "grossProfit": "243746000", "depreciation": "None", "totalRevenue": "940636000", "costOfRevenue": "696890000", "interestIncome": "47792000", "incomeBeforeTax": "143164000", "interestExpense": "150960000", "operatingIncome": "202826000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "479000", "reportedCurrency": "USD", "netInterestIncome": "-103168000", "nonInterestIncome": "None", "operatingExpenses": "40920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "696890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100581000", "sellingGeneralAndAdministrative": "35944000", "netIncomeFromContinuingOperations": "142685000" }, "balance": { "goodwill": "12203000", "inventory": "5427000", "commonStock": "35528000", "currentDebt": "None", "investments": "None", "totalAssets": "2041559000", "longTermDebt": "1875397000", "shortTermDebt": "5340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "281458000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2006031000", "otherCurrentAssets": "24260000", "totalCurrentAssets": "145892000", "currentLongTermDebt": "None", "longTermInvestments": "510278000", "shortTermInvestments": "None", "currentNetReceivables": "110821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1895667000", "currentAccountsPayable": "41380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1080975000", "shortLongTermDebtTotal": "1886741000", "totalShareholderEquity": "35528000", "capitalLeaseObligations": "11344000", "otherCurrentLiabilities": "42058000", "totalCurrentLiabilities": "88778000", "otherNonCurrentLiabilities": "20213000", "totalNonCurrentLiabilities": "1917253000", "cashAndShortTermInvestments": "5384000", "commonStockSharesOutstanding": "47479248", "intangibleAssetsExcludingGoodwill": "281458000", "cashAndCashEquivalentsAtCarryingValue": "5384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142685000", "profitLoss": "None", "dividendPayout": "204693000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-620000", "operatingCashflow": "206339000", "capitalExpenditures": "131793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "179869000", "cashflowFromInvestment": "-384579000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70768000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100581000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 940636000, "cost_of_revenue": 696890000, "gross_profit": 243746000, "research_and_development": null, "selling_general_admin": 35944000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 294124000, "depreciation_amortisation": 100581000, "ebitda": 394705000, "interest_expense": 150960000, "interest_income": null, "other_non_operating": null, "pretax_income": 143164000, "tax_provision": 479000, "effective_tax_rate": null, "net_income": 142685000, "net_income_continuing_ops": 142685000, "net_income_to_common": 142685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5384000, "short_term_investments": null, "net_receivables": 110821000, "inventory": 5427000, "other_current_assets": null, "total_current_assets": 145892000, "net_ppe": null, "goodwill": 12203000, "intangible_assets": 281458000, "goodwill_and_intangibles": 293661000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1895667000, "total_assets": 2041559000, "short_term_debt": 5340000, "accounts_payable": 41380000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88778000, "long_term_debt": 1875397000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1917253000, "total_liabilities": 2006031000, "total_debt": 1880737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 35528000, "shares_outstanding": 47479248, "operating_cash_flow": 206339000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131793000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -384579000, "dividends_paid": 204693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 179869000, "free_cash_flow": 338132000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "294124000", "ebitda": "394705000", "netIncome": "142685000", "grossProfit": "243746000", "depreciation": "None", "totalRevenue": "940636000", "costOfRevenue": "696890000", "interestIncome": "47792000", "incomeBeforeTax": "143164000", "interestExpense": "150960000", "operatingIncome": "202826000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "479000", "reportedCurrency": "USD", "netInterestIncome": "-103168000", "nonInterestIncome": "None", "operatingExpenses": "40920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "696890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100581000", "sellingGeneralAndAdministrative": "35944000", "netIncomeFromContinuingOperations": "142685000" }, "balance": { "goodwill": "12203000", "inventory": "5427000", "commonStock": "35528000", "currentDebt": "None", "investments": "None", "totalAssets": "2041559000", "longTermDebt": "1875397000", "shortTermDebt": "5340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "281458000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2006031000", "otherCurrentAssets": "24260000", "totalCurrentAssets": "145892000", "currentLongTermDebt": "None", "longTermInvestments": "510278000", "shortTermInvestments": "None", "currentNetReceivables": "110821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1895667000", "currentAccountsPayable": "41380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1080975000", "shortLongTermDebtTotal": "1886741000", "totalShareholderEquity": "35528000", "capitalLeaseObligations": "11344000", "otherCurrentLiabilities": "42058000", "totalCurrentLiabilities": "88778000", "otherNonCurrentLiabilities": "20213000", "totalNonCurrentLiabilities": "1917253000", "cashAndShortTermInvestments": "5384000", "commonStockSharesOutstanding": "47479248", "intangibleAssetsExcludingGoodwill": "281458000", "cashAndCashEquivalentsAtCarryingValue": "5384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142685000", "profitLoss": "None", "dividendPayout": "204693000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-620000", "operatingCashflow": "206339000", "capitalExpenditures": "131793000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "179869000", "cashflowFromInvestment": "-384579000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70768000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100581000", "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": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "income_statement": { "revenue": 1020409000, "cost_of_revenue": 740693000, "gross_profit": 279716000, "ebit": 270685000, "ebitda": 370280000, "pretax_income": 127441000, "tax_provision": 1205000, "net_income": 126236000, "net_income_to_common": 126236000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3755000, "total_current_assets": 76269000, "total_assets": 1642246000, "short_term_debt": 36697000, "long_term_debt": 1673789000, "total_debt": 1710486000, "total_liabilities": 1804115000, "total_equity": -161869000, "shares_outstanding": 43611314, "goodwill_and_intangibles": 355230000 }, "cash_flow": { "operating_cash_flow": 225319000, "capital_expenditure": 100348000, "free_cash_flow": 325667000, "dividends_paid": 180025000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250524, "ticker_id": 1063, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "270685000", "ebitda": "370280000", "netIncome": "126236000", "grossProfit": "279716000", "depreciation": "None", "totalRevenue": "1020409000", "costOfRevenue": "740693000", "interestIncome": "111811000", "incomeBeforeTax": "127441000", "interestExpense": "143244000", "operatingIncome": "238949000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1205000", "reportedCurrency": "USD", "netInterestIncome": "-133264000", "nonInterestIncome": "None", "operatingExpenses": "40767000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "740693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99595000", "sellingGeneralAndAdministrative": "24766000", "netIncomeFromContinuingOperations": "146788000" }, "balance": { "goodwill": "12203000", "inventory": "2264000", "commonStock": "-161869000", "currentDebt": "None", "investments": "None", "totalAssets": "1642246000", "longTermDebt": "1673789000", "shortTermDebt": "36697000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "343027000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1804115000", "otherCurrentAssets": "676000", "totalCurrentAssets": "76269000", "currentLongTermDebt": "30000000", "longTermInvestments": "241337000", "shortTermInvestments": "None", "currentNetReceivables": "69574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1565977000", "currentAccountsPayable": "26290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "955194000", "shortLongTermDebtTotal": "1718821000", "totalShareholderEquity": "-161869000", "capitalLeaseObligations": "15032000", "otherCurrentLiabilities": "27603000", "totalCurrentLiabilities": "90590000", "otherNonCurrentLiabilities": "21363000", "totalNonCurrentLiabilities": "1713525000", "cashAndShortTermInvestments": "3755000", "commonStockSharesOutstanding": "43611314", "intangibleAssetsExcludingGoodwill": "343027000", "cashAndCashEquivalentsAtCarryingValue": "3755000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126236000", "profitLoss": "None", "dividendPayout": "180025000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-131000", "operatingCashflow": "225319000", "capitalExpenditures": "100348000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139905000", "cashflowFromInvestment": "-89629000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "180025000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99595000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1020409000, "cost_of_revenue": 740693000, "gross_profit": 279716000, "research_and_development": null, "selling_general_admin": 24766000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 270685000, "depreciation_amortisation": 99595000, "ebitda": 370280000, "interest_expense": 143244000, "interest_income": null, "other_non_operating": null, "pretax_income": 127441000, "tax_provision": 1205000, "effective_tax_rate": null, "net_income": 126236000, "net_income_continuing_ops": 146788000, "net_income_to_common": 126236000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3755000, "short_term_investments": null, "net_receivables": 69574000, "inventory": 2264000, "other_current_assets": null, "total_current_assets": 76269000, "net_ppe": null, "goodwill": 12203000, "intangible_assets": 343027000, "goodwill_and_intangibles": 355230000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1565977000, "total_assets": 1642246000, "short_term_debt": 36697000, "accounts_payable": 26290000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90590000, "long_term_debt": 1673789000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1713525000, "total_liabilities": 1804115000, "total_debt": 1710486000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -161869000, "shares_outstanding": 43611314, "operating_cash_flow": 225319000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100348000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89629000, "dividends_paid": 180025000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139905000, "free_cash_flow": 325667000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "270685000", "ebitda": "370280000", "netIncome": "126236000", "grossProfit": "279716000", "depreciation": "None", "totalRevenue": "1020409000", "costOfRevenue": "740693000", "interestIncome": "111811000", "incomeBeforeTax": "127441000", "interestExpense": "143244000", "operatingIncome": "238949000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1205000", "reportedCurrency": "USD", "netInterestIncome": "-133264000", "nonInterestIncome": "None", "operatingExpenses": "40767000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "740693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99595000", "sellingGeneralAndAdministrative": "24766000", "netIncomeFromContinuingOperations": "146788000" }, "balance": { "goodwill": "12203000", "inventory": "2264000", "commonStock": "-161869000", "currentDebt": "None", "investments": "None", "totalAssets": "1642246000", "longTermDebt": "1673789000", "shortTermDebt": "36697000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "343027000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1804115000", "otherCurrentAssets": "676000", "totalCurrentAssets": "76269000", "currentLongTermDebt": "30000000", "longTermInvestments": "241337000", "shortTermInvestments": "None", "currentNetReceivables": "69574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1565977000", "currentAccountsPayable": "26290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "955194000", "shortLongTermDebtTotal": "1718821000", "totalShareholderEquity": "-161869000", "capitalLeaseObligations": "15032000", "otherCurrentLiabilities": "27603000", "totalCurrentLiabilities": "90590000", "otherNonCurrentLiabilities": "21363000", "totalNonCurrentLiabilities": "1713525000", "cashAndShortTermInvestments": "3755000", "commonStockSharesOutstanding": "43611314", "intangibleAssetsExcludingGoodwill": "343027000", "cashAndCashEquivalentsAtCarryingValue": "3755000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126236000", "profitLoss": "None", "dividendPayout": "180025000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-131000", "operatingCashflow": "225319000", "capitalExpenditures": "100348000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139905000", "cashflowFromInvestment": "-89629000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "180025000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99595000", "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": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "income_statement": { "revenue": 1036407000, "cost_of_revenue": 789789000, "gross_profit": 246618000, "ebit": 241738000, "ebitda": 311937000, "pretax_income": 159434000, "tax_provision": 382000, "net_income": 159052000, "net_income_to_common": 159052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7970000, "total_current_assets": 65230000, "total_assets": 1679299000, "short_term_debt": 23020000, "long_term_debt": 1646567000, "total_debt": 1669587000, "total_liabilities": 1789999000, "total_equity": -110700000, "shares_outstanding": 43511650, "goodwill_and_intangibles": 391847000 }, "cash_flow": { "operating_cash_flow": 192168000, "capital_expenditure": 146695000, "free_cash_flow": 338863000, "dividends_paid": 171087000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250529, "ticker_id": 1063, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "241738000", "ebitda": "311937000", "netIncome": "159052000", "grossProfit": "246618000", "depreciation": "None", "totalRevenue": "1036407000", "costOfRevenue": "789789000", "interestIncome": "50621000", "incomeBeforeTax": "159434000", "interestExpense": "82304000", "operatingIncome": "209682000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "382000", "reportedCurrency": "USD", "netInterestIncome": "-82304000", "nonInterestIncome": "None", "operatingExpenses": "36936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "32056000", "costofGoodsAndServicesSold": "789789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70199000", "sellingGeneralAndAdministrative": "34181000", "netIncomeFromContinuingOperations": "159052000" }, "balance": { "goodwill": "27051000", "inventory": "1483000", "commonStock": "-110700000", "currentDebt": "None", "investments": "None", "totalAssets": "1679299000", "longTermDebt": "1646567000", "shortTermDebt": "23020000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "364796000", "reportedCurrency": "USD", "retainedEarnings": "485591000", "totalLiabilities": "1789999000", "otherCurrentAssets": "2463000", "totalCurrentAssets": "65230000", "currentLongTermDebt": "15000000", "longTermInvestments": "257022000", "shortTermInvestments": "None", "currentNetReceivables": "53314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1614069000", "currentAccountsPayable": "63458000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "948792000", "shortLongTermDebtTotal": "1681701000", "totalShareholderEquity": "-110700000", "capitalLeaseObligations": "20134000", "otherCurrentLiabilities": "19740000", "totalCurrentLiabilities": "106218000", "otherNonCurrentLiabilities": "15767000", "totalNonCurrentLiabilities": "1683781000", "cashAndShortTermInvestments": "7970000", "commonStockSharesOutstanding": "43511650", "intangibleAssetsExcludingGoodwill": "364796000", "cashAndCashEquivalentsAtCarryingValue": "7970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159052000", "profitLoss": "None", "dividendPayout": "171087000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2233000", "operatingCashflow": "192168000", "capitalExpenditures": "146695000", "changeInReceivables": "-67439000", "changeInExchangeRate": "None", "cashflowFromFinancing": "581947000", "cashflowFromInvestment": "-770437000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "171087000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3678000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3096000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70199000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1036407000, "cost_of_revenue": 789789000, "gross_profit": 246618000, "research_and_development": null, "selling_general_admin": 34181000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 241738000, "depreciation_amortisation": 70199000, "ebitda": 311937000, "interest_expense": 82304000, "interest_income": null, "other_non_operating": null, "pretax_income": 159434000, "tax_provision": 382000, "effective_tax_rate": null, "net_income": 159052000, "net_income_continuing_ops": 159052000, "net_income_to_common": 159052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7970000, "short_term_investments": null, "net_receivables": 53314000, "inventory": 1483000, "other_current_assets": null, "total_current_assets": 65230000, "net_ppe": null, "goodwill": 27051000, "intangible_assets": 364796000, "goodwill_and_intangibles": 391847000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1614069000, "total_assets": 1679299000, "short_term_debt": 23020000, "accounts_payable": 63458000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 106218000, "long_term_debt": 1646567000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1683781000, "total_liabilities": 1789999000, "total_debt": 1669587000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 485591000, "total_equity": -110700000, "shares_outstanding": 43511650, "operating_cash_flow": 192168000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146695000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -770437000, "dividends_paid": 171087000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 581947000, "free_cash_flow": 338863000, "net_change_in_cash": 3678000 }, "raw_data": { "income": { "ebit": "241738000", "ebitda": "311937000", "netIncome": "159052000", "grossProfit": "246618000", "depreciation": "None", "totalRevenue": "1036407000", "costOfRevenue": "789789000", "interestIncome": "50621000", "incomeBeforeTax": "159434000", "interestExpense": "82304000", "operatingIncome": "209682000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "382000", "reportedCurrency": "USD", "netInterestIncome": "-82304000", "nonInterestIncome": "None", "operatingExpenses": "36936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "32056000", "costofGoodsAndServicesSold": "789789000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70199000", "sellingGeneralAndAdministrative": "34181000", "netIncomeFromContinuingOperations": "159052000" }, "balance": { "goodwill": "27051000", "inventory": "1483000", "commonStock": "-110700000", "currentDebt": "None", "investments": "None", "totalAssets": "1679299000", "longTermDebt": "1646567000", "shortTermDebt": "23020000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "364796000", "reportedCurrency": "USD", "retainedEarnings": "485591000", "totalLiabilities": "1789999000", "otherCurrentAssets": "2463000", "totalCurrentAssets": "65230000", "currentLongTermDebt": "15000000", "longTermInvestments": "257022000", "shortTermInvestments": "None", "currentNetReceivables": "53314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1614069000", "currentAccountsPayable": "63458000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "948792000", "shortLongTermDebtTotal": "1681701000", "totalShareholderEquity": "-110700000", "capitalLeaseObligations": "20134000", "otherCurrentLiabilities": "19740000", "totalCurrentLiabilities": "106218000", "otherNonCurrentLiabilities": "15767000", "totalNonCurrentLiabilities": "1683781000", "cashAndShortTermInvestments": "7970000", "commonStockSharesOutstanding": "43511650", "intangibleAssetsExcludingGoodwill": "364796000", "cashAndCashEquivalentsAtCarryingValue": "7970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159052000", "profitLoss": "None", "dividendPayout": "171087000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2233000", "operatingCashflow": "192168000", "capitalExpenditures": "146695000", "changeInReceivables": "-67439000", "changeInExchangeRate": "None", "cashflowFromFinancing": "581947000", "cashflowFromInvestment": "-770437000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "171087000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3678000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3096000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70199000", "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": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "income_statement": { "revenue": 700902000, "cost_of_revenue": 486662000, "gross_profit": 214240000, "ebit": 215196000, "ebitda": 265177000, "pretax_income": 164975000, "tax_provision": 153000, "net_income": 164822000, "net_income_to_common": 164822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4292000, "total_current_assets": 23033000, "total_assets": 935071000, "short_term_debt": 6811000, "long_term_debt": 898970000, "total_debt": 905781000, "total_liabilities": 1039063000, "total_equity": -103992000, "shares_outstanding": 43460470, "goodwill_and_intangibles": 166060000 }, "cash_flow": { "operating_cash_flow": 275162000, "capital_expenditure": 24016000, "free_cash_flow": 299178000, "dividends_paid": 161717000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250534, "ticker_id": 1063, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "215196000", "ebitda": "265177000", "netIncome": "164822000", "grossProfit": "214240000", "depreciation": "None", "totalRevenue": "700902000", "costOfRevenue": "486662000", "interestIncome": "25646000", "incomeBeforeTax": "164975000", "interestExpense": "50221000", "operatingIncome": "190502000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "153000", "reportedCurrency": "USD", "netInterestIncome": "-50221000", "nonInterestIncome": "None", "operatingExpenses": "23738000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "24694000", "costofGoodsAndServicesSold": "486662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49981000", "sellingGeneralAndAdministrative": "21460000", "netIncomeFromContinuingOperations": "164822000" }, "balance": { "goodwill": "12203000", "inventory": "2406000", "commonStock": "-103992000", "currentDebt": "None", "investments": "None", "totalAssets": "935071000", "longTermDebt": "898970000", "shortTermDebt": "6811000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "153857000", "reportedCurrency": "USD", "retainedEarnings": "326539000", "totalLiabilities": "1039063000", "otherCurrentAssets": "951000", "totalCurrentAssets": "23033000", "currentLongTermDebt": "None", "longTermInvestments": "250030000", "shortTermInvestments": "None", "currentNetReceivables": "15384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "912038000", "currentAccountsPayable": "72583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "470321000", "shortLongTermDebtTotal": "919852000", "totalShareholderEquity": "-103992000", "capitalLeaseObligations": "20882000", "otherCurrentLiabilities": "17421000", "totalCurrentLiabilities": "96815000", "otherNonCurrentLiabilities": "43278000", "totalNonCurrentLiabilities": "942248000", "cashAndShortTermInvestments": "4292000", "commonStockSharesOutstanding": "43460470", "intangibleAssetsExcludingGoodwill": "153857000", "cashAndCashEquivalentsAtCarryingValue": "4292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164822000", "profitLoss": "None", "dividendPayout": "161717000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "55000", "operatingCashflow": "275162000", "capitalExpenditures": "24016000", "changeInReceivables": "67453000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258753000", "cashflowFromInvestment": "-16360000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161717000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "49000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 700902000, "cost_of_revenue": 486662000, "gross_profit": 214240000, "research_and_development": null, "selling_general_admin": 21460000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 215196000, "depreciation_amortisation": 49981000, "ebitda": 265177000, "interest_expense": 50221000, "interest_income": null, "other_non_operating": null, "pretax_income": 164975000, "tax_provision": 153000, "effective_tax_rate": null, "net_income": 164822000, "net_income_continuing_ops": 164822000, "net_income_to_common": 164822000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4292000, "short_term_investments": null, "net_receivables": 15384000, "inventory": 2406000, "other_current_assets": null, "total_current_assets": 23033000, "net_ppe": null, "goodwill": 12203000, "intangible_assets": 153857000, "goodwill_and_intangibles": 166060000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 912038000, "total_assets": 935071000, "short_term_debt": 6811000, "accounts_payable": 72583000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96815000, "long_term_debt": 898970000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 942248000, "total_liabilities": 1039063000, "total_debt": 905781000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 326539000, "total_equity": -103992000, "shares_outstanding": 43460470, "operating_cash_flow": 275162000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24016000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16360000, "dividends_paid": 161717000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -258753000, "free_cash_flow": 299178000, "net_change_in_cash": 49000 }, "raw_data": { "income": { "ebit": "215196000", "ebitda": "265177000", "netIncome": "164822000", "grossProfit": "214240000", "depreciation": "None", "totalRevenue": "700902000", "costOfRevenue": "486662000", "interestIncome": "25646000", "incomeBeforeTax": "164975000", "interestExpense": "50221000", "operatingIncome": "190502000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "153000", "reportedCurrency": "USD", "netInterestIncome": "-50221000", "nonInterestIncome": "None", "operatingExpenses": "23738000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "24694000", "costofGoodsAndServicesSold": "486662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49981000", "sellingGeneralAndAdministrative": "21460000", "netIncomeFromContinuingOperations": "164822000" }, "balance": { "goodwill": "12203000", "inventory": "2406000", "commonStock": "-103992000", "currentDebt": "None", "investments": "None", "totalAssets": "935071000", "longTermDebt": "898970000", "shortTermDebt": "6811000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "153857000", "reportedCurrency": "USD", "retainedEarnings": "326539000", "totalLiabilities": "1039063000", "otherCurrentAssets": "951000", "totalCurrentAssets": "23033000", "currentLongTermDebt": "None", "longTermInvestments": "250030000", "shortTermInvestments": "None", "currentNetReceivables": "15384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "912038000", "currentAccountsPayable": "72583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "470321000", "shortLongTermDebtTotal": "919852000", "totalShareholderEquity": "-103992000", "capitalLeaseObligations": "20882000", "otherCurrentLiabilities": "17421000", "totalCurrentLiabilities": "96815000", "otherNonCurrentLiabilities": "43278000", "totalNonCurrentLiabilities": "942248000", "cashAndShortTermInvestments": "4292000", "commonStockSharesOutstanding": "43460470", "intangibleAssetsExcludingGoodwill": "153857000", "cashAndCashEquivalentsAtCarryingValue": "4292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164822000", "profitLoss": "None", "dividendPayout": "161717000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "55000", "operatingCashflow": "275162000", "capitalExpenditures": "24016000", "changeInReceivables": "67453000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258753000", "cashflowFromInvestment": "-16360000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161717000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "49000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49981000", "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": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "income_statement": { "revenue": 563418000, "cost_of_revenue": 356677000, "gross_profit": 206741000, "ebit": 202353000, "ebitda": 245295000, "pretax_income": 159479000, "tax_provision": 223000, "net_income": 159256000, "net_income_to_common": 159256000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4243000, "total_current_assets": 29309000, "total_assets": 956417000, "short_term_debt": 8691000, "long_term_debt": 992291000, "total_debt": 1000982000, "total_liabilities": 1064718000, "total_equity": -108301000, "shares_outstanding": 33597418, "goodwill_and_intangibles": 172307000 }, "cash_flow": { "operating_cash_flow": 193016000, "capital_expenditure": 13284000, "free_cash_flow": 206300000, "dividends_paid": 156755000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250539, "ticker_id": 1063, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "202353000", "ebitda": "245295000", "netIncome": "159256000", "grossProfit": "206741000", "depreciation": "None", "totalRevenue": "563418000", "costOfRevenue": "356677000", "interestIncome": "20181000", "incomeBeforeTax": "159479000", "interestExpense": "42874000", "operatingIncome": "179793000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "223000", "reportedCurrency": "USD", "netInterestIncome": "-42874000", "nonInterestIncome": "None", "operatingExpenses": "26948000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "22560000", "costofGoodsAndServicesSold": "356677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42942000", "sellingGeneralAndAdministrative": "22587000", "netIncomeFromContinuingOperations": "159256000" }, "balance": { "goodwill": "12203000", "inventory": "3127000", "commonStock": "-108301000", "currentDebt": "None", "investments": "None", "totalAssets": "956417000", "longTermDebt": "992291000", "shortTermDebt": "8691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "160104000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1064718000", "otherCurrentAssets": "331000", "totalCurrentAssets": "29309000", "currentLongTermDebt": "None", "longTermInvestments": "253675000", "shortTermInvestments": "253675000", "currentNetReceivables": "21608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "927108000", "currentAccountsPayable": "6659000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "464812000", "shortLongTermDebtTotal": "1016400000", "totalShareholderEquity": "-108301000", "capitalLeaseObligations": "24109000", "otherCurrentLiabilities": "12950000", "totalCurrentLiabilities": "28300000", "otherNonCurrentLiabilities": "43511000", "totalNonCurrentLiabilities": "1036418000", "cashAndShortTermInvestments": "4243000", "commonStockSharesOutstanding": "33597418", "intangibleAssetsExcludingGoodwill": "160104000", "cashAndCashEquivalentsAtCarryingValue": "4243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159256000", "profitLoss": "None", "dividendPayout": "156755000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11363000", "operatingCashflow": "193016000", "capitalExpenditures": "13284000", "changeInReceivables": "-17100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71180000", "cashflowFromInvestment": "-123138000", "stockBasedCompensation": "2677000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "156755000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1302000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42942000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 563418000, "cost_of_revenue": 356677000, "gross_profit": 206741000, "research_and_development": null, "selling_general_admin": 22587000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 202353000, "depreciation_amortisation": 42942000, "ebitda": 245295000, "interest_expense": 42874000, "interest_income": null, "other_non_operating": null, "pretax_income": 159479000, "tax_provision": 223000, "effective_tax_rate": null, "net_income": 159256000, "net_income_continuing_ops": 159256000, "net_income_to_common": 159256000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4243000, "short_term_investments": 253675000, "net_receivables": 21608000, "inventory": 3127000, "other_current_assets": null, "total_current_assets": 29309000, "net_ppe": null, "goodwill": 12203000, "intangible_assets": 160104000, "goodwill_and_intangibles": 172307000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 927108000, "total_assets": 956417000, "short_term_debt": 8691000, "accounts_payable": 6659000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28300000, "long_term_debt": 992291000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1036418000, "total_liabilities": 1064718000, "total_debt": 1000982000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -108301000, "shares_outstanding": 33597418, "operating_cash_flow": 193016000, "stock_based_compensation": 2677000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13284000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -123138000, "dividends_paid": 156755000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71180000, "free_cash_flow": 206300000, "net_change_in_cash": -1302000 }, "raw_data": { "income": { "ebit": "202353000", "ebitda": "245295000", "netIncome": "159256000", "grossProfit": "206741000", "depreciation": "None", "totalRevenue": "563418000", "costOfRevenue": "356677000", "interestIncome": "20181000", "incomeBeforeTax": "159479000", "interestExpense": "42874000", "operatingIncome": "179793000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "223000", "reportedCurrency": "USD", "netInterestIncome": "-42874000", "nonInterestIncome": "None", "operatingExpenses": "26948000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "22560000", "costofGoodsAndServicesSold": "356677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42942000", "sellingGeneralAndAdministrative": "22587000", "netIncomeFromContinuingOperations": "159256000" }, "balance": { "goodwill": "12203000", "inventory": "3127000", "commonStock": "-108301000", "currentDebt": "None", "investments": "None", "totalAssets": "956417000", "longTermDebt": "992291000", "shortTermDebt": "8691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "160104000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1064718000", "otherCurrentAssets": "331000", "totalCurrentAssets": "29309000", "currentLongTermDebt": "None", "longTermInvestments": "253675000", "shortTermInvestments": "253675000", "currentNetReceivables": "21608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "927108000", "currentAccountsPayable": "6659000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "464812000", "shortLongTermDebtTotal": "1016400000", "totalShareholderEquity": "-108301000", "capitalLeaseObligations": "24109000", "otherCurrentLiabilities": "12950000", "totalCurrentLiabilities": "28300000", "otherNonCurrentLiabilities": "43511000", "totalNonCurrentLiabilities": "1036418000", "cashAndShortTermInvestments": "4243000", "commonStockSharesOutstanding": "33597418", "intangibleAssetsExcludingGoodwill": "160104000", "cashAndCashEquivalentsAtCarryingValue": "4243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159256000", "profitLoss": "None", "dividendPayout": "156755000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11363000", "operatingCashflow": "193016000", "capitalExpenditures": "13284000", "changeInReceivables": "-17100000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71180000", "cashflowFromInvestment": "-123138000", "stockBasedCompensation": "2677000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "156755000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1302000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42942000", "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": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "income_statement": { "revenue": 583992000, "cost_of_revenue": 432707000, "gross_profit": 151285000, "ebit": 145044000, "ebitda": 178956000, "pretax_income": 97716000, "tax_provision": 967000, "net_income": 96749000, "net_income_to_common": 96749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5545000, "total_current_assets": 33570000, "total_assets": 744447000, "short_term_debt": 1435000, "long_term_debt": 833110000, "total_debt": 834545000, "total_liabilities": 895566000, "total_equity": -146077000, "shares_outstanding": 24418641, "goodwill_and_intangibles": 143202000 }, "cash_flow": { "operating_cash_flow": 130399000, "capital_expenditure": 9070000, "free_cash_flow": 139469000, "dividends_paid": 82014000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250544, "ticker_id": 1063, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "145044000", "ebitda": "178956000", "netIncome": "96749000", "grossProfit": "151285000", "depreciation": "None", "totalRevenue": "583992000", "costOfRevenue": "432707000", "interestIncome": "27496000", "incomeBeforeTax": "97716000", "interestExpense": "47328000", "operatingIncome": "125812000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "967000", "reportedCurrency": "USD", "netInterestIncome": "-47328000", "nonInterestIncome": "None", "operatingExpenses": "25473000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "19232000", "costofGoodsAndServicesSold": "432707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33912000", "sellingGeneralAndAdministrative": "20815000", "netIncomeFromContinuingOperations": "98683000" }, "balance": { "goodwill": "12203000", "inventory": "12617000", "commonStock": "-146077000", "currentDebt": "None", "investments": "None", "totalAssets": "744447000", "longTermDebt": "833110000", "shortTermDebt": "1435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "130999000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "895566000", "otherCurrentAssets": "2204000", "totalCurrentAssets": "33570000", "currentLongTermDebt": "None", "longTermInvestments": "246984000", "shortTermInvestments": "None", "currentNetReceivables": "13204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "710877000", "currentAccountsPayable": "21369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "295044000", "shortLongTermDebtTotal": "836855000", "totalShareholderEquity": "-146077000", "capitalLeaseObligations": "3745000", "otherCurrentLiabilities": "12278000", "totalCurrentLiabilities": "35082000", "otherNonCurrentLiabilities": "27159000", "totalNonCurrentLiabilities": "860484000", "cashAndShortTermInvestments": "5545000", "commonStockSharesOutstanding": "24418641", "intangibleAssetsExcludingGoodwill": "130999000", "cashAndCashEquivalentsAtCarryingValue": "5545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96749000", "profitLoss": "None", "dividendPayout": "82014000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7702000", "operatingCashflow": "130399000", "capitalExpenditures": "9070000", "changeInReceivables": "9447000", "changeInExchangeRate": "None", "cashflowFromFinancing": "18040000", "cashflowFromInvestment": "-147416000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82014000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1023000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 583992000, "cost_of_revenue": 432707000, "gross_profit": 151285000, "research_and_development": null, "selling_general_admin": 20815000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145044000, "depreciation_amortisation": 33912000, "ebitda": 178956000, "interest_expense": 47328000, "interest_income": null, "other_non_operating": null, "pretax_income": 97716000, "tax_provision": 967000, "effective_tax_rate": null, "net_income": 96749000, "net_income_continuing_ops": 98683000, "net_income_to_common": 96749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5545000, "short_term_investments": null, "net_receivables": 13204000, "inventory": 12617000, "other_current_assets": null, "total_current_assets": 33570000, "net_ppe": null, "goodwill": 12203000, "intangible_assets": 130999000, "goodwill_and_intangibles": 143202000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 710877000, "total_assets": 744447000, "short_term_debt": 1435000, "accounts_payable": 21369000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35082000, "long_term_debt": 833110000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 860484000, "total_liabilities": 895566000, "total_debt": 834545000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -146077000, "shares_outstanding": 24418641, "operating_cash_flow": 130399000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9070000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -147416000, "dividends_paid": 82014000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18040000, "free_cash_flow": 139469000, "net_change_in_cash": 1023000 }, "raw_data": { "income": { "ebit": "145044000", "ebitda": "178956000", "netIncome": "96749000", "grossProfit": "151285000", "depreciation": "None", "totalRevenue": "583992000", "costOfRevenue": "432707000", "interestIncome": "27496000", "incomeBeforeTax": "97716000", "interestExpense": "47328000", "operatingIncome": "125812000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "967000", "reportedCurrency": "USD", "netInterestIncome": "-47328000", "nonInterestIncome": "None", "operatingExpenses": "25473000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "19232000", "costofGoodsAndServicesSold": "432707000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33912000", "sellingGeneralAndAdministrative": "20815000", "netIncomeFromContinuingOperations": "98683000" }, "balance": { "goodwill": "12203000", "inventory": "12617000", "commonStock": "-146077000", "currentDebt": "None", "investments": "None", "totalAssets": "744447000", "longTermDebt": "833110000", "shortTermDebt": "1435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "130999000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "895566000", "otherCurrentAssets": "2204000", "totalCurrentAssets": "33570000", "currentLongTermDebt": "None", "longTermInvestments": "246984000", "shortTermInvestments": "None", "currentNetReceivables": "13204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "710877000", "currentAccountsPayable": "21369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "295044000", "shortLongTermDebtTotal": "836855000", "totalShareholderEquity": "-146077000", "capitalLeaseObligations": "3745000", "otherCurrentLiabilities": "12278000", "totalCurrentLiabilities": "35082000", "otherNonCurrentLiabilities": "27159000", "totalNonCurrentLiabilities": "860484000", "cashAndShortTermInvestments": "5545000", "commonStockSharesOutstanding": "24418641", "intangibleAssetsExcludingGoodwill": "130999000", "cashAndCashEquivalentsAtCarryingValue": "5545000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96749000", "profitLoss": "None", "dividendPayout": "82014000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7702000", "operatingCashflow": "130399000", "capitalExpenditures": "9070000", "changeInReceivables": "9447000", "changeInExchangeRate": "None", "cashflowFromFinancing": "18040000", "cashflowFromInvestment": "-147416000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82014000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1023000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33912000", "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": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "income_statement": { "revenue": 657609000, "cost_of_revenue": 509093000, "gross_profit": 148516000, "ebit": 125757000, "ebitda": 158115000, "pretax_income": 90716000, "tax_provision": 534000, "net_income": 90182000, "net_income_to_common": 90182000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4522000, "total_current_assets": 32568000, "total_assets": 624593000, "short_term_debt": 4419000, "long_term_debt": 700430000, "total_debt": 704849000, "total_liabilities": 759416000, "total_equity": -134823000, "shares_outstanding": 24396881, "goodwill_and_intangibles": 166241000 }, "cash_flow": { "operating_cash_flow": 147953000, "capital_expenditure": 157150000, "free_cash_flow": 305103000, "dividends_paid": 172936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250549, "ticker_id": 1063, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125757000", "ebitda": "158115000", "netIncome": "90182000", "grossProfit": "148516000", "depreciation": "None", "totalRevenue": "657609000", "costOfRevenue": "509093000", "interestIncome": "35033000", "incomeBeforeTax": "90716000", "interestExpense": "41263000", "operatingIncome": "125757000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "534000", "reportedCurrency": "USD", "netInterestIncome": "-41263000", "nonInterestIncome": "None", "operatingExpenses": "21868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6222000", "costofGoodsAndServicesSold": "509093000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32358000", "sellingGeneralAndAdministrative": "17166000", "netIncomeFromContinuingOperations": "90182000" }, "balance": { "goodwill": "12203000", "inventory": "5491000", "commonStock": "-128337000", "currentDebt": "None", "investments": "None", "totalAssets": "624593000", "longTermDebt": "700430000", "shortTermDebt": "4419000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "154038000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "759416000", "otherCurrentAssets": "969000", "totalCurrentAssets": "32568000", "currentLongTermDebt": "None", "longTermInvestments": "104770000", "shortTermInvestments": "None", "currentNetReceivables": "21586000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "592025000", "currentAccountsPayable": "14226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "312562000", "shortLongTermDebtTotal": "704849000", "totalShareholderEquity": "-134823000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "902000", "totalCurrentLiabilities": "36505000", "otherNonCurrentLiabilities": "22481000", "totalNonCurrentLiabilities": "722911000", "cashAndShortTermInvestments": "4522000", "commonStockSharesOutstanding": "24396881", "intangibleAssetsExcludingGoodwill": "154038000", "cashAndCashEquivalentsAtCarryingValue": "4522000", "accumulatedDepreciationAmortizationPPE": "-140184000" }, "cashflow": { "netIncome": "90182000", "profitLoss": "None", "dividendPayout": "172936000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "15178000", "operatingCashflow": "147953000", "capitalExpenditures": "157150000", "changeInReceivables": "10465000", "changeInExchangeRate": "None", "cashflowFromFinancing": "79933000", "cashflowFromInvestment": "-228039000", "stockBasedCompensation": "674000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-153000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31999000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 657609000, "cost_of_revenue": 509093000, "gross_profit": 148516000, "research_and_development": null, "selling_general_admin": 17166000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125757000, "depreciation_amortisation": 32358000, "ebitda": 158115000, "interest_expense": 41263000, "interest_income": null, "other_non_operating": null, "pretax_income": 90716000, "tax_provision": 534000, "effective_tax_rate": null, "net_income": 90182000, "net_income_continuing_ops": 90182000, "net_income_to_common": 90182000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4522000, "short_term_investments": null, "net_receivables": 21586000, "inventory": 5491000, "other_current_assets": null, "total_current_assets": 32568000, "net_ppe": null, "goodwill": 12203000, "intangible_assets": 154038000, "goodwill_and_intangibles": 166241000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 592025000, "total_assets": 624593000, "short_term_debt": 4419000, "accounts_payable": 14226000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36505000, "long_term_debt": 700430000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 722911000, "total_liabilities": 759416000, "total_debt": 704849000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -134823000, "shares_outstanding": 24396881, "operating_cash_flow": 147953000, "stock_based_compensation": 674000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 157150000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -228039000, "dividends_paid": 172936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 79933000, "free_cash_flow": 305103000, "net_change_in_cash": -153000 }, "raw_data": { "income": { "ebit": "125757000", "ebitda": "158115000", "netIncome": "90182000", "grossProfit": "148516000", "depreciation": "None", "totalRevenue": "657609000", "costOfRevenue": "509093000", "interestIncome": "35033000", "incomeBeforeTax": "90716000", "interestExpense": "41263000", "operatingIncome": "125757000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "534000", "reportedCurrency": "USD", "netInterestIncome": "-41263000", "nonInterestIncome": "None", "operatingExpenses": "21868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6222000", "costofGoodsAndServicesSold": "509093000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32358000", "sellingGeneralAndAdministrative": "17166000", "netIncomeFromContinuingOperations": "90182000" }, "balance": { "goodwill": "12203000", "inventory": "5491000", "commonStock": "-128337000", "currentDebt": "None", "investments": "None", "totalAssets": "624593000", "longTermDebt": "700430000", "shortTermDebt": "4419000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "154038000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "759416000", "otherCurrentAssets": "969000", "totalCurrentAssets": "32568000", "currentLongTermDebt": "None", "longTermInvestments": "104770000", "shortTermInvestments": "None", "currentNetReceivables": "21586000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "592025000", "currentAccountsPayable": "14226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "312562000", "shortLongTermDebtTotal": "704849000", "totalShareholderEquity": "-134823000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "902000", "totalCurrentLiabilities": "36505000", "otherNonCurrentLiabilities": "22481000", "totalNonCurrentLiabilities": "722911000", "cashAndShortTermInvestments": "4522000", "commonStockSharesOutstanding": "24396881", "intangibleAssetsExcludingGoodwill": "154038000", "cashAndCashEquivalentsAtCarryingValue": "4522000", "accumulatedDepreciationAmortizationPPE": "-140184000" }, "cashflow": { "netIncome": "90182000", "profitLoss": "None", "dividendPayout": "172936000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "15178000", "operatingCashflow": "147953000", "capitalExpenditures": "157150000", "changeInReceivables": "10465000", "changeInExchangeRate": "None", "cashflowFromFinancing": "79933000", "cashflowFromInvestment": "-228039000", "stockBasedCompensation": "674000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-153000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31999000", "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": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "income_statement": { "revenue": 297466000, "cost_of_revenue": 251708000, "gross_profit": 45758000, "ebit": 40009000, "ebitda": 76510000, "pretax_income": 32352000, "tax_provision": null, "net_income": 32352000, "net_income_to_common": 32352000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9907000, "total_current_assets": 536329000, "total_assets": 2908700000, "short_term_debt": 11509000, "long_term_debt": 2294624000, "total_debt": 2306133000, "total_liabilities": 2928853000, "total_equity": -20153000, "shares_outstanding": 53602510, "goodwill_and_intangibles": 239580000 }, "cash_flow": { "operating_cash_flow": 170376000, "capital_expenditure": 48522000, "free_cash_flow": 218898000, "dividends_paid": 60202000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250512, "ticker_id": 1063, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40009000", "ebitda": "76510000", "netIncome": "32352000", "grossProfit": "45758000", "depreciation": "None", "totalRevenue": "297466000", "costOfRevenue": "251708000", "interestIncome": "32285000", "incomeBeforeTax": "32352000", "interestExpense": "51592000", "operatingIncome": "40009000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-19307000", "nonInterestIncome": "None", "operatingExpenses": "5749000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "251708000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36501000", "sellingGeneralAndAdministrative": "4274000", "netIncomeFromContinuingOperations": "32352000" }, "balance": { "goodwill": "12203000", "inventory": "20967000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2908700000", "longTermDebt": "2294624000", "shortTermDebt": "11509000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "227377000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2928853000", "otherCurrentAssets": "358867000", "totalCurrentAssets": "536329000", "currentLongTermDebt": "None", "longTermInvestments": "333795000", "shortTermInvestments": "None", "currentNetReceivables": "146588000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2372371000", "currentAccountsPayable": "508501000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34573000", "totalShareholderEquity": "-20153000", "capitalLeaseObligations": "34573000", "otherCurrentLiabilities": "33186000", "totalCurrentLiabilities": "560967000", "otherNonCurrentLiabilities": "25029000", "totalNonCurrentLiabilities": "2367886000", "cashAndShortTermInvestments": "9907000", "commonStockSharesOutstanding": "53602510", "intangibleAssetsExcludingGoodwill": "227377000", "cashAndCashEquivalentsAtCarryingValue": "9907000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32352000", "profitLoss": "None", "dividendPayout": "60202000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3538000", "operatingCashflow": "170376000", "capitalExpenditures": "48522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122063000", "cashflowFromInvestment": "-49298000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60202000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 297466000, "cost_of_revenue": 251708000, "gross_profit": 45758000, "research_and_development": null, "selling_general_admin": 4274000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40009000, "depreciation_amortisation": 36501000, "ebitda": 76510000, "interest_expense": 51592000, "interest_income": null, "other_non_operating": null, "pretax_income": 32352000, "tax_provision": null, "effective_tax_rate": null, "net_income": 32352000, "net_income_continuing_ops": 32352000, "net_income_to_common": 32352000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9907000, "short_term_investments": null, "net_receivables": 146588000, "inventory": 20967000, "other_current_assets": null, "total_current_assets": 536329000, "net_ppe": null, "goodwill": 12203000, "intangible_assets": 227377000, "goodwill_and_intangibles": 239580000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2372371000, "total_assets": 2908700000, "short_term_debt": 11509000, "accounts_payable": 508501000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 560967000, "long_term_debt": 2294624000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2367886000, "total_liabilities": 2928853000, "total_debt": 2306133000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -20153000, "shares_outstanding": 53602510, "operating_cash_flow": 170376000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48522000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49298000, "dividends_paid": 60202000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -122063000, "free_cash_flow": 218898000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40009000", "ebitda": "76510000", "netIncome": "32352000", "grossProfit": "45758000", "depreciation": "None", "totalRevenue": "297466000", "costOfRevenue": "251708000", "interestIncome": "32285000", "incomeBeforeTax": "32352000", "interestExpense": "51592000", "operatingIncome": "40009000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-19307000", "nonInterestIncome": "None", "operatingExpenses": "5749000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "251708000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36501000", "sellingGeneralAndAdministrative": "4274000", "netIncomeFromContinuingOperations": "32352000" }, "balance": { "goodwill": "12203000", "inventory": "20967000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2908700000", "longTermDebt": "2294624000", "shortTermDebt": "11509000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "227377000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2928853000", "otherCurrentAssets": "358867000", "totalCurrentAssets": "536329000", "currentLongTermDebt": "None", "longTermInvestments": "333795000", "shortTermInvestments": "None", "currentNetReceivables": "146588000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2372371000", "currentAccountsPayable": "508501000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34573000", "totalShareholderEquity": "-20153000", "capitalLeaseObligations": "34573000", "otherCurrentLiabilities": "33186000", "totalCurrentLiabilities": "560967000", "otherNonCurrentLiabilities": "25029000", "totalNonCurrentLiabilities": "2367886000", "cashAndShortTermInvestments": "9907000", "commonStockSharesOutstanding": "53602510", "intangibleAssetsExcludingGoodwill": "227377000", "cashAndCashEquivalentsAtCarryingValue": "9907000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32352000", "profitLoss": "None", "dividendPayout": "60202000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3538000", "operatingCashflow": "170376000", "capitalExpenditures": "48522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122063000", "cashflowFromInvestment": "-49298000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60202000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36501000", "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": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "income_statement": { "revenue": 255766000, "cost_of_revenue": 212615000, "gross_profit": 43151000, "ebit": 95472000, "ebitda": 131460000, "pretax_income": 46979000, "tax_provision": -313000, "net_income": 47292000, "net_income_to_common": 47292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10892000, "total_current_assets": 400768000, "total_assets": 2779268000, "short_term_debt": 11337000, "long_term_debt": 2344420000, "total_debt": 2355757000, "total_liabilities": 2773154000, "total_equity": 6114000, "shares_outstanding": 53550872, "goodwill_and_intangibles": 245225000 }, "cash_flow": { "operating_cash_flow": 31037000, "capital_expenditure": 30616000, "free_cash_flow": 61653000, "dividends_paid": 59898000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250513, "ticker_id": 1063, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95472000", "ebitda": "131460000", "netIncome": "47292000", "grossProfit": "43151000", "depreciation": "None", "totalRevenue": "255766000", "costOfRevenue": "212615000", "interestIncome": "39716000", "incomeBeforeTax": "46979000", "interestExpense": "48493000", "operatingIncome": "36641000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-313000", "reportedCurrency": "USD", "netInterestIncome": "-8777000", "nonInterestIncome": "None", "operatingExpenses": "6510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "212615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35988000", "sellingGeneralAndAdministrative": "6311000", "netIncomeFromContinuingOperations": "47292000" }, "balance": { "goodwill": "12203000", "inventory": "17913000", "commonStock": "6114000", "currentDebt": "None", "investments": "None", "totalAssets": "2779268000", "longTermDebt": "2344420000", "shortTermDebt": "11337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "233022000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2773154000", "otherCurrentAssets": "257419000", "totalCurrentAssets": "400768000", "currentLongTermDebt": "None", "longTermInvestments": "340070000", "shortTermInvestments": "None", "currentNetReceivables": "114544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2378500000", "currentAccountsPayable": "292908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1435690000", "shortLongTermDebtTotal": "35177000", "totalShareholderEquity": "6114000", "capitalLeaseObligations": "35177000", "otherCurrentLiabilities": "35679000", "totalCurrentLiabilities": "356493000", "otherNonCurrentLiabilities": "24123000", "totalNonCurrentLiabilities": "2416661000", "cashAndShortTermInvestments": "10892000", "commonStockSharesOutstanding": "53550872", "intangibleAssetsExcludingGoodwill": "233022000", "cashAndCashEquivalentsAtCarryingValue": "10892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47292000", "profitLoss": "None", "dividendPayout": "59898000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2262000", "operatingCashflow": "31037000", "capitalExpenditures": "30616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6686000", "cashflowFromInvestment": "-20371000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59898000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35988000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 255766000, "cost_of_revenue": 212615000, "gross_profit": 43151000, "research_and_development": null, "selling_general_admin": 6311000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95472000, "depreciation_amortisation": 35988000, "ebitda": 131460000, "interest_expense": 48493000, "interest_income": null, "other_non_operating": null, "pretax_income": 46979000, "tax_provision": -313000, "effective_tax_rate": null, "net_income": 47292000, "net_income_continuing_ops": 47292000, "net_income_to_common": 47292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10892000, "short_term_investments": null, "net_receivables": 114544000, "inventory": 17913000, "other_current_assets": null, "total_current_assets": 400768000, "net_ppe": null, "goodwill": 12203000, "intangible_assets": 233022000, "goodwill_and_intangibles": 245225000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2378500000, "total_assets": 2779268000, "short_term_debt": 11337000, "accounts_payable": 292908000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 356493000, "long_term_debt": 2344420000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2416661000, "total_liabilities": 2773154000, "total_debt": 2355757000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 6114000, "shares_outstanding": 53550872, "operating_cash_flow": 31037000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30616000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20371000, "dividends_paid": 59898000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6686000, "free_cash_flow": 61653000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95472000", "ebitda": "131460000", "netIncome": "47292000", "grossProfit": "43151000", "depreciation": "None", "totalRevenue": "255766000", "costOfRevenue": "212615000", "interestIncome": "39716000", "incomeBeforeTax": "46979000", "interestExpense": "48493000", "operatingIncome": "36641000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-313000", "reportedCurrency": "USD", "netInterestIncome": "-8777000", "nonInterestIncome": "None", "operatingExpenses": "6510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "212615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35988000", "sellingGeneralAndAdministrative": "6311000", "netIncomeFromContinuingOperations": "47292000" }, "balance": { "goodwill": "12203000", "inventory": "17913000", "commonStock": "6114000", "currentDebt": "None", "investments": "None", "totalAssets": "2779268000", "longTermDebt": "2344420000", "shortTermDebt": "11337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "233022000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2773154000", "otherCurrentAssets": "257419000", "totalCurrentAssets": "400768000", "currentLongTermDebt": "None", "longTermInvestments": "340070000", "shortTermInvestments": "None", "currentNetReceivables": "114544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2378500000", "currentAccountsPayable": "292908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1435690000", "shortLongTermDebtTotal": "35177000", "totalShareholderEquity": "6114000", "capitalLeaseObligations": "35177000", "otherCurrentLiabilities": "35679000", "totalCurrentLiabilities": "356493000", "otherNonCurrentLiabilities": "24123000", "totalNonCurrentLiabilities": "2416661000", "cashAndShortTermInvestments": "10892000", "commonStockSharesOutstanding": "53550872", "intangibleAssetsExcludingGoodwill": "233022000", "cashAndCashEquivalentsAtCarryingValue": "10892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47292000", "profitLoss": "None", "dividendPayout": "59898000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2262000", "operatingCashflow": "31037000", "capitalExpenditures": "30616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6686000", "cashflowFromInvestment": "-20371000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59898000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35988000", "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": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "income_statement": { "revenue": 261277000, "cost_of_revenue": 208376000, "gross_profit": 52901000, "ebit": 93895000, "ebitda": 128023000, "pretax_income": 45904000, "tax_provision": 344000, "net_income": 45560000, "net_income_to_common": 45560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6912000, "total_current_assets": 382793000, "total_assets": 2747241000, "short_term_debt": 3490000, "long_term_debt": 2288318000, "total_debt": 2291808000, "total_liabilities": 2729769000, "total_equity": 17472000, "shares_outstanding": 53540795, "goodwill_and_intangibles": 250774000 }, "cash_flow": { "operating_cash_flow": 61535000, "capital_expenditure": 67195000, "free_cash_flow": 128730000, "dividends_paid": 59612000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250515, "ticker_id": 1063, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93895000", "ebitda": "128023000", "netIncome": "45560000", "grossProfit": "52901000", "depreciation": "None", "totalRevenue": "261277000", "costOfRevenue": "208376000", "interestIncome": "26716000", "incomeBeforeTax": "45904000", "interestExpense": "47991000", "operatingIncome": "45368000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "344000", "reportedCurrency": "USD", "netInterestIncome": "-21275000", "nonInterestIncome": "None", "operatingExpenses": "7533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34128000", "sellingGeneralAndAdministrative": "4520000", "netIncomeFromContinuingOperations": "45560000" }, "balance": { "goodwill": "12203000", "inventory": "18635000", "commonStock": "17472000", "currentDebt": "None", "investments": "None", "totalAssets": "2747241000", "longTermDebt": "2288318000", "shortTermDebt": "3490000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "238571000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2729769000", "otherCurrentAssets": "265430000", "totalCurrentAssets": "382793000", "currentLongTermDebt": "None", "longTermInvestments": "325753000", "shortTermInvestments": "None", "currentNetReceivables": "91816000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2364448000", "currentAccountsPayable": "308405000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1431687000", "shortLongTermDebtTotal": "7624000", "totalShareholderEquity": "17472000", "capitalLeaseObligations": "7624000", "otherCurrentLiabilities": "40416000", "totalCurrentLiabilities": "370233000", "otherNonCurrentLiabilities": "43639000", "totalNonCurrentLiabilities": "2359536000", "cashAndShortTermInvestments": "6912000", "commonStockSharesOutstanding": "53540795", "intangibleAssetsExcludingGoodwill": "238571000", "cashAndCashEquivalentsAtCarryingValue": "6912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45560000", "profitLoss": "None", "dividendPayout": "59612000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-232000", "operatingCashflow": "61535000", "capitalExpenditures": "67195000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14517000", "cashflowFromInvestment": "-70576000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59612000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34799000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 261277000, "cost_of_revenue": 208376000, "gross_profit": 52901000, "research_and_development": null, "selling_general_admin": 4520000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93895000, "depreciation_amortisation": 34128000, "ebitda": 128023000, "interest_expense": 47991000, "interest_income": null, "other_non_operating": null, "pretax_income": 45904000, "tax_provision": 344000, "effective_tax_rate": null, "net_income": 45560000, "net_income_continuing_ops": 45560000, "net_income_to_common": 45560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6912000, "short_term_investments": null, "net_receivables": 91816000, "inventory": 18635000, "other_current_assets": null, "total_current_assets": 382793000, "net_ppe": null, "goodwill": 12203000, "intangible_assets": 238571000, "goodwill_and_intangibles": 250774000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2364448000, "total_assets": 2747241000, "short_term_debt": 3490000, "accounts_payable": 308405000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 370233000, "long_term_debt": 2288318000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2359536000, "total_liabilities": 2729769000, "total_debt": 2291808000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 17472000, "shares_outstanding": 53540795, "operating_cash_flow": 61535000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67195000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70576000, "dividends_paid": 59612000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14517000, "free_cash_flow": 128730000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93895000", "ebitda": "128023000", "netIncome": "45560000", "grossProfit": "52901000", "depreciation": "None", "totalRevenue": "261277000", "costOfRevenue": "208376000", "interestIncome": "26716000", "incomeBeforeTax": "45904000", "interestExpense": "47991000", "operatingIncome": "45368000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "344000", "reportedCurrency": "USD", "netInterestIncome": "-21275000", "nonInterestIncome": "None", "operatingExpenses": "7533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34128000", "sellingGeneralAndAdministrative": "4520000", "netIncomeFromContinuingOperations": "45560000" }, "balance": { "goodwill": "12203000", "inventory": "18635000", "commonStock": "17472000", "currentDebt": "None", "investments": "None", "totalAssets": "2747241000", "longTermDebt": "2288318000", "shortTermDebt": "3490000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "238571000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2729769000", "otherCurrentAssets": "265430000", "totalCurrentAssets": "382793000", "currentLongTermDebt": "None", "longTermInvestments": "325753000", "shortTermInvestments": "None", "currentNetReceivables": "91816000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2364448000", "currentAccountsPayable": "308405000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1431687000", "shortLongTermDebtTotal": "7624000", "totalShareholderEquity": "17472000", "capitalLeaseObligations": "7624000", "otherCurrentLiabilities": "40416000", "totalCurrentLiabilities": "370233000", "otherNonCurrentLiabilities": "43639000", "totalNonCurrentLiabilities": "2359536000", "cashAndShortTermInvestments": "6912000", "commonStockSharesOutstanding": "53540795", "intangibleAssetsExcludingGoodwill": "238571000", "cashAndCashEquivalentsAtCarryingValue": "6912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45560000", "profitLoss": "None", "dividendPayout": "59612000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-232000", "operatingCashflow": "61535000", "capitalExpenditures": "67195000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14517000", "cashflowFromInvestment": "-70576000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59612000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34799000", "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": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "income_statement": { "revenue": 246350000, "cost_of_revenue": 183983000, "gross_profit": 62367000, "ebit": 86530000, "ebitda": 114265000, "pretax_income": 44819000, "tax_provision": 245000, "net_income": 44574000, "net_income_to_common": 44574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1436000, "total_current_assets": 409847000, "total_assets": 2752889000, "short_term_debt": 4260000, "long_term_debt": 2211426000, "total_debt": 2215686000, "total_liabilities": 2720898000, "total_equity": 31991000, "shares_outstanding": 53473271, "goodwill_and_intangibles": 390413000 }, "cash_flow": { "operating_cash_flow": 107423000, "capital_expenditure": 116933000, "free_cash_flow": 224356000, "dividends_paid": 59320000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250516, "ticker_id": 1063, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86530000", "ebitda": "114265000", "netIncome": "44574000", "grossProfit": "62367000", "depreciation": "None", "totalRevenue": "246350000", "costOfRevenue": "183983000", "interestIncome": "23538000", "incomeBeforeTax": "44819000", "interestExpense": "41711000", "operatingIncome": "53436000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "245000", "reportedCurrency": "USD", "netInterestIncome": "-18173000", "nonInterestIncome": "None", "operatingExpenses": "8931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27735000", "sellingGeneralAndAdministrative": "8944000", "netIncomeFromContinuingOperations": "44574000" }, "balance": { "goodwill": "12203000", "inventory": "17139000", "commonStock": "31991000", "currentDebt": "None", "investments": "None", "totalAssets": "2752889000", "longTermDebt": "2211426000", "shortTermDebt": "4260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "378210000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2720898000", "otherCurrentAssets": "1677000", "totalCurrentAssets": "409847000", "currentLongTermDebt": "None", "longTermInvestments": "320176000", "shortTermInvestments": "None", "currentNetReceivables": "389595000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2343042000", "currentAccountsPayable": "382373000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1418134000", "shortLongTermDebtTotal": "2220438000", "totalShareholderEquity": "31991000", "capitalLeaseObligations": "9012000", "otherCurrentLiabilities": "55971000", "totalCurrentLiabilities": "442604000", "otherNonCurrentLiabilities": "36828000", "totalNonCurrentLiabilities": "2278294000", "cashAndShortTermInvestments": "1436000", "commonStockSharesOutstanding": "53473271", "intangibleAssetsExcludingGoodwill": "378210000", "cashAndCashEquivalentsAtCarryingValue": "1436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44574000", "profitLoss": "None", "dividendPayout": "59320000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1769000", "operatingCashflow": "107423000", "capitalExpenditures": "116933000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4822000", "cashflowFromInvestment": "-112916000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59320000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27097000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 246350000, "cost_of_revenue": 183983000, "gross_profit": 62367000, "research_and_development": null, "selling_general_admin": 8944000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86530000, "depreciation_amortisation": 27735000, "ebitda": 114265000, "interest_expense": 41711000, "interest_income": null, "other_non_operating": null, "pretax_income": 44819000, "tax_provision": 245000, "effective_tax_rate": null, "net_income": 44574000, "net_income_continuing_ops": 44574000, "net_income_to_common": 44574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1436000, "short_term_investments": null, "net_receivables": 389595000, "inventory": 17139000, "other_current_assets": null, "total_current_assets": 409847000, "net_ppe": null, "goodwill": 12203000, "intangible_assets": 378210000, "goodwill_and_intangibles": 390413000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2343042000, "total_assets": 2752889000, "short_term_debt": 4260000, "accounts_payable": 382373000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 442604000, "long_term_debt": 2211426000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2278294000, "total_liabilities": 2720898000, "total_debt": 2215686000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 31991000, "shares_outstanding": 53473271, "operating_cash_flow": 107423000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116933000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112916000, "dividends_paid": 59320000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4822000, "free_cash_flow": 224356000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86530000", "ebitda": "114265000", "netIncome": "44574000", "grossProfit": "62367000", "depreciation": "None", "totalRevenue": "246350000", "costOfRevenue": "183983000", "interestIncome": "23538000", "incomeBeforeTax": "44819000", "interestExpense": "41711000", "operatingIncome": "53436000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "245000", "reportedCurrency": "USD", "netInterestIncome": "-18173000", "nonInterestIncome": "None", "operatingExpenses": "8931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27735000", "sellingGeneralAndAdministrative": "8944000", "netIncomeFromContinuingOperations": "44574000" }, "balance": { "goodwill": "12203000", "inventory": "17139000", "commonStock": "31991000", "currentDebt": "None", "investments": "None", "totalAssets": "2752889000", "longTermDebt": "2211426000", "shortTermDebt": "4260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "378210000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2720898000", "otherCurrentAssets": "1677000", "totalCurrentAssets": "409847000", "currentLongTermDebt": "None", "longTermInvestments": "320176000", "shortTermInvestments": "None", "currentNetReceivables": "389595000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2343042000", "currentAccountsPayable": "382373000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1418134000", "shortLongTermDebtTotal": "2220438000", "totalShareholderEquity": "31991000", "capitalLeaseObligations": "9012000", "otherCurrentLiabilities": "55971000", "totalCurrentLiabilities": "442604000", "otherNonCurrentLiabilities": "36828000", "totalNonCurrentLiabilities": "2278294000", "cashAndShortTermInvestments": "1436000", "commonStockSharesOutstanding": "53473271", "intangibleAssetsExcludingGoodwill": "378210000", "cashAndCashEquivalentsAtCarryingValue": "1436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44574000", "profitLoss": "None", "dividendPayout": "59320000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1769000", "operatingCashflow": "107423000", "capitalExpenditures": "116933000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4822000", "cashflowFromInvestment": "-112916000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59320000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27097000", "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": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "income_statement": { "revenue": 249930000, "cost_of_revenue": 196180000, "gross_profit": 53750000, "ebit": 80317000, "ebitda": 108033000, "pretax_income": 39216000, "tax_provision": 182000, "net_income": 39034000, "net_income_to_common": 39034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2107000, "total_current_assets": 156911000, "total_assets": 2395454000, "short_term_debt": 5534000, "long_term_debt": 2145730000, "total_debt": 2151264000, "total_liabilities": 2298019000, "total_equity": 97435000, "shares_outstanding": 53633836, "goodwill_and_intangibles": 375843000 }, "cash_flow": { "operating_cash_flow": 31550000, "capital_expenditure": 60032000, "free_cash_flow": 91582000, "dividends_paid": 59302000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250517, "ticker_id": 1063, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80317000", "ebitda": "108033000", "netIncome": "39034000", "grossProfit": "53750000", "depreciation": "None", "totalRevenue": "249930000", "costOfRevenue": "196180000", "interestIncome": "22547000", "incomeBeforeTax": "39216000", "interestExpense": "41101000", "operatingIncome": "47599000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "182000", "reportedCurrency": "USD", "netInterestIncome": "-18554000", "nonInterestIncome": "None", "operatingExpenses": "6151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27716000", "sellingGeneralAndAdministrative": "8864000", "netIncomeFromContinuingOperations": "39034000" }, "balance": { "goodwill": "12203000", "inventory": "8659000", "commonStock": "97435000", "currentDebt": "None", "investments": "None", "totalAssets": "2395454000", "longTermDebt": "2145730000", "shortTermDebt": "5534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "363640000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2298019000", "otherCurrentAssets": "1528000", "totalCurrentAssets": "156911000", "currentLongTermDebt": "None", "longTermInvestments": "317466000", "shortTermInvestments": "None", "currentNetReceivables": "144617000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2238543000", "currentAccountsPayable": "59948000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1339090000", "shortLongTermDebtTotal": "2157463000", "totalShareholderEquity": "97435000", "capitalLeaseObligations": "11733000", "otherCurrentLiabilities": "22695000", "totalCurrentLiabilities": "97459000", "otherNonCurrentLiabilities": "25381000", "totalNonCurrentLiabilities": "2200560000", "cashAndShortTermInvestments": "2107000", "commonStockSharesOutstanding": "53633836", "intangibleAssetsExcludingGoodwill": "363640000", "cashAndCashEquivalentsAtCarryingValue": "2107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39034000", "profitLoss": "None", "dividendPayout": "59302000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "232000", "operatingCashflow": "31550000", "capitalExpenditures": "60032000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "199940000", "cashflowFromInvestment": "-234767000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59302000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27716000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 249930000, "cost_of_revenue": 196180000, "gross_profit": 53750000, "research_and_development": null, "selling_general_admin": 8864000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80317000, "depreciation_amortisation": 27716000, "ebitda": 108033000, "interest_expense": 41101000, "interest_income": null, "other_non_operating": null, "pretax_income": 39216000, "tax_provision": 182000, "effective_tax_rate": null, "net_income": 39034000, "net_income_continuing_ops": 39034000, "net_income_to_common": 39034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2107000, "short_term_investments": null, "net_receivables": 144617000, "inventory": 8659000, "other_current_assets": null, "total_current_assets": 156911000, "net_ppe": null, "goodwill": 12203000, "intangible_assets": 363640000, "goodwill_and_intangibles": 375843000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2238543000, "total_assets": 2395454000, "short_term_debt": 5534000, "accounts_payable": 59948000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97459000, "long_term_debt": 2145730000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2200560000, "total_liabilities": 2298019000, "total_debt": 2151264000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 97435000, "shares_outstanding": 53633836, "operating_cash_flow": 31550000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60032000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -234767000, "dividends_paid": 59302000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 199940000, "free_cash_flow": 91582000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80317000", "ebitda": "108033000", "netIncome": "39034000", "grossProfit": "53750000", "depreciation": "None", "totalRevenue": "249930000", "costOfRevenue": "196180000", "interestIncome": "22547000", "incomeBeforeTax": "39216000", "interestExpense": "41101000", "operatingIncome": "47599000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "182000", "reportedCurrency": "USD", "netInterestIncome": "-18554000", "nonInterestIncome": "None", "operatingExpenses": "6151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196180000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27716000", "sellingGeneralAndAdministrative": "8864000", "netIncomeFromContinuingOperations": "39034000" }, "balance": { "goodwill": "12203000", "inventory": "8659000", "commonStock": "97435000", "currentDebt": "None", "investments": "None", "totalAssets": "2395454000", "longTermDebt": "2145730000", "shortTermDebt": "5534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "363640000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2298019000", "otherCurrentAssets": "1528000", "totalCurrentAssets": "156911000", "currentLongTermDebt": "None", "longTermInvestments": "317466000", "shortTermInvestments": "None", "currentNetReceivables": "144617000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2238543000", "currentAccountsPayable": "59948000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1339090000", "shortLongTermDebtTotal": "2157463000", "totalShareholderEquity": "97435000", "capitalLeaseObligations": "11733000", "otherCurrentLiabilities": "22695000", "totalCurrentLiabilities": "97459000", "otherNonCurrentLiabilities": "25381000", "totalNonCurrentLiabilities": "2200560000", "cashAndShortTermInvestments": "2107000", "commonStockSharesOutstanding": "53633836", "intangibleAssetsExcludingGoodwill": "363640000", "cashAndCashEquivalentsAtCarryingValue": "2107000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39034000", "profitLoss": "None", "dividendPayout": "59302000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "232000", "operatingCashflow": "31550000", "capitalExpenditures": "60032000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "199940000", "cashflowFromInvestment": "-234767000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59302000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27716000", "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": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "income_statement": { "revenue": 209863000, "cost_of_revenue": 162067000, "gross_profit": 47796000, "ebit": 73664000, "ebitda": 98133000, "pretax_income": 35251000, "tax_provision": -54000, "net_income": 35305000, "net_income_to_common": 35305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5384000, "total_current_assets": 145892000, "total_assets": 2041559000, "short_term_debt": 5340000, "long_term_debt": 1875397000, "total_debt": 1880737000, "total_liabilities": 2006031000, "total_equity": 35528000, "shares_outstanding": 51068930, "goodwill_and_intangibles": 293661000 }, "cash_flow": { "operating_cash_flow": 49898000, "capital_expenditure": 47095000, "free_cash_flow": 96993000, "dividends_paid": 56614000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250518, "ticker_id": 1063, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73664000", "ebitda": "98133000", "netIncome": "35305000", "grossProfit": "47796000", "depreciation": "None", "totalRevenue": "209863000", "costOfRevenue": "162067000", "interestIncome": "24294000", "incomeBeforeTax": "35251000", "interestExpense": "38413000", "operatingIncome": "38015000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-54000", "reportedCurrency": "USD", "netInterestIncome": "-14119000", "nonInterestIncome": "None", "operatingExpenses": "9781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24469000", "sellingGeneralAndAdministrative": "9320000", "netIncomeFromContinuingOperations": "35305000" }, "balance": { "goodwill": "12203000", "inventory": "5427000", "commonStock": "35528000", "currentDebt": "None", "investments": "None", "totalAssets": "2041559000", "longTermDebt": "1875397000", "shortTermDebt": "5340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "281458000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2006031000", "otherCurrentAssets": "24260000", "totalCurrentAssets": "145892000", "currentLongTermDebt": "None", "longTermInvestments": "510278000", "shortTermInvestments": "None", "currentNetReceivables": "110821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1895667000", "currentAccountsPayable": "41380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1080975000", "shortLongTermDebtTotal": "1886741000", "totalShareholderEquity": "35528000", "capitalLeaseObligations": "11344000", "otherCurrentLiabilities": "42058000", "totalCurrentLiabilities": "88778000", "otherNonCurrentLiabilities": "20213000", "totalNonCurrentLiabilities": "1917253000", "cashAndShortTermInvestments": "5384000", "commonStockSharesOutstanding": "51068930", "intangibleAssetsExcludingGoodwill": "281458000", "cashAndCashEquivalentsAtCarryingValue": "5384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35305000", "profitLoss": "None", "dividendPayout": "56614000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-288000", "operatingCashflow": "49898000", "capitalExpenditures": "47095000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18220000", "cashflowFromInvestment": "-70051000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56614000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "227087000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 209863000, "cost_of_revenue": 162067000, "gross_profit": 47796000, "research_and_development": null, "selling_general_admin": 9320000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73664000, "depreciation_amortisation": 24469000, "ebitda": 98133000, "interest_expense": 38413000, "interest_income": null, "other_non_operating": null, "pretax_income": 35251000, "tax_provision": -54000, "effective_tax_rate": null, "net_income": 35305000, "net_income_continuing_ops": 35305000, "net_income_to_common": 35305000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5384000, "short_term_investments": null, "net_receivables": 110821000, "inventory": 5427000, "other_current_assets": null, "total_current_assets": 145892000, "net_ppe": null, "goodwill": 12203000, "intangible_assets": 281458000, "goodwill_and_intangibles": 293661000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1895667000, "total_assets": 2041559000, "short_term_debt": 5340000, "accounts_payable": 41380000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88778000, "long_term_debt": 1875397000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1917253000, "total_liabilities": 2006031000, "total_debt": 1880737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 35528000, "shares_outstanding": 51068930, "operating_cash_flow": 49898000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47095000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70051000, "dividends_paid": 56614000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18220000, "free_cash_flow": 96993000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73664000", "ebitda": "98133000", "netIncome": "35305000", "grossProfit": "47796000", "depreciation": "None", "totalRevenue": "209863000", "costOfRevenue": "162067000", "interestIncome": "24294000", "incomeBeforeTax": "35251000", "interestExpense": "38413000", "operatingIncome": "38015000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-54000", "reportedCurrency": "USD", "netInterestIncome": "-14119000", "nonInterestIncome": "None", "operatingExpenses": "9781000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24469000", "sellingGeneralAndAdministrative": "9320000", "netIncomeFromContinuingOperations": "35305000" }, "balance": { "goodwill": "12203000", "inventory": "5427000", "commonStock": "35528000", "currentDebt": "None", "investments": "None", "totalAssets": "2041559000", "longTermDebt": "1875397000", "shortTermDebt": "5340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "281458000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2006031000", "otherCurrentAssets": "24260000", "totalCurrentAssets": "145892000", "currentLongTermDebt": "None", "longTermInvestments": "510278000", "shortTermInvestments": "None", "currentNetReceivables": "110821000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1895667000", "currentAccountsPayable": "41380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1080975000", "shortLongTermDebtTotal": "1886741000", "totalShareholderEquity": "35528000", "capitalLeaseObligations": "11344000", "otherCurrentLiabilities": "42058000", "totalCurrentLiabilities": "88778000", "otherNonCurrentLiabilities": "20213000", "totalNonCurrentLiabilities": "1917253000", "cashAndShortTermInvestments": "5384000", "commonStockSharesOutstanding": "51068930", "intangibleAssetsExcludingGoodwill": "281458000", "cashAndCashEquivalentsAtCarryingValue": "5384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35305000", "profitLoss": "None", "dividendPayout": "56614000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-288000", "operatingCashflow": "49898000", "capitalExpenditures": "47095000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18220000", "cashflowFromInvestment": "-70051000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56614000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "227087000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24469000", "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": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "income_statement": { "revenue": 214070000, "cost_of_revenue": 166460000, "gross_profit": 47610000, "ebit": 70846000, "ebitda": 92651000, "pretax_income": 33824000, "tax_provision": 150000, "net_income": 33674000, "net_income_to_common": 33674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7317000, "total_current_assets": 85941000, "total_assets": 1960723000, "short_term_debt": 5371000, "long_term_debt": 1894257000, "total_debt": 1899628000, "total_liabilities": 2005831000, "total_equity": -45108000, "shares_outstanding": 47135101, "goodwill_and_intangibles": 299396000 }, "cash_flow": { "operating_cash_flow": 24944000, "capital_expenditure": 57060000, "free_cash_flow": 82004000, "dividends_paid": 51263000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250520, "ticker_id": 1063, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70846000", "ebitda": "92651000", "netIncome": "33674000", "grossProfit": "47610000", "depreciation": "None", "totalRevenue": "214070000", "costOfRevenue": "166460000", "interestIncome": "23470000", "incomeBeforeTax": "33824000", "interestExpense": "37022000", "operatingIncome": "31808000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "150000", "reportedCurrency": "USD", "netInterestIncome": "-13552000", "nonInterestIncome": "None", "operatingExpenses": "15802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21805000", "sellingGeneralAndAdministrative": "15745000", "netIncomeFromContinuingOperations": "33674000" }, "balance": { "goodwill": "12203000", "inventory": "4632000", "commonStock": "-115108000", "currentDebt": "None", "investments": "None", "totalAssets": "1960723000", "longTermDebt": "1894257000", "shortTermDebt": "5371000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "287193000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2005831000", "otherCurrentAssets": "1967000", "totalCurrentAssets": "85941000", "currentLongTermDebt": "None", "longTermInvestments": "322745000", "shortTermInvestments": "None", "currentNetReceivables": "72025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1874782000", "currentAccountsPayable": "36125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1055218000", "shortLongTermDebtTotal": "1905448000", "totalShareholderEquity": "-45108000", "capitalLeaseObligations": "11191000", "otherCurrentLiabilities": "28086000", "totalCurrentLiabilities": "69582000", "otherNonCurrentLiabilities": "20719000", "totalNonCurrentLiabilities": "1936249000", "cashAndShortTermInvestments": "7317000", "commonStockSharesOutstanding": "47135101", "intangibleAssetsExcludingGoodwill": "287193000", "cashAndCashEquivalentsAtCarryingValue": "7317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33674000", "profitLoss": "None", "dividendPayout": "51263000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-366000", "operatingCashflow": "24944000", "capitalExpenditures": "57060000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "276369000", "cashflowFromInvestment": "-299107000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51263000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "132202000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21805000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214070000, "cost_of_revenue": 166460000, "gross_profit": 47610000, "research_and_development": null, "selling_general_admin": 15745000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70846000, "depreciation_amortisation": 21805000, "ebitda": 92651000, "interest_expense": 37022000, "interest_income": null, "other_non_operating": null, "pretax_income": 33824000, "tax_provision": 150000, "effective_tax_rate": null, "net_income": 33674000, "net_income_continuing_ops": 33674000, "net_income_to_common": 33674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7317000, "short_term_investments": null, "net_receivables": 72025000, "inventory": 4632000, "other_current_assets": null, "total_current_assets": 85941000, "net_ppe": null, "goodwill": 12203000, "intangible_assets": 287193000, "goodwill_and_intangibles": 299396000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1874782000, "total_assets": 1960723000, "short_term_debt": 5371000, "accounts_payable": 36125000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69582000, "long_term_debt": 1894257000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1936249000, "total_liabilities": 2005831000, "total_debt": 1899628000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -45108000, "shares_outstanding": 47135101, "operating_cash_flow": 24944000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57060000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -299107000, "dividends_paid": 51263000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 276369000, "free_cash_flow": 82004000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70846000", "ebitda": "92651000", "netIncome": "33674000", "grossProfit": "47610000", "depreciation": "None", "totalRevenue": "214070000", "costOfRevenue": "166460000", "interestIncome": "23470000", "incomeBeforeTax": "33824000", "interestExpense": "37022000", "operatingIncome": "31808000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "150000", "reportedCurrency": "USD", "netInterestIncome": "-13552000", "nonInterestIncome": "None", "operatingExpenses": "15802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21805000", "sellingGeneralAndAdministrative": "15745000", "netIncomeFromContinuingOperations": "33674000" }, "balance": { "goodwill": "12203000", "inventory": "4632000", "commonStock": "-115108000", "currentDebt": "None", "investments": "None", "totalAssets": "1960723000", "longTermDebt": "1894257000", "shortTermDebt": "5371000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "287193000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2005831000", "otherCurrentAssets": "1967000", "totalCurrentAssets": "85941000", "currentLongTermDebt": "None", "longTermInvestments": "322745000", "shortTermInvestments": "None", "currentNetReceivables": "72025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1874782000", "currentAccountsPayable": "36125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1055218000", "shortLongTermDebtTotal": "1905448000", "totalShareholderEquity": "-45108000", "capitalLeaseObligations": "11191000", "otherCurrentLiabilities": "28086000", "totalCurrentLiabilities": "69582000", "otherNonCurrentLiabilities": "20719000", "totalNonCurrentLiabilities": "1936249000", "cashAndShortTermInvestments": "7317000", "commonStockSharesOutstanding": "47135101", "intangibleAssetsExcludingGoodwill": "287193000", "cashAndCashEquivalentsAtCarryingValue": "7317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33674000", "profitLoss": "None", "dividendPayout": "51263000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-366000", "operatingCashflow": "24944000", "capitalExpenditures": "57060000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "276369000", "cashflowFromInvestment": "-299107000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51263000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "132202000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21805000", "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": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "income_statement": { "revenue": 264628000, "cost_of_revenue": 191721000, "gross_profit": 72907000, "ebit": 76411000, "ebitda": 102420000, "pretax_income": 41115000, "tax_provision": 57000, "net_income": 41058000, "net_income_to_common": 41058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5111000, "total_current_assets": 96569000, "total_assets": 1623302000, "short_term_debt": 6034000, "long_term_debt": 1566346000, "total_debt": 1572380000, "total_liabilities": 1674609000, "total_equity": -51307000, "shares_outstanding": 47232507, "goodwill_and_intangibles": 343454000 }, "cash_flow": { "operating_cash_flow": 87639000, "capital_expenditure": 15602000, "free_cash_flow": 103241000, "dividends_paid": 50606000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250521, "ticker_id": 1063, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76411000", "ebitda": "102420000", "netIncome": "41058000", "grossProfit": "72907000", "depreciation": "None", "totalRevenue": "264628000", "costOfRevenue": "191721000", "interestIncome": "28000", "incomeBeforeTax": "41115000", "interestExpense": "35268000", "operatingIncome": "68461000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "57000", "reportedCurrency": "USD", "netInterestIncome": "-35268000", "nonInterestIncome": "None", "operatingExpenses": "4446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26009000", "sellingGeneralAndAdministrative": "6016000", "netIncomeFromContinuingOperations": "41058000" }, "balance": { "goodwill": "12203000", "inventory": "1756000", "commonStock": "-51307000", "currentDebt": "None", "investments": "None", "totalAssets": "1623302000", "longTermDebt": "1566346000", "shortTermDebt": "6034000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "331251000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1674609000", "otherCurrentAssets": "1150000", "totalCurrentAssets": "96569000", "currentLongTermDebt": "None", "longTermInvestments": "235911000", "shortTermInvestments": "None", "currentNetReceivables": "88552000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1526733000", "currentAccountsPayable": "26236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1579036000", "totalShareholderEquity": "-51307000", "capitalLeaseObligations": "12690000", "otherCurrentLiabilities": "37758000", "totalCurrentLiabilities": "70028000", "otherNonCurrentLiabilities": "21168000", "totalNonCurrentLiabilities": "1604581000", "cashAndShortTermInvestments": "5111000", "commonStockSharesOutstanding": "47232507", "intangibleAssetsExcludingGoodwill": "331251000", "cashAndCashEquivalentsAtCarryingValue": "5111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41058000", "profitLoss": "None", "dividendPayout": "50606000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-636000", "operatingCashflow": "87639000", "capitalExpenditures": "15602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86640000", "cashflowFromInvestment": "-5560000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50606000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26009000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 264628000, "cost_of_revenue": 191721000, "gross_profit": 72907000, "research_and_development": null, "selling_general_admin": 6016000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76411000, "depreciation_amortisation": 26009000, "ebitda": 102420000, "interest_expense": 35268000, "interest_income": null, "other_non_operating": null, "pretax_income": 41115000, "tax_provision": 57000, "effective_tax_rate": null, "net_income": 41058000, "net_income_continuing_ops": 41058000, "net_income_to_common": 41058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5111000, "short_term_investments": null, "net_receivables": 88552000, "inventory": 1756000, "other_current_assets": null, "total_current_assets": 96569000, "net_ppe": null, "goodwill": 12203000, "intangible_assets": 331251000, "goodwill_and_intangibles": 343454000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1526733000, "total_assets": 1623302000, "short_term_debt": 6034000, "accounts_payable": 26236000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70028000, "long_term_debt": 1566346000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1604581000, "total_liabilities": 1674609000, "total_debt": 1572380000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -51307000, "shares_outstanding": 47232507, "operating_cash_flow": 87639000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15602000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5560000, "dividends_paid": 50606000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86640000, "free_cash_flow": 103241000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76411000", "ebitda": "102420000", "netIncome": "41058000", "grossProfit": "72907000", "depreciation": "None", "totalRevenue": "264628000", "costOfRevenue": "191721000", "interestIncome": "28000", "incomeBeforeTax": "41115000", "interestExpense": "35268000", "operatingIncome": "68461000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "57000", "reportedCurrency": "USD", "netInterestIncome": "-35268000", "nonInterestIncome": "None", "operatingExpenses": "4446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "191721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26009000", "sellingGeneralAndAdministrative": "6016000", "netIncomeFromContinuingOperations": "41058000" }, "balance": { "goodwill": "12203000", "inventory": "1756000", "commonStock": "-51307000", "currentDebt": "None", "investments": "None", "totalAssets": "1623302000", "longTermDebt": "1566346000", "shortTermDebt": "6034000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "331251000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1674609000", "otherCurrentAssets": "1150000", "totalCurrentAssets": "96569000", "currentLongTermDebt": "None", "longTermInvestments": "235911000", "shortTermInvestments": "None", "currentNetReceivables": "88552000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1526733000", "currentAccountsPayable": "26236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1579036000", "totalShareholderEquity": "-51307000", "capitalLeaseObligations": "12690000", "otherCurrentLiabilities": "37758000", "totalCurrentLiabilities": "70028000", "otherNonCurrentLiabilities": "21168000", "totalNonCurrentLiabilities": "1604581000", "cashAndShortTermInvestments": "5111000", "commonStockSharesOutstanding": "47232507", "intangibleAssetsExcludingGoodwill": "331251000", "cashAndCashEquivalentsAtCarryingValue": "5111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41058000", "profitLoss": "None", "dividendPayout": "50606000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-636000", "operatingCashflow": "87639000", "capitalExpenditures": "15602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86640000", "cashflowFromInvestment": "-5560000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50606000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26009000", "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": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "income_statement": { "revenue": 252075000, "cost_of_revenue": 180554000, "gross_profit": 71521000, "ebit": 73203000, "ebitda": 101501000, "pretax_income": 32974000, "tax_provision": 326000, "net_income": 32648000, "net_income_to_common": 32648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9672000, "total_current_assets": 105523000, "total_assets": 1654371000, "short_term_debt": 6442000, "long_term_debt": 1601226000, "total_debt": 1607668000, "total_liabilities": 1696838000, "total_equity": -42467000, "shares_outstanding": 44422817, "goodwill_and_intangibles": 349507000 }, "cash_flow": { "operating_cash_flow": 43858000, "capital_expenditure": 12036000, "free_cash_flow": 55894000, "dividends_paid": 46210000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250522, "ticker_id": 1063, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73203000", "ebitda": "101501000", "netIncome": "32648000", "grossProfit": "71521000", "depreciation": "None", "totalRevenue": "252075000", "costOfRevenue": "180554000", "interestIncome": "0", "incomeBeforeTax": "32974000", "interestExpense": "40229000", "operatingIncome": "64542000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "326000", "reportedCurrency": "USD", "netInterestIncome": "-40229000", "nonInterestIncome": "None", "operatingExpenses": "6979000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180554000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28298000", "sellingGeneralAndAdministrative": "4863000", "netIncomeFromContinuingOperations": "32648000" }, "balance": { "goodwill": "12203000", "inventory": "1655000", "commonStock": "-42467000", "currentDebt": "None", "investments": "None", "totalAssets": "1654371000", "longTermDebt": "1601226000", "shortTermDebt": "6442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "337304000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1696838000", "otherCurrentAssets": "615000", "totalCurrentAssets": "105523000", "currentLongTermDebt": "None", "longTermInvestments": "238185000", "shortTermInvestments": "None", "currentNetReceivables": "93581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1548848000", "currentAccountsPayable": "26313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1615035000", "totalShareholderEquity": "-42467000", "capitalLeaseObligations": "13809000", "otherCurrentLiabilities": "24446000", "totalCurrentLiabilities": "57201000", "otherNonCurrentLiabilities": "20819000", "totalNonCurrentLiabilities": "1639637000", "cashAndShortTermInvestments": "9672000", "commonStockSharesOutstanding": "44422817", "intangibleAssetsExcludingGoodwill": "337304000", "cashAndCashEquivalentsAtCarryingValue": "9672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32648000", "profitLoss": "None", "dividendPayout": "46210000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "670000", "operatingCashflow": "43858000", "capitalExpenditures": "12036000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28080000", "cashflowFromInvestment": "-9861000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46210000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28298000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 252075000, "cost_of_revenue": 180554000, "gross_profit": 71521000, "research_and_development": null, "selling_general_admin": 4863000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73203000, "depreciation_amortisation": 28298000, "ebitda": 101501000, "interest_expense": 40229000, "interest_income": null, "other_non_operating": null, "pretax_income": 32974000, "tax_provision": 326000, "effective_tax_rate": null, "net_income": 32648000, "net_income_continuing_ops": 32648000, "net_income_to_common": 32648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9672000, "short_term_investments": null, "net_receivables": 93581000, "inventory": 1655000, "other_current_assets": null, "total_current_assets": 105523000, "net_ppe": null, "goodwill": 12203000, "intangible_assets": 337304000, "goodwill_and_intangibles": 349507000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1548848000, "total_assets": 1654371000, "short_term_debt": 6442000, "accounts_payable": 26313000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57201000, "long_term_debt": 1601226000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1639637000, "total_liabilities": 1696838000, "total_debt": 1607668000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -42467000, "shares_outstanding": 44422817, "operating_cash_flow": 43858000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12036000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9861000, "dividends_paid": 46210000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28080000, "free_cash_flow": 55894000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73203000", "ebitda": "101501000", "netIncome": "32648000", "grossProfit": "71521000", "depreciation": "None", "totalRevenue": "252075000", "costOfRevenue": "180554000", "interestIncome": "0", "incomeBeforeTax": "32974000", "interestExpense": "40229000", "operatingIncome": "64542000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "326000", "reportedCurrency": "USD", "netInterestIncome": "-40229000", "nonInterestIncome": "None", "operatingExpenses": "6979000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180554000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28298000", "sellingGeneralAndAdministrative": "4863000", "netIncomeFromContinuingOperations": "32648000" }, "balance": { "goodwill": "12203000", "inventory": "1655000", "commonStock": "-42467000", "currentDebt": "None", "investments": "None", "totalAssets": "1654371000", "longTermDebt": "1601226000", "shortTermDebt": "6442000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "337304000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1696838000", "otherCurrentAssets": "615000", "totalCurrentAssets": "105523000", "currentLongTermDebt": "None", "longTermInvestments": "238185000", "shortTermInvestments": "None", "currentNetReceivables": "93581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1548848000", "currentAccountsPayable": "26313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1615035000", "totalShareholderEquity": "-42467000", "capitalLeaseObligations": "13809000", "otherCurrentLiabilities": "24446000", "totalCurrentLiabilities": "57201000", "otherNonCurrentLiabilities": "20819000", "totalNonCurrentLiabilities": "1639637000", "cashAndShortTermInvestments": "9672000", "commonStockSharesOutstanding": "44422817", "intangibleAssetsExcludingGoodwill": "337304000", "cashAndCashEquivalentsAtCarryingValue": "9672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32648000", "profitLoss": "None", "dividendPayout": "46210000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "670000", "operatingCashflow": "43858000", "capitalExpenditures": "12036000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28080000", "cashflowFromInvestment": "-9861000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46210000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28298000", "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": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "income_statement": { "revenue": 254149000, "cost_of_revenue": 179800000, "gross_profit": 74349000, "ebit": 61331000, "ebitda": 86101000, "pretax_income": 22668000, "tax_provision": 520000, "net_income": 22148000, "net_income_to_common": 22148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3755000, "total_current_assets": 76269000, "total_assets": 1642246000, "short_term_debt": 36697000, "long_term_debt": 1673789000, "total_debt": 1710486000, "total_liabilities": 1804115000, "total_equity": -161869000, "shares_outstanding": 43625012, "goodwill_and_intangibles": 355230000 }, "cash_flow": { "operating_cash_flow": 114689000, "capital_expenditure": 39201000, "free_cash_flow": 153890000, "dividends_paid": 45651000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250523, "ticker_id": 1063, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61331000", "ebitda": "86101000", "netIncome": "22148000", "grossProfit": "74349000", "depreciation": "None", "totalRevenue": "254149000", "costOfRevenue": "179800000", "interestIncome": "None", "incomeBeforeTax": "22668000", "interestExpense": "38663000", "operatingIncome": "52516000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "520000", "reportedCurrency": "USD", "netInterestIncome": "-38663000", "nonInterestIncome": "None", "operatingExpenses": "21833000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24770000", "sellingGeneralAndAdministrative": "5100000", "netIncomeFromContinuingOperations": "22148000" }, "balance": { "goodwill": "12203000", "inventory": "2264000", "commonStock": "-161869000", "currentDebt": "None", "investments": "None", "totalAssets": "1642246000", "longTermDebt": "1673789000", "shortTermDebt": "36697000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "343027000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1804115000", "otherCurrentAssets": "676000", "totalCurrentAssets": "76269000", "currentLongTermDebt": "30000000", "longTermInvestments": "241337000", "shortTermInvestments": "None", "currentNetReceivables": "69574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1565977000", "currentAccountsPayable": "26290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1718821000", "totalShareholderEquity": "-161869000", "capitalLeaseObligations": "15032000", "otherCurrentLiabilities": "27603000", "totalCurrentLiabilities": "90590000", "otherNonCurrentLiabilities": "21363000", "totalNonCurrentLiabilities": "1713525000", "cashAndShortTermInvestments": "3755000", "commonStockSharesOutstanding": "43625012", "intangibleAssetsExcludingGoodwill": "343027000", "cashAndCashEquivalentsAtCarryingValue": "3755000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22148000", "profitLoss": "None", "dividendPayout": "45651000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2159000", "operatingCashflow": "114689000", "capitalExpenditures": "39201000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81121000", "cashflowFromInvestment": "-33995000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45651000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24770000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 254149000, "cost_of_revenue": 179800000, "gross_profit": 74349000, "research_and_development": null, "selling_general_admin": 5100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61331000, "depreciation_amortisation": 24770000, "ebitda": 86101000, "interest_expense": 38663000, "interest_income": null, "other_non_operating": null, "pretax_income": 22668000, "tax_provision": 520000, "effective_tax_rate": null, "net_income": 22148000, "net_income_continuing_ops": 22148000, "net_income_to_common": 22148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3755000, "short_term_investments": null, "net_receivables": 69574000, "inventory": 2264000, "other_current_assets": null, "total_current_assets": 76269000, "net_ppe": null, "goodwill": 12203000, "intangible_assets": 343027000, "goodwill_and_intangibles": 355230000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1565977000, "total_assets": 1642246000, "short_term_debt": 36697000, "accounts_payable": 26290000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90590000, "long_term_debt": 1673789000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1713525000, "total_liabilities": 1804115000, "total_debt": 1710486000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -161869000, "shares_outstanding": 43625012, "operating_cash_flow": 114689000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39201000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33995000, "dividends_paid": 45651000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81121000, "free_cash_flow": 153890000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61331000", "ebitda": "86101000", "netIncome": "22148000", "grossProfit": "74349000", "depreciation": "None", "totalRevenue": "254149000", "costOfRevenue": "179800000", "interestIncome": "None", "incomeBeforeTax": "22668000", "interestExpense": "38663000", "operatingIncome": "52516000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "520000", "reportedCurrency": "USD", "netInterestIncome": "-38663000", "nonInterestIncome": "None", "operatingExpenses": "21833000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24770000", "sellingGeneralAndAdministrative": "5100000", "netIncomeFromContinuingOperations": "22148000" }, "balance": { "goodwill": "12203000", "inventory": "2264000", "commonStock": "-161869000", "currentDebt": "None", "investments": "None", "totalAssets": "1642246000", "longTermDebt": "1673789000", "shortTermDebt": "36697000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "343027000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1804115000", "otherCurrentAssets": "676000", "totalCurrentAssets": "76269000", "currentLongTermDebt": "30000000", "longTermInvestments": "241337000", "shortTermInvestments": "None", "currentNetReceivables": "69574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1565977000", "currentAccountsPayable": "26290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1718821000", "totalShareholderEquity": "-161869000", "capitalLeaseObligations": "15032000", "otherCurrentLiabilities": "27603000", "totalCurrentLiabilities": "90590000", "otherNonCurrentLiabilities": "21363000", "totalNonCurrentLiabilities": "1713525000", "cashAndShortTermInvestments": "3755000", "commonStockSharesOutstanding": "43625012", "intangibleAssetsExcludingGoodwill": "343027000", "cashAndCashEquivalentsAtCarryingValue": "3755000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22148000", "profitLoss": "None", "dividendPayout": "45651000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2159000", "operatingCashflow": "114689000", "capitalExpenditures": "39201000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81121000", "cashflowFromInvestment": "-33995000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45651000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24770000", "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": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "income_statement": { "revenue": 275824000, "cost_of_revenue": 206500000, "gross_profit": 69324000, "ebit": 71853000, "ebitda": 98241000, "pretax_income": 34952000, "tax_provision": 127000, "net_income": 34825000, "net_income_to_common": 34825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4182000, "total_current_assets": 117641000, "total_assets": 1709464000, "short_term_debt": 23052000, "long_term_debt": 1726429000, "total_debt": 1749481000, "total_liabilities": 1848616000, "total_equity": -139152000, "shares_outstanding": 43604792, "goodwill_and_intangibles": 374918000 }, "cash_flow": { "operating_cash_flow": 46828000, "capital_expenditure": 4359000, "free_cash_flow": 51187000, "dividends_paid": 45270000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250525, "ticker_id": 1063, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71853000", "ebitda": "98241000", "netIncome": "34825000", "grossProfit": "69324000", "depreciation": "None", "totalRevenue": "275824000", "costOfRevenue": "206500000", "interestIncome": "27605000", "incomeBeforeTax": "34952000", "interestExpense": "36901000", "operatingIncome": "62554000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "127000", "reportedCurrency": "USD", "netInterestIncome": "-36901000", "nonInterestIncome": "None", "operatingExpenses": "6770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26388000", "sellingGeneralAndAdministrative": "5545000", "netIncomeFromContinuingOperations": "34825000" }, "balance": { "goodwill": "27051000", "inventory": "4136999", "commonStock": "-139152000", "currentDebt": "None", "investments": "None", "totalAssets": "1709464000", "longTermDebt": "1726429000", "shortTermDebt": "23052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "347867000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1848616000", "otherCurrentAssets": "962001", "totalCurrentAssets": "117641000", "currentLongTermDebt": "15000000", "longTermInvestments": "241937000", "shortTermInvestments": "None", "currentNetReceivables": "108360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1591823000", "currentAccountsPayable": "27989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "957679000", "shortLongTermDebtTotal": "1758709000", "totalShareholderEquity": "-139152000", "capitalLeaseObligations": "17280000", "otherCurrentLiabilities": "34323000", "totalCurrentLiabilities": "85364000", "otherNonCurrentLiabilities": "17733000", "totalNonCurrentLiabilities": "1763252000", "cashAndShortTermInvestments": "4182000", "commonStockSharesOutstanding": "43604792", "intangibleAssetsExcludingGoodwill": "347867000", "cashAndCashEquivalentsAtCarryingValue": "4182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34825000", "profitLoss": "None", "dividendPayout": "45270000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-626000", "operatingCashflow": "46828000", "capitalExpenditures": "4359000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49620000", "cashflowFromInvestment": "-741000", "stockBasedCompensation": "-44774000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45270000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26388000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 275824000, "cost_of_revenue": 206500000, "gross_profit": 69324000, "research_and_development": null, "selling_general_admin": 5545000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71853000, "depreciation_amortisation": 26388000, "ebitda": 98241000, "interest_expense": 36901000, "interest_income": null, "other_non_operating": null, "pretax_income": 34952000, "tax_provision": 127000, "effective_tax_rate": null, "net_income": 34825000, "net_income_continuing_ops": 34825000, "net_income_to_common": 34825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4182000, "short_term_investments": null, "net_receivables": 108360000, "inventory": 4136999, "other_current_assets": null, "total_current_assets": 117641000, "net_ppe": null, "goodwill": 27051000, "intangible_assets": 347867000, "goodwill_and_intangibles": 374918000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1591823000, "total_assets": 1709464000, "short_term_debt": 23052000, "accounts_payable": 27989000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85364000, "long_term_debt": 1726429000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1763252000, "total_liabilities": 1848616000, "total_debt": 1749481000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -139152000, "shares_outstanding": 43604792, "operating_cash_flow": 46828000, "stock_based_compensation": -44774000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4359000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -741000, "dividends_paid": 45270000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49620000, "free_cash_flow": 51187000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71853000", "ebitda": "98241000", "netIncome": "34825000", "grossProfit": "69324000", "depreciation": "None", "totalRevenue": "275824000", "costOfRevenue": "206500000", "interestIncome": "27605000", "incomeBeforeTax": "34952000", "interestExpense": "36901000", "operatingIncome": "62554000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "127000", "reportedCurrency": "USD", "netInterestIncome": "-36901000", "nonInterestIncome": "None", "operatingExpenses": "6770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26388000", "sellingGeneralAndAdministrative": "5545000", "netIncomeFromContinuingOperations": "34825000" }, "balance": { "goodwill": "27051000", "inventory": "4136999", "commonStock": "-139152000", "currentDebt": "None", "investments": "None", "totalAssets": "1709464000", "longTermDebt": "1726429000", "shortTermDebt": "23052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "347867000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1848616000", "otherCurrentAssets": "962001", "totalCurrentAssets": "117641000", "currentLongTermDebt": "15000000", "longTermInvestments": "241937000", "shortTermInvestments": "None", "currentNetReceivables": "108360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1591823000", "currentAccountsPayable": "27989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "957679000", "shortLongTermDebtTotal": "1758709000", "totalShareholderEquity": "-139152000", "capitalLeaseObligations": "17280000", "otherCurrentLiabilities": "34323000", "totalCurrentLiabilities": "85364000", "otherNonCurrentLiabilities": "17733000", "totalNonCurrentLiabilities": "1763252000", "cashAndShortTermInvestments": "4182000", "commonStockSharesOutstanding": "43604792", "intangibleAssetsExcludingGoodwill": "347867000", "cashAndCashEquivalentsAtCarryingValue": "4182000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34825000", "profitLoss": "None", "dividendPayout": "45270000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-626000", "operatingCashflow": "46828000", "capitalExpenditures": "4359000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49620000", "cashflowFromInvestment": "-741000", "stockBasedCompensation": "-44774000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45270000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26388000", "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": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "income_statement": { "revenue": 246911000, "cost_of_revenue": 179070000, "gross_profit": 67841000, "ebit": 67251000, "ebitda": 92780000, "pretax_income": 32152000, "tax_provision": 256000, "net_income": 31896000, "net_income_to_common": 31896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7715000, "total_current_assets": 85434000, "total_assets": 1692556000, "short_term_debt": 23167999, "long_term_debt": 1729338000, "total_debt": 1752505999, "total_liabilities": 1822058000, "total_equity": -129502000, "shares_outstanding": 43597282, "goodwill_and_intangibles": 380205000 }, "cash_flow": { "operating_cash_flow": 34612000, "capital_expenditure": 28369000, "free_cash_flow": 62981000, "dividends_paid": 44664000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250526, "ticker_id": 1063, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:20.889552+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67251000", "ebitda": "92780000", "netIncome": "31896000", "grossProfit": "67841000", "depreciation": "None", "totalRevenue": "246911000", "costOfRevenue": "179070000", "interestIncome": "27814000", "incomeBeforeTax": "32152000", "interestExpense": "35099000", "operatingIncome": "59947000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "256000", "reportedCurrency": "USD", "netInterestIncome": "-35099000", "nonInterestIncome": "None", "operatingExpenses": "7894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7304000", "costofGoodsAndServicesSold": "179070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25529000", "sellingGeneralAndAdministrative": "6611000", "netIncomeFromContinuingOperations": "31896000" }, "balance": { "goodwill": "27051000", "inventory": "3078000", "commonStock": "-129502000", "currentDebt": "None", "investments": "None", "totalAssets": "1692556000", "longTermDebt": "1729338000", "shortTermDebt": "23167999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "353154000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1822058000", "otherCurrentAssets": "1395000", "totalCurrentAssets": "85434000", "currentLongTermDebt": "15000000", "longTermInvestments": "242747000", "shortTermInvestments": "None", "currentNetReceivables": "73246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1607122000", "currentAccountsPayable": "14510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "964374000", "shortLongTermDebtTotal": "1762983999", "totalShareholderEquity": "-129502000", "capitalLeaseObligations": "18646000", "otherCurrentLiabilities": "18766001", "totalCurrentLiabilities": "56444000", "otherNonCurrentLiabilities": "16113000", "totalNonCurrentLiabilities": "1765614000", "cashAndShortTermInvestments": "7715000", "commonStockSharesOutstanding": "43597282", "intangibleAssetsExcludingGoodwill": "353154000", "cashAndCashEquivalentsAtCarryingValue": "7715000", "accumulatedDepreciationAmortizationPPE": "-350233000" }, "cashflow": { "netIncome": "31896000", "profitLoss": "None", "dividendPayout": "44664000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-182000", "operatingCashflow": "34612000", "capitalExpenditures": "28369000", "changeInReceivables": "-17187000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9947000", "cashflowFromInvestment": "-27914000", "stockBasedCompensation": "1044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44664000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3249000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 246911000, "cost_of_revenue": 179070000, "gross_profit": 67841000, "research_and_development": null, "selling_general_admin": 6611000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67251000, "depreciation_amortisation": 25529000, "ebitda": 92780000, "interest_expense": 35099000, "interest_income": null, "other_non_operating": null, "pretax_income": 32152000, "tax_provision": 256000, "effective_tax_rate": null, "net_income": 31896000, "net_income_continuing_ops": 31896000, "net_income_to_common": 31896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7715000, "short_term_investments": null, "net_receivables": 73246000, "inventory": 3078000, "other_current_assets": null, "total_current_assets": 85434000, "net_ppe": null, "goodwill": 27051000, "intangible_assets": 353154000, "goodwill_and_intangibles": 380205000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1607122000, "total_assets": 1692556000, "short_term_debt": 23167999, "accounts_payable": 14510000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56444000, "long_term_debt": 1729338000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1765614000, "total_liabilities": 1822058000, "total_debt": 1752505999, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -129502000, "shares_outstanding": 43597282, "operating_cash_flow": 34612000, "stock_based_compensation": 1044000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28369000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27914000, "dividends_paid": 44664000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9947000, "free_cash_flow": 62981000, "net_change_in_cash": -3249000 }, "raw_data": { "income": { "ebit": "67251000", "ebitda": "92780000", "netIncome": "31896000", "grossProfit": "67841000", "depreciation": "None", "totalRevenue": "246911000", "costOfRevenue": "179070000", "interestIncome": "27814000", "incomeBeforeTax": "32152000", "interestExpense": "35099000", "operatingIncome": "59947000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "256000", "reportedCurrency": "USD", "netInterestIncome": "-35099000", "nonInterestIncome": "None", "operatingExpenses": "7894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7304000", "costofGoodsAndServicesSold": "179070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25529000", "sellingGeneralAndAdministrative": "6611000", "netIncomeFromContinuingOperations": "31896000" }, "balance": { "goodwill": "27051000", "inventory": "3078000", "commonStock": "-129502000", "currentDebt": "None", "investments": "None", "totalAssets": "1692556000", "longTermDebt": "1729338000", "shortTermDebt": "23167999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "353154000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1822058000", "otherCurrentAssets": "1395000", "totalCurrentAssets": "85434000", "currentLongTermDebt": "15000000", "longTermInvestments": "242747000", "shortTermInvestments": "None", "currentNetReceivables": "73246000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1607122000", "currentAccountsPayable": "14510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "964374000", "shortLongTermDebtTotal": "1762983999", "totalShareholderEquity": "-129502000", "capitalLeaseObligations": "18646000", "otherCurrentLiabilities": "18766001", "totalCurrentLiabilities": "56444000", "otherNonCurrentLiabilities": "16113000", "totalNonCurrentLiabilities": "1765614000", "cashAndShortTermInvestments": "7715000", "commonStockSharesOutstanding": "43597282", "intangibleAssetsExcludingGoodwill": "353154000", "cashAndCashEquivalentsAtCarryingValue": "7715000", "accumulatedDepreciationAmortizationPPE": "-350233000" }, "cashflow": { "netIncome": "31896000", "profitLoss": "None", "dividendPayout": "44664000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-182000", "operatingCashflow": "34612000", "capitalExpenditures": "28369000", "changeInReceivables": "-17187000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9947000", "cashflowFromInvestment": "-27914000", "stockBasedCompensation": "1044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44664000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3249000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/", "rank_field": "-eps_growth_5y_cagr" }, { "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" ] } } }