{ "ticker": { "uuid": "9915a546-f0de-482d-8702-8b7c1d3b0219", "symbol": "SHO", "name": "Sunstone Hotel Investors Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Hotel & Motel", "page_url": "https://sharemaestro.com/factors/ticker/9915a546-f0de-482d-8702-8b7c1d3b0219/", "api_url": "https://sharemaestro.com/factors/api/tickers/9915a546-f0de-482d-8702-8b7c1d3b0219/" }, "ticker_metadata": { "id": 3602, "uuid": "9915a546-f0de-482d-8702-8b7c1d3b0219", "symbol": "SHO", "name": "Sunstone Hotel Investors Inc", "asset_type": "equity", "market_cap": 2026849000, "stock_exchange_id": 3, "industry": "Reit - Hotel & Motel", "sector": "Real Estate", "description": "Sunstone Hotel Investors, Inc. is a lodging real estate investment trust (REIT) that, as of the date of this release, has interests in 19 hotels with 9,997 rooms.", "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": "9915a546-f0de-482d-8702-8b7c1d3b0219", "symbol": "SHO", "name": "Sunstone Hotel Investors Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Hotel & Motel", "page_url": "https://sharemaestro.com/factors/ticker/9915a546-f0de-482d-8702-8b7c1d3b0219/", "api_url": "https://sharemaestro.com/factors/api/tickers/9915a546-f0de-482d-8702-8b7c1d3b0219/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.22, "value": 0.25, "quality": 0.16, "momentum": 0.77, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 11.48, "market_cap": 2165908640, "pe_ratio": 57.1933, "earnings_yield": 0.0175, "ebitda_to_ev": 0.0745, "shareholder_yield": 0.0397, "roe": 0.0199, "piotroski_f_score": 5, "momentum_12_1": 0.2447, "volatility_252d": 0.2255 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:44.474209+00:00", "batch_id": "" }, "size": { "price_close": 11.48, "market_cap": 2165908640, "market_cap_usd": 2165908640, "enterprise_value": 3024300640, "shares_outstanding": 188668000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 57.1933, "pb_ratio": 1.1374, "ptbv_ratio": 1.1379, "ps_ratio": 2.1972, "pcf_ratio": 11.0974, "pfcf_ratio": 7.9283, "ev_ebitda": 13.4306, "ev_ebit": 33.9367, "ev_sales": 3.068, "ev_fcf": 11.0704, "earnings_yield": 0.0175, "fcf_yield": 0.0903, "price_to_sales": 2.1972, "price_to_book": 1.1374, "price_to_cashflow": 11.0974, "ebitda_to_ev": 0.0745, "sales_yield": 0.3259 }, "yield": { "dividend_yield": 0.0397, "buyback_yield": 0, "shareholder_yield": 0.0397, "debt_paydown_yield": null, "total_yield": 0.0397 }, "quality": { "gross_margin": 0.0623, "operating_margin": 0.0904, "net_margin": 0.0384, "ebitda_margin": 0.2284, "fcf_margin": 0.2771, "roe": 0.0199, "roa": 0.0126, "roic": 0.0321, "roc_greenblatt": null, "asset_turnover": 0.3275, "cash_conversion": 7.2138, "accruals_ratio": -0.0523, "sbc_to_revenue": 0.0086, "piotroski_f_score": 5, "altman_z_score": 1.3636, "earnings_stability_5y": 0.979, "revenue_stability_5y": 0.3749, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0204, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5807, "net_debt_to_ebitda": 3.812, "debt_to_assets": 0.3154, "interest_coverage": 1.7472, "current_ratio": 2.6131, "quick_ratio": 2.4865, "net_debt": 858392000, "local_beta": 0.0018, "volatility_252d": 0.2255, "volatility_60d": 0.5226, "max_drawdown_12m": -0.0905, "risk_adjusted_momentum": 1.0855 }, "growth": { "revenue_growth_1y": 0.0683, "revenue_growth_3y_cagr": 0.0173, "revenue_growth_5y_cagr": 0.2908, "eps_growth_1y": 0.0673, "eps_growth_3y_cagr": -0.3447, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5883, "book_value_growth_1y": -0.0362, "revenue_growth": 0.0683, "earnings_growth": 0.0673 }, "momentum": { "price_return_1m": 0.0944, "price_return_3m": 0.2361, "price_return_6m": 0.3115, "price_return_9m": 0.2368, "price_return_12m": 0.3622, "price_return_12m_ex1m": 0.2447, "momentum_6m": 0.3115, "momentum_12m": 0.3622, "momentum_12_1": 0.2447, "distance_from_52w_high": 0, "distance_from_52w_low": 0.4071, "relative_strength": 0.2622 }, "raw_ttm": { "revenue_ttm": 985770000, "gross_profit_ttm": 61369000, "ebit_ttm": 89116000, "ebitda_ttm": 225180000, "net_income_ttm": 37870000, "eps_diluted_ttm": 0.2007, "operating_cash_flow_ttm": 195172000, "capital_expenditure_ttm": 78015000, "fcf_ttm": 273187000, "dividends_paid_ttm": 86000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 51006000, "cash_and_equivalents": 91134000, "total_current_assets": 240710000, "total_current_liabilities": 92118000, "net_ppe": null, "total_assets": 3010143000, "total_debt": 949526000, "total_equity": 1904299000, "net_working_capital": 64269000, "book_value_per_share": 10.0934, "retained_earnings": -636333000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1903369000, "tangible_book_per_share": 10.0885 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 87, "rank_pb": 26, "rank_ptbv": 21, "rank_ps": 51, "rank_pcf": 49, "rank_ev_ebitda": 57, "rank_ev_ebit": 86, "rank_earnings_yield": 87, "rank_fcf_yield": 45, "rank_dividend_yield": 19, "rank_shareholder_yield": 19, "rank_total_yield": 20, "rank_roe": 68, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 95, "rank_fcf_margin": 33, "rank_piotroski": 63, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 57, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 31, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 30 }, "composites": { "value_composite": 75, "quality_composite": 84, "momentum_composite": 23, "growth_composite": 70, "yield_composite": 13, "svqf_composite": 94, "vc1_composite": 71, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 78, "quality_value_composite": 0.2, "os_score": 0.22, "value_percentile": 0.25, "quality_percentile": 0.16, "momentum_percentile": 0.77, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5023, "ticker_id": 3602, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:44.474209+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.48, "market_cap": 2165908640, "market_cap_usd": 2165908640, "enterprise_value": 3024300640, "shares_outstanding": 188668000, "fx_rate_to_usd": null, "pe_ratio": 57.19325693, "pb_ratio": 1.13737845, "ptbv_ratio": 1.13793418, "ps_ratio": 2.19717443, "pcf_ratio": 11.09743529, "pfcf_ratio": 7.92830054, "ev_ebitda": 13.4305917, "ev_ebit": 33.936674, "ev_sales": 3.06795768, "ev_fcf": 11.07044127, "earnings_yield": 0.01748458, "fcf_yield": 0.09033064, "dividend_yield": 0.0397062, "buyback_yield": 0, "shareholder_yield": 0.0397062, "debt_paydown_yield": null, "total_yield": 0.0397062, "gross_margin": 0.06225489, "operating_margin": 0.09040243, "net_margin": 0.03841667, "ebitda_margin": 0.22843057, "fcf_margin": 0.27713057, "roe": 0.01988658, "roa": 0.0125808, "roic": 0.03205382, "roc_greenblatt": null, "asset_turnover": 0.32748278, "cash_conversion": 7.2138104, "accruals_ratio": -0.05225732, "sbc_to_revenue": 0.00864705, "debt_to_equity": 0.58070923, "net_debt_to_ebitda": 3.81202593, "debt_to_assets": 0.31544216, "interest_coverage": 1.747167, "current_ratio": 2.61306151, "quick_ratio": 2.48654986, "net_debt": 858392000, "revenue_growth_1y": 0.06834448, "revenue_growth_3y_cagr": 0.01726957, "revenue_growth_5y_cagr": 0.29083032, "eps_growth_1y": 0.06730173, "eps_growth_3y_cagr": -0.34465484, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5883289, "book_value_growth_1y": -0.03615913, "piotroski_f_score": 5, "altman_z_score": 1.36362321, "earnings_stability_5y": 0.978954, "revenue_stability_5y": 0.374921, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0943756, "price_return_3m": 0.23610991, "price_return_6m": 0.31146043, "price_return_9m": 0.23680241, "price_return_12m": 0.3621909, "price_return_12m_ex1m": 0.24471973, "distance_from_52w_high": 0, "distance_from_52w_low": 0.40712141, "relative_strength": 0.26222732, "local_beta": 0.0018, "volatility_252d": 0.225454, "volatility_60d": 0.522587, "max_drawdown_12m": -0.09053667, "revenue_ttm": 985770000, "gross_profit_ttm": 61369000, "ebit_ttm": 89116000, "ebitda_ttm": 225180000, "net_income_ttm": 37870000, "eps_diluted_ttm": 0.20072296, "operating_cash_flow_ttm": 195172000, "capital_expenditure_ttm": 78015000, "fcf_ttm": 273187000, "dividends_paid_ttm": 86000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 51006000, "cash_and_equivalents": 91134000, "total_current_assets": 240710000, "total_current_liabilities": 92118000, "net_ppe": null, "total_assets": 3010143000, "total_debt": 949526000, "total_equity": 1904299000, "net_working_capital": 64269000, "book_value_per_share": 10.09338627, "retained_earnings": -636333000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1903369000, "tangible_book_per_share": 10.08845697, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 87, "rank_pb": 26, "rank_ptbv": 21, "rank_ps": 51, "rank_pcf": 49, "rank_ev_ebitda": 57, "rank_ev_ebit": 86, "rank_earnings_yield": 87, "rank_fcf_yield": 45, "rank_dividend_yield": 19, "rank_shareholder_yield": 19, "rank_total_yield": 20, "rank_roe": 68, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 95, "rank_fcf_margin": 33, "rank_piotroski": 63, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 57, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 31, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 30, "value_composite": 75, "quality_composite": 84, "momentum_composite": 23, "growth_composite": 70, "yield_composite": 13, "svqf_composite": 94, "vc1_composite": 71, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.48, "os": 0.22, "value": 0.25, "quality": 0.16, "momentum": 0.77, "confidence": 1, "coverage": 1, "pe_ratio": 57.1933, "earnings_yield": 0.0175, "shareholder_yield": 0.0397, "roe": 0.0199, "momentum_12_1": 0.2447, "complete_fields": { "id": 5023, "ticker_id": 3602, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:44.474209+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.48, "market_cap": 2165908640, "market_cap_usd": 2165908640, "enterprise_value": 3024300640, "shares_outstanding": 188668000, "fx_rate_to_usd": null, "pe_ratio": 57.19325693, "pb_ratio": 1.13737845, "ptbv_ratio": 1.13793418, "ps_ratio": 2.19717443, "pcf_ratio": 11.09743529, "pfcf_ratio": 7.92830054, "ev_ebitda": 13.4305917, "ev_ebit": 33.936674, "ev_sales": 3.06795768, "ev_fcf": 11.07044127, "earnings_yield": 0.01748458, "fcf_yield": 0.09033064, "dividend_yield": 0.0397062, "buyback_yield": 0, "shareholder_yield": 0.0397062, "debt_paydown_yield": null, "total_yield": 0.0397062, "gross_margin": 0.06225489, "operating_margin": 0.09040243, "net_margin": 0.03841667, "ebitda_margin": 0.22843057, "fcf_margin": 0.27713057, "roe": 0.01988658, "roa": 0.0125808, "roic": 0.03205382, "roc_greenblatt": null, "asset_turnover": 0.32748278, "cash_conversion": 7.2138104, "accruals_ratio": -0.05225732, "sbc_to_revenue": 0.00864705, "debt_to_equity": 0.58070923, "net_debt_to_ebitda": 3.81202593, "debt_to_assets": 0.31544216, "interest_coverage": 1.747167, "current_ratio": 2.61306151, "quick_ratio": 2.48654986, "net_debt": 858392000, "revenue_growth_1y": 0.06834448, "revenue_growth_3y_cagr": 0.01726957, "revenue_growth_5y_cagr": 0.29083032, "eps_growth_1y": 0.06730173, "eps_growth_3y_cagr": -0.34465484, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5883289, "book_value_growth_1y": -0.03615913, "piotroski_f_score": 5, "altman_z_score": 1.36362321, "earnings_stability_5y": 0.978954, "revenue_stability_5y": 0.374921, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0943756, "price_return_3m": 0.23610991, "price_return_6m": 0.31146043, "price_return_9m": 0.23680241, "price_return_12m": 0.3621909, "price_return_12m_ex1m": 0.24471973, "distance_from_52w_high": 0, "distance_from_52w_low": 0.40712141, "relative_strength": 0.26222732, "local_beta": 0.0018, "volatility_252d": 0.225454, "volatility_60d": 0.522587, "max_drawdown_12m": -0.09053667, "revenue_ttm": 985770000, "gross_profit_ttm": 61369000, "ebit_ttm": 89116000, "ebitda_ttm": 225180000, "net_income_ttm": 37870000, "eps_diluted_ttm": 0.20072296, "operating_cash_flow_ttm": 195172000, "capital_expenditure_ttm": 78015000, "fcf_ttm": 273187000, "dividends_paid_ttm": 86000000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 51006000, "cash_and_equivalents": 91134000, "total_current_assets": 240710000, "total_current_liabilities": 92118000, "net_ppe": null, "total_assets": 3010143000, "total_debt": 949526000, "total_equity": 1904299000, "net_working_capital": 64269000, "book_value_per_share": 10.09338627, "retained_earnings": -636333000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1903369000, "tangible_book_per_share": 10.08845697, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 87, "rank_pb": 26, "rank_ptbv": 21, "rank_ps": 51, "rank_pcf": 49, "rank_ev_ebitda": 57, "rank_ev_ebit": 86, "rank_earnings_yield": 87, "rank_fcf_yield": 45, "rank_dividend_yield": 19, "rank_shareholder_yield": 19, "rank_total_yield": 20, "rank_roe": 68, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 95, "rank_fcf_margin": 33, "rank_piotroski": 63, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 57, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 31, "rank_momentum_12m_ex1m": 41, "rank_relative_strength": 30, "value_composite": 75, "quality_composite": 84, "momentum_composite": 23, "growth_composite": 70, "yield_composite": 13, "svqf_composite": 94, "vc1_composite": 71, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 40, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "income_statement": { "revenue": 960126000, "cost_of_revenue": 914546000, "gross_profit": 45580000, "ebit": 77749000, "ebitda": 212257000, "pretax_income": 24784000, "tax_provision": 216000, "net_income": 24568000, "net_income_to_common": 24568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109189000, "total_current_assets": 241579000, "total_assets": 3029005000, "short_term_debt": 67563000, "long_term_debt": 918086000, "total_debt": 985649000, "total_liabilities": 1084387000, "total_equity": 1944618000, "shares_outstanding": 194316000, "goodwill_and_intangibles": 930000 }, "cash_flow": { "operating_cash_flow": 181760000, "capital_expenditure": 103046000, "free_cash_flow": 284806000, "dividends_paid": 86393000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328529, "ticker_id": 3602, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77749000", "ebitda": "212257000", "netIncome": "24568000", "grossProfit": "45580000", "depreciation": "None", "totalRevenue": "960126000", "costOfRevenue": "914546000", "interestIncome": "10964000", "incomeBeforeTax": "24784000", "interestExpense": "49168000", "operatingIncome": "74838000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "216000", "reportedCurrency": "USD", "netInterestIncome": "-42001000", "nonInterestIncome": "None", "operatingExpenses": "-29258000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "914546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134508000", "sellingGeneralAndAdministrative": "54283000", "netIncomeFromContinuingOperations": "24568000" }, "balance": { "goodwill": "None", "inventory": "11580000", "commonStock": "1897000", "currentDebt": "None", "investments": "None", "totalAssets": "3029005000", "longTermDebt": "918086000", "shortTermDebt": "67563000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-635349000", "totalLiabilities": "1084387000", "otherCurrentAssets": "87148000", "totalCurrentAssets": "241579000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2787426000", "currentAccountsPayable": "63146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2777170000", "shortLongTermDebtTotal": "925434000", "totalShareholderEquity": "1944618000", "capitalLeaseObligations": "7348000", "otherCurrentLiabilities": "40987000", "totalCurrentLiabilities": "105038000", "otherNonCurrentLiabilities": "6078000", "totalNonCurrentLiabilities": "979349000", "cashAndShortTermInvestments": "109189000", "commonStockSharesOutstanding": "194316000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "109189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24321000", "profitLoss": "None", "dividendPayout": "86393000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "181760000", "capitalExpenditures": "103046000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127515000", "cashflowFromInvestment": "-48802000", "stockBasedCompensation": "2064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86393000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108141000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134508000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 960126000, "cost_of_revenue": 914546000, "gross_profit": 45580000, "research_and_development": null, "selling_general_admin": 54283000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77749000, "depreciation_amortisation": 134508000, "ebitda": 212257000, "interest_expense": 49168000, "interest_income": null, "other_non_operating": null, "pretax_income": 24784000, "tax_provision": 216000, "effective_tax_rate": null, "net_income": 24568000, "net_income_continuing_ops": 24568000, "net_income_to_common": 24568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109189000, "short_term_investments": null, "net_receivables": 33662000, "inventory": 11580000, "other_current_assets": null, "total_current_assets": 241579000, "net_ppe": null, "goodwill": null, "intangible_assets": 930000, "goodwill_and_intangibles": 930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2787426000, "total_assets": 3029005000, "short_term_debt": 67563000, "accounts_payable": 63146000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105038000, "long_term_debt": 918086000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 979349000, "total_liabilities": 1084387000, "total_debt": 985649000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -635349000, "total_equity": 1944618000, "shares_outstanding": 194316000, "operating_cash_flow": 181760000, "stock_based_compensation": 2064000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103046000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48802000, "dividends_paid": 86393000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -127515000, "free_cash_flow": 284806000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77749000", "ebitda": "212257000", "netIncome": "24568000", "grossProfit": "45580000", "depreciation": "None", "totalRevenue": "960126000", "costOfRevenue": "914546000", "interestIncome": "10964000", "incomeBeforeTax": "24784000", "interestExpense": "49168000", "operatingIncome": "74838000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "216000", "reportedCurrency": "USD", "netInterestIncome": "-42001000", "nonInterestIncome": "None", "operatingExpenses": "-29258000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "914546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134508000", "sellingGeneralAndAdministrative": "54283000", "netIncomeFromContinuingOperations": "24568000" }, "balance": { "goodwill": "None", "inventory": "11580000", "commonStock": "1897000", "currentDebt": "None", "investments": "None", "totalAssets": "3029005000", "longTermDebt": "918086000", "shortTermDebt": "67563000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-635349000", "totalLiabilities": "1084387000", "otherCurrentAssets": "87148000", "totalCurrentAssets": "241579000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2787426000", "currentAccountsPayable": "63146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2777170000", "shortLongTermDebtTotal": "925434000", "totalShareholderEquity": "1944618000", "capitalLeaseObligations": "7348000", "otherCurrentLiabilities": "40987000", "totalCurrentLiabilities": "105038000", "otherNonCurrentLiabilities": "6078000", "totalNonCurrentLiabilities": "979349000", "cashAndShortTermInvestments": "109189000", "commonStockSharesOutstanding": "194316000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "109189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24321000", "profitLoss": "None", "dividendPayout": "86393000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "181760000", "capitalExpenditures": "103046000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127515000", "cashflowFromInvestment": "-48802000", "stockBasedCompensation": "2064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86393000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108141000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134508000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "income_statement": { "revenue": 905809000, "cost_of_revenue": 484071000, "gross_profit": 421738000, "ebit": 89780000, "ebitda": 214287000, "pretax_income": 42162000, "tax_provision": -1100000, "net_income": 43262000, "net_income_to_common": 43262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107199000, "total_current_assets": 235371000, "total_assets": 3106639000, "short_term_debt": 12019000, "long_term_debt": 841047000, "total_debt": 853066000, "total_liabilities": 1002619000, "total_equity": 2104020000, "shares_outstanding": 202642000, "goodwill_and_intangibles": 930000 }, "cash_flow": { "operating_cash_flow": 170376000, "capital_expenditure": 229330000, "free_cash_flow": 399706000, "dividends_paid": 90966000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328534, "ticker_id": 3602, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89780000", "ebitda": "214287000", "netIncome": "43262000", "grossProfit": "421738000", "depreciation": "None", "totalRevenue": "905809000", "costOfRevenue": "484071000", "interestIncome": "13719000", "incomeBeforeTax": "42162000", "interestExpense": "47618000", "operatingIncome": "78592000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1100000", "reportedCurrency": "USD", "netInterestIncome": "-36946000", "nonInterestIncome": "None", "operatingExpenses": "343146000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "484071000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124507000", "sellingGeneralAndAdministrative": "52180000", "netIncomeFromContinuingOperations": "43262000" }, "balance": { "goodwill": "None", "inventory": "10497000", "commonStock": "2008000", "currentDebt": "None", "investments": "None", "totalAssets": "3106639000", "longTermDebt": "841047000", "shortTermDebt": "12019000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-574940000", "totalLiabilities": "1002619000", "otherCurrentAssets": "83566000", "totalCurrentAssets": "235371000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2871268000", "currentAccountsPayable": "52722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2866763000", "shortLongTermDebtTotal": "853066000", "totalShareholderEquity": "2104020000", "capitalLeaseObligations": "12019000", "otherCurrentLiabilities": "30410000", "totalCurrentLiabilities": "94653000", "otherNonCurrentLiabilities": "6265000", "totalNonCurrentLiabilities": "907966000", "cashAndShortTermInvestments": "107199000", "commonStockSharesOutstanding": "202642000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "107199000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42989000", "profitLoss": "None", "dividendPayout": "90966000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "170376000", "capitalExpenditures": "229330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97519000", "cashflowFromInvestment": "-386278000", "stockBasedCompensation": "10456000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90966000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31398000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 905809000, "cost_of_revenue": 484071000, "gross_profit": 421738000, "research_and_development": null, "selling_general_admin": 52180000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89780000, "depreciation_amortisation": 124507000, "ebitda": 214287000, "interest_expense": 47618000, "interest_income": null, "other_non_operating": null, "pretax_income": 42162000, "tax_provision": -1100000, "effective_tax_rate": null, "net_income": 43262000, "net_income_continuing_ops": 43262000, "net_income_to_common": 43262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107199000, "short_term_investments": null, "net_receivables": 34109000, "inventory": 10497000, "other_current_assets": null, "total_current_assets": 235371000, "net_ppe": null, "goodwill": null, "intangible_assets": 930000, "goodwill_and_intangibles": 930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2871268000, "total_assets": 3106639000, "short_term_debt": 12019000, "accounts_payable": 52722000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94653000, "long_term_debt": 841047000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 907966000, "total_liabilities": 1002619000, "total_debt": 853066000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -574940000, "total_equity": 2104020000, "shares_outstanding": 202642000, "operating_cash_flow": 170376000, "stock_based_compensation": 10456000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 229330000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -386278000, "dividends_paid": 90966000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97519000, "free_cash_flow": 399706000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89780000", "ebitda": "214287000", "netIncome": "43262000", "grossProfit": "421738000", "depreciation": "None", "totalRevenue": "905809000", "costOfRevenue": "484071000", "interestIncome": "13719000", "incomeBeforeTax": "42162000", "interestExpense": "47618000", "operatingIncome": "78592000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1100000", "reportedCurrency": "USD", "netInterestIncome": "-36946000", "nonInterestIncome": "None", "operatingExpenses": "343146000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "484071000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124507000", "sellingGeneralAndAdministrative": "52180000", "netIncomeFromContinuingOperations": "43262000" }, "balance": { "goodwill": "None", "inventory": "10497000", "commonStock": "2008000", "currentDebt": "None", "investments": "None", "totalAssets": "3106639000", "longTermDebt": "841047000", "shortTermDebt": "12019000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-574940000", "totalLiabilities": "1002619000", "otherCurrentAssets": "83566000", "totalCurrentAssets": "235371000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2871268000", "currentAccountsPayable": "52722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2866763000", "shortLongTermDebtTotal": "853066000", "totalShareholderEquity": "2104020000", "capitalLeaseObligations": "12019000", "otherCurrentLiabilities": "30410000", "totalCurrentLiabilities": "94653000", "otherNonCurrentLiabilities": "6265000", "totalNonCurrentLiabilities": "907966000", "cashAndShortTermInvestments": "107199000", "commonStockSharesOutstanding": "202642000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "107199000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42989000", "profitLoss": "None", "dividendPayout": "90966000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "170376000", "capitalExpenditures": "229330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97519000", "cashflowFromInvestment": "-386278000", "stockBasedCompensation": "10456000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90966000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31398000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "income_statement": { "revenue": 986480000, "cost_of_revenue": 509523000, "gross_profit": 476957000, "ebit": 260249000, "ebitda": 387311000, "pretax_income": 211270000, "tax_provision": 4562000, "net_income": 206708000, "net_income_to_common": 206708000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 426403000, "total_current_assets": 551287000, "total_assets": 3149321000, "short_term_debt": 74050000, "long_term_debt": 740509000, "total_debt": 814559000, "total_liabilities": 982683000, "total_equity": 2166638000, "shares_outstanding": 205865000, "goodwill_and_intangibles": 930000 }, "cash_flow": { "operating_cash_flow": 198131000, "capital_expenditure": 110131000, "free_cash_flow": 308262000, "dividends_paid": 59825000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328539, "ticker_id": 3602, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "260249000", "ebitda": "387311000", "netIncome": "206708000", "grossProfit": "476957000", "depreciation": "None", "totalRevenue": "986480000", "costOfRevenue": "509523000", "interestIncome": "9512000", "incomeBeforeTax": "211270000", "interestExpense": "48979000", "operatingIncome": "118656000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4562000", "reportedCurrency": "USD", "netInterestIncome": "-39754000", "nonInterestIncome": "None", "operatingExpenses": "358301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "509523000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127062000", "sellingGeneralAndAdministrative": "151659000", "netIncomeFromContinuingOperations": "97186000" }, "balance": { "goodwill": "None", "inventory": "9185000", "commonStock": "2035000", "currentDebt": "None", "investments": "None", "totalAssets": "3149321000", "longTermDebt": "740509000", "shortTermDebt": "74050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-533064000", "totalLiabilities": "982683000", "otherCurrentAssets": "93678000", "totalCurrentAssets": "551287000", "currentLongTermDebt": "74050000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2607109000", "currentAccountsPayable": "48410000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2601154000", "shortLongTermDebtTotal": "831294000", "totalShareholderEquity": "2166638000", "capitalLeaseObligations": "16735000", "otherCurrentLiabilities": "37632000", "totalCurrentLiabilities": "165663000", "otherNonCurrentLiabilities": "7040000", "totalNonCurrentLiabilities": "817020000", "cashAndShortTermInvestments": "426403000", "commonStockSharesOutstanding": "205865000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "426403000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "206708000", "profitLoss": "None", "dividendPayout": "59825000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "198131000", "capitalExpenditures": "110131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-119721000", "cashflowFromInvestment": "258082000", "stockBasedCompensation": "10775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59825000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59751000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127062000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 986480000, "cost_of_revenue": 509523000, "gross_profit": 476957000, "research_and_development": 0.21, "selling_general_admin": 151659000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 260249000, "depreciation_amortisation": 127062000, "ebitda": 387311000, "interest_expense": 48979000, "interest_income": null, "other_non_operating": null, "pretax_income": 211270000, "tax_provision": 4562000, "effective_tax_rate": null, "net_income": 206708000, "net_income_continuing_ops": 97186000, "net_income_to_common": 206708000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 426403000, "short_term_investments": null, "net_receivables": 31206000, "inventory": 9185000, "other_current_assets": null, "total_current_assets": 551287000, "net_ppe": null, "goodwill": null, "intangible_assets": 930000, "goodwill_and_intangibles": 930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2607109000, "total_assets": 3149321000, "short_term_debt": 74050000, "accounts_payable": 48410000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165663000, "long_term_debt": 740509000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 817020000, "total_liabilities": 982683000, "total_debt": 814559000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -533064000, "total_equity": 2166638000, "shares_outstanding": 205865000, "operating_cash_flow": 198131000, "stock_based_compensation": 10775000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110131000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 258082000, "dividends_paid": 59825000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -119721000, "free_cash_flow": 308262000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "260249000", "ebitda": "387311000", "netIncome": "206708000", "grossProfit": "476957000", "depreciation": "None", "totalRevenue": "986480000", "costOfRevenue": "509523000", "interestIncome": "9512000", "incomeBeforeTax": "211270000", "interestExpense": "48979000", "operatingIncome": "118656000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4562000", "reportedCurrency": "USD", "netInterestIncome": "-39754000", "nonInterestIncome": "None", "operatingExpenses": "358301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "509523000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127062000", "sellingGeneralAndAdministrative": "151659000", "netIncomeFromContinuingOperations": "97186000" }, "balance": { "goodwill": "None", "inventory": "9185000", "commonStock": "2035000", "currentDebt": "None", "investments": "None", "totalAssets": "3149321000", "longTermDebt": "740509000", "shortTermDebt": "74050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-533064000", "totalLiabilities": "982683000", "otherCurrentAssets": "93678000", "totalCurrentAssets": "551287000", "currentLongTermDebt": "74050000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2607109000", "currentAccountsPayable": "48410000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2601154000", "shortLongTermDebtTotal": "831294000", "totalShareholderEquity": "2166638000", "capitalLeaseObligations": "16735000", "otherCurrentLiabilities": "37632000", "totalCurrentLiabilities": "165663000", "otherNonCurrentLiabilities": "7040000", "totalNonCurrentLiabilities": "817020000", "cashAndShortTermInvestments": "426403000", "commonStockSharesOutstanding": "205865000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "426403000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "206708000", "profitLoss": "None", "dividendPayout": "59825000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "198131000", "capitalExpenditures": "110131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-119721000", "cashflowFromInvestment": "258082000", "stockBasedCompensation": "10775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59825000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59751000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127062000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "income_statement": { "revenue": 912053000, "cost_of_revenue": 464395000, "gross_profit": 447658000, "ebit": 122838000, "ebitda": 249234000, "pretax_income": 91125000, "tax_provision": 359000, "net_income": 87289000, "net_income_to_common": 87289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101223000, "total_current_assets": 213698000, "total_assets": 3082817000, "short_term_debt": 220000000, "long_term_debt": 590651000, "total_debt": 810651000, "total_liabilities": 997856000, "total_equity": 2084961000, "shares_outstanding": 212653000, "goodwill_and_intangibles": 933000 }, "cash_flow": { "operating_cash_flow": 209384000, "capital_expenditure": 232506000, "free_cash_flow": 441890000, "dividends_paid": 24824000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328544, "ticker_id": 3602, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122838000", "ebitda": "249234000", "netIncome": "87289000", "grossProfit": "447658000", "depreciation": "None", "totalRevenue": "912053000", "costOfRevenue": "464395000", "interestIncome": "5242000", "incomeBeforeTax": "91125000", "interestExpense": "32005000", "operatingIncome": "99344000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "359000", "reportedCurrency": "USD", "netInterestIncome": "-26763000", "nonInterestIncome": "None", "operatingExpenses": "348314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "27252000", "costofGoodsAndServicesSold": "464395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126396000", "sellingGeneralAndAdministrative": "148582000", "netIncomeFromContinuingOperations": "90766000" }, "balance": { "goodwill": "None", "inventory": "7922000", "commonStock": "2093000", "currentDebt": "None", "investments": "None", "totalAssets": "3082817000", "longTermDebt": "590651000", "shortTermDebt": "220000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "933000", "reportedCurrency": "USD", "retainedEarnings": "-663977000", "totalLiabilities": "997856000", "otherCurrentAssets": "62461000", "totalCurrentAssets": "213698000", "currentLongTermDebt": "222030000", "longTermInvestments": "None", "shortTermInvestments": "268000", "currentNetReceivables": "42092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2869119000", "currentAccountsPayable": "73735000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2855953000", "shortLongTermDebtTotal": "831693000", "totalShareholderEquity": "2084961000", "capitalLeaseObligations": "14360000", "otherCurrentLiabilities": "22494000", "totalCurrentLiabilities": "327710000", "otherNonCurrentLiabilities": "11957000", "totalNonCurrentLiabilities": "670146000", "cashAndShortTermInvestments": "101223000", "commonStockSharesOutstanding": "212653000", "intangibleAssetsExcludingGoodwill": "933000", "cashAndCashEquivalentsAtCarryingValue": "101223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90766000", "profitLoss": "None", "dividendPayout": "24824000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "209384000", "capitalExpenditures": "232506000", "changeInReceivables": "-12739000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49174000", "cashflowFromInvestment": "-165721000", "stockBasedCompensation": "10891000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24824000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5511000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-111793000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 912053000, "cost_of_revenue": 464395000, "gross_profit": 447658000, "research_and_development": 0.1, "selling_general_admin": 148582000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122838000, "depreciation_amortisation": 126396000, "ebitda": 249234000, "interest_expense": 32005000, "interest_income": null, "other_non_operating": null, "pretax_income": 91125000, "tax_provision": 359000, "effective_tax_rate": null, "net_income": 87289000, "net_income_continuing_ops": 90766000, "net_income_to_common": 87289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101223000, "short_term_investments": 268000, "net_receivables": 42092000, "inventory": 7922000, "other_current_assets": null, "total_current_assets": 213698000, "net_ppe": null, "goodwill": null, "intangible_assets": 933000, "goodwill_and_intangibles": 933000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2869119000, "total_assets": 3082817000, "short_term_debt": 220000000, "accounts_payable": 73735000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 327710000, "long_term_debt": 590651000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 670146000, "total_liabilities": 997856000, "total_debt": 810651000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -663977000, "total_equity": 2084961000, "shares_outstanding": 212653000, "operating_cash_flow": 209384000, "stock_based_compensation": 10891000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 232506000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165721000, "dividends_paid": 24824000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49174000, "free_cash_flow": 441890000, "net_change_in_cash": -5511000 }, "raw_data": { "income": { "ebit": "122838000", "ebitda": "249234000", "netIncome": "87289000", "grossProfit": "447658000", "depreciation": "None", "totalRevenue": "912053000", "costOfRevenue": "464395000", "interestIncome": "5242000", "incomeBeforeTax": "91125000", "interestExpense": "32005000", "operatingIncome": "99344000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "359000", "reportedCurrency": "USD", "netInterestIncome": "-26763000", "nonInterestIncome": "None", "operatingExpenses": "348314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "27252000", "costofGoodsAndServicesSold": "464395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126396000", "sellingGeneralAndAdministrative": "148582000", "netIncomeFromContinuingOperations": "90766000" }, "balance": { "goodwill": "None", "inventory": "7922000", "commonStock": "2093000", "currentDebt": "None", "investments": "None", "totalAssets": "3082817000", "longTermDebt": "590651000", "shortTermDebt": "220000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "933000", "reportedCurrency": "USD", "retainedEarnings": "-663977000", "totalLiabilities": "997856000", "otherCurrentAssets": "62461000", "totalCurrentAssets": "213698000", "currentLongTermDebt": "222030000", "longTermInvestments": "None", "shortTermInvestments": "268000", "currentNetReceivables": "42092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2869119000", "currentAccountsPayable": "73735000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2855953000", "shortLongTermDebtTotal": "831693000", "totalShareholderEquity": "2084961000", "capitalLeaseObligations": "14360000", "otherCurrentLiabilities": "22494000", "totalCurrentLiabilities": "327710000", "otherNonCurrentLiabilities": "11957000", "totalNonCurrentLiabilities": "670146000", "cashAndShortTermInvestments": "101223000", "commonStockSharesOutstanding": "212653000", "intangibleAssetsExcludingGoodwill": "933000", "cashAndCashEquivalentsAtCarryingValue": "101223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90766000", "profitLoss": "None", "dividendPayout": "24824000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "209384000", "capitalExpenditures": "232506000", "changeInReceivables": "-12739000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49174000", "cashflowFromInvestment": "-165721000", "stockBasedCompensation": "10891000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24824000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5511000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-111793000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "income_statement": { "revenue": 509150000, "cost_of_revenue": 302320000, "gross_profit": 206830000, "ebit": 64825000, "ebitda": 193507000, "pretax_income": 33104000, "tax_provision": 109000, "net_income": 34298000, "net_income_to_common": 34298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120483000, "total_current_assets": 282096000, "total_assets": 3041049000, "short_term_debt": 20694000, "long_term_debt": 588741000, "total_debt": 609435000, "total_liabilities": 801275000, "total_equity": 2198967000, "shares_outstanding": 216296000, "goodwill_and_intangibles": 42698000 }, "cash_flow": { "operating_cash_flow": 28370000, "capital_expenditure": 427161000, "free_cash_flow": 455531000, "dividends_paid": 13693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328549, "ticker_id": 3602, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64825000", "ebitda": "193507000", "netIncome": "34298000", "grossProfit": "206830000", "depreciation": "None", "totalRevenue": "509150000", "costOfRevenue": "302320000", "interestIncome": "30898000", "incomeBeforeTax": "33104000", "interestExpense": "31721000", "operatingIncome": "-85437000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "109000", "reportedCurrency": "USD", "netInterestIncome": "-31241000", "nonInterestIncome": "None", "operatingExpenses": "292267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "152124000", "costofGoodsAndServicesSold": "302320000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128682000", "sellingGeneralAndAdministrative": "111684000", "netIncomeFromContinuingOperations": "32995000" }, "balance": { "goodwill": "None", "inventory": "118542000", "commonStock": "2193000", "currentDebt": "None", "investments": "None", "totalAssets": "3041049000", "longTermDebt": "588741000", "shortTermDebt": "20694000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "42698000", "reportedCurrency": "USD", "retainedEarnings": "948064000", "totalLiabilities": "801275000", "otherCurrentAssets": "132880000", "totalCurrentAssets": "282096000", "currentLongTermDebt": "20694000", "longTermInvestments": "None", "shortTermInvestments": "3000", "currentNetReceivables": "28733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2758953000", "currentAccountsPayable": "47701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2720016000", "shortLongTermDebtTotal": "634555000", "totalShareholderEquity": "2198967000", "capitalLeaseObligations": "25120000", "otherCurrentLiabilities": "61022000", "totalCurrentLiabilities": "175832000", "otherNonCurrentLiabilities": "36776000", "totalNonCurrentLiabilities": "625443000", "cashAndShortTermInvestments": "120483000", "commonStockSharesOutstanding": "216296000", "intangibleAssetsExcludingGoodwill": "42698000", "cashAndCashEquivalentsAtCarryingValue": "120483000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32995000", "profitLoss": "None", "dividendPayout": "13693000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "3916000", "operatingCashflow": "28370000", "capitalExpenditures": "427161000", "changeInReceivables": "-20515000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42104000", "cashflowFromInvestment": "-239688000", "stockBasedCompensation": "12788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-253422000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-202164000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 509150000, "cost_of_revenue": 302320000, "gross_profit": 206830000, "research_and_development": 0.07, "selling_general_admin": 111684000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64825000, "depreciation_amortisation": 128682000, "ebitda": 193507000, "interest_expense": 31721000, "interest_income": null, "other_non_operating": null, "pretax_income": 33104000, "tax_provision": 109000, "effective_tax_rate": null, "net_income": 34298000, "net_income_continuing_ops": 32995000, "net_income_to_common": 34298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120483000, "short_term_investments": 3000, "net_receivables": 28733000, "inventory": 118542000, "other_current_assets": null, "total_current_assets": 282096000, "net_ppe": null, "goodwill": null, "intangible_assets": 42698000, "goodwill_and_intangibles": 42698000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2758953000, "total_assets": 3041049000, "short_term_debt": 20694000, "accounts_payable": 47701000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175832000, "long_term_debt": 588741000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 625443000, "total_liabilities": 801275000, "total_debt": 609435000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 948064000, "total_equity": 2198967000, "shares_outstanding": 216296000, "operating_cash_flow": 28370000, "stock_based_compensation": 12788000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 427161000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -239688000, "dividends_paid": 13693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42104000, "free_cash_flow": 455531000, "net_change_in_cash": -253422000 }, "raw_data": { "income": { "ebit": "64825000", "ebitda": "193507000", "netIncome": "34298000", "grossProfit": "206830000", "depreciation": "None", "totalRevenue": "509150000", "costOfRevenue": "302320000", "interestIncome": "30898000", "incomeBeforeTax": "33104000", "interestExpense": "31721000", "operatingIncome": "-85437000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "109000", "reportedCurrency": "USD", "netInterestIncome": "-31241000", "nonInterestIncome": "None", "operatingExpenses": "292267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "152124000", "costofGoodsAndServicesSold": "302320000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128682000", "sellingGeneralAndAdministrative": "111684000", "netIncomeFromContinuingOperations": "32995000" }, "balance": { "goodwill": "None", "inventory": "118542000", "commonStock": "2193000", "currentDebt": "None", "investments": "None", "totalAssets": "3041049000", "longTermDebt": "588741000", "shortTermDebt": "20694000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "42698000", "reportedCurrency": "USD", "retainedEarnings": "948064000", "totalLiabilities": "801275000", "otherCurrentAssets": "132880000", "totalCurrentAssets": "282096000", "currentLongTermDebt": "20694000", "longTermInvestments": "None", "shortTermInvestments": "3000", "currentNetReceivables": "28733000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2758953000", "currentAccountsPayable": "47701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2720016000", "shortLongTermDebtTotal": "634555000", "totalShareholderEquity": "2198967000", "capitalLeaseObligations": "25120000", "otherCurrentLiabilities": "61022000", "totalCurrentLiabilities": "175832000", "otherNonCurrentLiabilities": "36776000", "totalNonCurrentLiabilities": "625443000", "cashAndShortTermInvestments": "120483000", "commonStockSharesOutstanding": "216296000", "intangibleAssetsExcludingGoodwill": "42698000", "cashAndCashEquivalentsAtCarryingValue": "120483000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32995000", "profitLoss": "None", "dividendPayout": "13693000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "3916000", "operatingCashflow": "28370000", "capitalExpenditures": "427161000", "changeInReceivables": "-20515000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42104000", "cashflowFromInvestment": "-239688000", "stockBasedCompensation": "12788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-253422000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-202164000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "income_statement": { "revenue": 267906000, "cost_of_revenue": 251685000, "gross_profit": 16221000, "ebit": -353735000, "ebitda": -216684000, "pretax_income": -403916000, "tax_provision": 6590000, "net_income": -404689000, "net_income_to_common": -404689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 368406000, "total_current_assets": 435145000, "total_assets": 2985717000, "short_term_debt": 2261000, "long_term_debt": 742528000, "total_debt": 744789000, "total_liabilities": 896338000, "total_equity": 2048644000, "shares_outstanding": 215934000, "goodwill_and_intangibles": 20415000 }, "cash_flow": { "operating_cash_flow": -116705000, "capital_expenditure": 102000, "free_cash_flow": -116603000, "dividends_paid": 156271000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328554, "ticker_id": 3602, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-353735000", "ebitda": "-216684000", "netIncome": "-404689000", "grossProfit": "16221000", "depreciation": "None", "totalRevenue": "267906000", "costOfRevenue": "251685000", "interestIncome": "2836000", "incomeBeforeTax": "-403916000", "interestExpense": "53307000", "operatingIncome": "-244109000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "6590000", "reportedCurrency": "USD", "netInterestIncome": "-50471000", "nonInterestIncome": "None", "operatingExpenses": "16221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.51", "otherNonOperatingIncome": "43280000", "costofGoodsAndServicesSold": "251685000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137051000", "sellingGeneralAndAdministrative": "78003000", "netIncomeFromContinuingOperations": "-410506000" }, "balance": { "goodwill": "None", "inventory": "47733000", "commonStock": "2156000", "currentDebt": "None", "investments": "None", "totalAssets": "2985717000", "longTermDebt": "742528000", "shortTermDebt": "2261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "20415000", "reportedCurrency": "USD", "retainedEarnings": "913766000", "totalLiabilities": "896338000", "otherCurrentAssets": "58173000", "totalCurrentAssets": "435145000", "currentLongTermDebt": "2261000", "longTermInvestments": "None", "shortTermInvestments": "2461498000", "currentNetReceivables": "8566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2550572000", "currentAccountsPayable": "37326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2461498000", "shortLongTermDebtTotal": "790312000", "totalShareholderEquity": "2048644000", "capitalLeaseObligations": "45523000", "otherCurrentLiabilities": "27731000", "totalCurrentLiabilities": "90793000", "otherNonCurrentLiabilities": "63017000", "totalNonCurrentLiabilities": "805545000", "cashAndShortTermInvestments": "368406000", "commonStockSharesOutstanding": "215934000", "intangibleAssetsExcludingGoodwill": "20415000", "cashAndCashEquivalentsAtCarryingValue": "368406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-410506000", "profitLoss": "None", "dividendPayout": "156271000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-4623000", "operatingCashflow": "-116705000", "capitalExpenditures": "102000", "changeInReceivables": "26827000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-445917000", "cashflowFromInvestment": "113788000", "stockBasedCompensation": "9576000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "156271000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-448834000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107886000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137051000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 267906000, "cost_of_revenue": 251685000, "gross_profit": 16221000, "research_and_development": 1.51, "selling_general_admin": 78003000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -353735000, "depreciation_amortisation": 137051000, "ebitda": -216684000, "interest_expense": 53307000, "interest_income": null, "other_non_operating": null, "pretax_income": -403916000, "tax_provision": 6590000, "effective_tax_rate": null, "net_income": -404689000, "net_income_continuing_ops": -410506000, "net_income_to_common": -404689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 368406000, "short_term_investments": 2461498000, "net_receivables": 8566000, "inventory": 47733000, "other_current_assets": null, "total_current_assets": 435145000, "net_ppe": null, "goodwill": null, "intangible_assets": 20415000, "goodwill_and_intangibles": 20415000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2550572000, "total_assets": 2985717000, "short_term_debt": 2261000, "accounts_payable": 37326000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90793000, "long_term_debt": 742528000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 805545000, "total_liabilities": 896338000, "total_debt": 744789000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 913766000, "total_equity": 2048644000, "shares_outstanding": 215934000, "operating_cash_flow": -116705000, "stock_based_compensation": 9576000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 113788000, "dividends_paid": 156271000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -445917000, "free_cash_flow": -116603000, "net_change_in_cash": -448834000 }, "raw_data": { "income": { "ebit": "-353735000", "ebitda": "-216684000", "netIncome": "-404689000", "grossProfit": "16221000", "depreciation": "None", "totalRevenue": "267906000", "costOfRevenue": "251685000", "interestIncome": "2836000", "incomeBeforeTax": "-403916000", "interestExpense": "53307000", "operatingIncome": "-244109000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "6590000", "reportedCurrency": "USD", "netInterestIncome": "-50471000", "nonInterestIncome": "None", "operatingExpenses": "16221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.51", "otherNonOperatingIncome": "43280000", "costofGoodsAndServicesSold": "251685000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137051000", "sellingGeneralAndAdministrative": "78003000", "netIncomeFromContinuingOperations": "-410506000" }, "balance": { "goodwill": "None", "inventory": "47733000", "commonStock": "2156000", "currentDebt": "None", "investments": "None", "totalAssets": "2985717000", "longTermDebt": "742528000", "shortTermDebt": "2261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "20415000", "reportedCurrency": "USD", "retainedEarnings": "913766000", "totalLiabilities": "896338000", "otherCurrentAssets": "58173000", "totalCurrentAssets": "435145000", "currentLongTermDebt": "2261000", "longTermInvestments": "None", "shortTermInvestments": "2461498000", "currentNetReceivables": "8566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2550572000", "currentAccountsPayable": "37326000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2461498000", "shortLongTermDebtTotal": "790312000", "totalShareholderEquity": "2048644000", "capitalLeaseObligations": "45523000", "otherCurrentLiabilities": "27731000", "totalCurrentLiabilities": "90793000", "otherNonCurrentLiabilities": "63017000", "totalNonCurrentLiabilities": "805545000", "cashAndShortTermInvestments": "368406000", "commonStockSharesOutstanding": "215934000", "intangibleAssetsExcludingGoodwill": "20415000", "cashAndCashEquivalentsAtCarryingValue": "368406000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-410506000", "profitLoss": "None", "dividendPayout": "156271000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-4623000", "operatingCashflow": "-116705000", "capitalExpenditures": "102000", "changeInReceivables": "26827000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-445917000", "cashflowFromInvestment": "113788000", "stockBasedCompensation": "9576000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "156271000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-448834000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107886000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137051000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "income_statement": { "revenue": 1115167000, "cost_of_revenue": 530803000, "gross_profit": 584364000, "ebit": -632560000, "ebitda": 326391000, "pretax_income": 142642000, "tax_provision": -151000, "net_income": 135733000, "net_income_to_common": 135733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 816857000, "total_current_assets": 913732000, "total_assets": 3918974000, "short_term_debt": 82109000, "long_term_debt": 888954000, "total_debt": 971063000, "total_liabilities": 1297903000, "total_equity": 2574838000, "shares_outstanding": 225681000, "goodwill_and_intangibles": 31925000 }, "cash_flow": { "operating_cash_flow": 290920000, "capital_expenditure": 25000, "free_cash_flow": 290945000, "dividends_paid": 170166000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328559, "ticker_id": 3602, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-632560000", "ebitda": "326391000", "netIncome": "135733000", "grossProfit": "584364000", "depreciation": "None", "totalRevenue": "1115167000", "costOfRevenue": "530803000", "interestIncome": "16557000", "incomeBeforeTax": "142642000", "interestExpense": "54223000", "operatingIncome": "178643000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-151000", "reportedCurrency": "USD", "netInterestIncome": "-37666000", "nonInterestIncome": "None", "operatingExpenses": "422278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "59492000", "costofGoodsAndServicesSold": "530803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "958951000", "sellingGeneralAndAdministrative": "160585000", "netIncomeFromContinuingOperations": "142793000" }, "balance": { "goodwill": "0", "inventory": "48116000", "commonStock": "2249000", "currentDebt": "None", "investments": "None", "totalAssets": "3918974000", "longTermDebt": "888954000", "shortTermDebt": "82109000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "31925000", "reportedCurrency": "USD", "retainedEarnings": "1318455000", "totalLiabilities": "1297903000", "otherCurrentAssets": "61666000", "totalCurrentAssets": "913732000", "currentLongTermDebt": "82109000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35209000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3005242000", "currentAccountsPayable": "35614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2872353000", "shortLongTermDebtTotal": "1036324000", "totalShareholderEquity": "2574838000", "capitalLeaseObligations": "65261000", "otherCurrentLiabilities": "173754000", "totalCurrentLiabilities": "325552000", "otherNonCurrentLiabilities": "83397000", "totalNonCurrentLiabilities": "972351000", "cashAndShortTermInvestments": "816857000", "commonStockSharesOutstanding": "225681000", "intangibleAssetsExcludingGoodwill": "31925000", "cashAndCashEquivalentsAtCarryingValue": "816857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142793000", "profitLoss": "None", "dividendPayout": "170166000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1030000", "operatingCashflow": "290920000", "capitalExpenditures": "25000", "changeInReceivables": "-1726000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-241166000", "cashflowFromInvestment": "-47150000", "stockBasedCompensation": "9313000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "170166000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2604000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54523000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1115167000, "cost_of_revenue": 530803000, "gross_profit": 584364000, "research_and_development": 0.13, "selling_general_admin": 160585000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -632560000, "depreciation_amortisation": 958951000, "ebitda": 326391000, "interest_expense": 54223000, "interest_income": null, "other_non_operating": null, "pretax_income": 142642000, "tax_provision": -151000, "effective_tax_rate": null, "net_income": 135733000, "net_income_continuing_ops": 142793000, "net_income_to_common": 135733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 816857000, "short_term_investments": null, "net_receivables": 35209000, "inventory": 48116000, "other_current_assets": null, "total_current_assets": 913732000, "net_ppe": null, "goodwill": 0, "intangible_assets": 31925000, "goodwill_and_intangibles": 31925000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3005242000, "total_assets": 3918974000, "short_term_debt": 82109000, "accounts_payable": 35614000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 325552000, "long_term_debt": 888954000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 972351000, "total_liabilities": 1297903000, "total_debt": 971063000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1318455000, "total_equity": 2574838000, "shares_outstanding": 225681000, "operating_cash_flow": 290920000, "stock_based_compensation": 9313000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47150000, "dividends_paid": 170166000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -241166000, "free_cash_flow": 290945000, "net_change_in_cash": 2604000 }, "raw_data": { "income": { "ebit": "-632560000", "ebitda": "326391000", "netIncome": "135733000", "grossProfit": "584364000", "depreciation": "None", "totalRevenue": "1115167000", "costOfRevenue": "530803000", "interestIncome": "16557000", "incomeBeforeTax": "142642000", "interestExpense": "54223000", "operatingIncome": "178643000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-151000", "reportedCurrency": "USD", "netInterestIncome": "-37666000", "nonInterestIncome": "None", "operatingExpenses": "422278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "59492000", "costofGoodsAndServicesSold": "530803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "958951000", "sellingGeneralAndAdministrative": "160585000", "netIncomeFromContinuingOperations": "142793000" }, "balance": { "goodwill": "0", "inventory": "48116000", "commonStock": "2249000", "currentDebt": "None", "investments": "None", "totalAssets": "3918974000", "longTermDebt": "888954000", "shortTermDebt": "82109000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "31925000", "reportedCurrency": "USD", "retainedEarnings": "1318455000", "totalLiabilities": "1297903000", "otherCurrentAssets": "61666000", "totalCurrentAssets": "913732000", "currentLongTermDebt": "82109000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35209000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3005242000", "currentAccountsPayable": "35614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2872353000", "shortLongTermDebtTotal": "1036324000", "totalShareholderEquity": "2574838000", "capitalLeaseObligations": "65261000", "otherCurrentLiabilities": "173754000", "totalCurrentLiabilities": "325552000", "otherNonCurrentLiabilities": "83397000", "totalNonCurrentLiabilities": "972351000", "cashAndShortTermInvestments": "816857000", "commonStockSharesOutstanding": "225681000", "intangibleAssetsExcludingGoodwill": "31925000", "cashAndCashEquivalentsAtCarryingValue": "816857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142793000", "profitLoss": "None", "dividendPayout": "170166000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1030000", "operatingCashflow": "290920000", "capitalExpenditures": "25000", "changeInReceivables": "-1726000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-241166000", "cashflowFromInvestment": "-47150000", "stockBasedCompensation": "9313000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "170166000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2604000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54523000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "income_statement": { "revenue": 1159053000, "cost_of_revenue": 546384000, "gross_profit": 612669000, "ebit": -653140000, "ebitda": 324024000, "pretax_income": 260826000, "tax_provision": 1767000, "net_income": 250445000, "net_income_to_common": 250445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 809316000, "total_current_assets": 908474000, "total_assets": 3972833000, "short_term_debt": 5838000, "long_term_debt": 971225000, "total_debt": 977063000, "total_liabilities": 1261662000, "total_equity": 2663486000, "shares_outstanding": 225924000, "goodwill_and_intangibles": 51879000 }, "cash_flow": { "operating_cash_flow": 305291000, "capital_expenditure": 18543000, "free_cash_flow": 323834000, "dividends_paid": 177622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328564, "ticker_id": 3602, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-653140000", "ebitda": "324024000", "netIncome": "250445000", "grossProfit": "612669000", "depreciation": "None", "totalRevenue": "1159053000", "costOfRevenue": "546384000", "interestIncome": "10500000", "incomeBeforeTax": "260826000", "interestExpense": "47690000", "operatingIncome": "298851000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1767000", "reportedCurrency": "USD", "netInterestIncome": "-37190000", "nonInterestIncome": "None", "operatingExpenses": "429385000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "9665000", "costofGoodsAndServicesSold": "546384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "977164000", "sellingGeneralAndAdministrative": "162666000", "netIncomeFromContinuingOperations": "259059000" }, "balance": { "goodwill": "990000", "inventory": "1078000", "commonStock": "2282000", "currentDebt": "None", "investments": "None", "totalAssets": "3972833000", "longTermDebt": "971225000", "shortTermDebt": "5838000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "50889000", "reportedCurrency": "USD", "retainedEarnings": "1182722000", "totalLiabilities": "1261662000", "otherCurrentAssets": "64236000", "totalCurrentAssets": "908474000", "currentLongTermDebt": "5838000", "longTermInvestments": "4789000", "shortTermInvestments": "None", "currentNetReceivables": "33844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3064359000", "currentAccountsPayable": "30425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2988535000", "shortLongTermDebtTotal": "1004072000", "totalShareholderEquity": "2663486000", "capitalLeaseObligations": "27009000", "otherCurrentLiabilities": "180653000", "totalCurrentLiabilities": "232725000", "otherNonCurrentLiabilities": "3112000", "totalNonCurrentLiabilities": "1028937000", "cashAndShortTermInvestments": "809316000", "commonStockSharesOutstanding": "225924000", "intangibleAssetsExcludingGoodwill": "50889000", "cashAndCashEquivalentsAtCarryingValue": "809316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259059000", "profitLoss": "None", "dividendPayout": "177622000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "117000", "operatingCashflow": "305291000", "capitalExpenditures": "18543000", "changeInReceivables": "905000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158599000", "cashflowFromInvestment": "156366000", "stockBasedCompensation": "9007000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "177622000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "303058000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4232000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146540000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1159053000, "cost_of_revenue": 546384000, "gross_profit": 612669000, "research_and_development": 0.23, "selling_general_admin": 162666000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -653140000, "depreciation_amortisation": 977164000, "ebitda": 324024000, "interest_expense": 47690000, "interest_income": null, "other_non_operating": null, "pretax_income": 260826000, "tax_provision": 1767000, "effective_tax_rate": null, "net_income": 250445000, "net_income_continuing_ops": 259059000, "net_income_to_common": 250445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 809316000, "short_term_investments": null, "net_receivables": 33844000, "inventory": 1078000, "other_current_assets": null, "total_current_assets": 908474000, "net_ppe": null, "goodwill": 990000, "intangible_assets": 50889000, "goodwill_and_intangibles": 51879000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3064359000, "total_assets": 3972833000, "short_term_debt": 5838000, "accounts_payable": 30425000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 232725000, "long_term_debt": 971225000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1028937000, "total_liabilities": 1261662000, "total_debt": 977063000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1182722000, "total_equity": 2663486000, "shares_outstanding": 225924000, "operating_cash_flow": 305291000, "stock_based_compensation": 9007000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18543000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 156366000, "dividends_paid": 177622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -158599000, "free_cash_flow": 323834000, "net_change_in_cash": 303058000 }, "raw_data": { "income": { "ebit": "-653140000", "ebitda": "324024000", "netIncome": "250445000", "grossProfit": "612669000", "depreciation": "None", "totalRevenue": "1159053000", "costOfRevenue": "546384000", "interestIncome": "10500000", "incomeBeforeTax": "260826000", "interestExpense": "47690000", "operatingIncome": "298851000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1767000", "reportedCurrency": "USD", "netInterestIncome": "-37190000", "nonInterestIncome": "None", "operatingExpenses": "429385000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.23", "otherNonOperatingIncome": "9665000", "costofGoodsAndServicesSold": "546384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "977164000", "sellingGeneralAndAdministrative": "162666000", "netIncomeFromContinuingOperations": "259059000" }, "balance": { "goodwill": "990000", "inventory": "1078000", "commonStock": "2282000", "currentDebt": "None", "investments": "None", "totalAssets": "3972833000", "longTermDebt": "971225000", "shortTermDebt": "5838000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "50889000", "reportedCurrency": "USD", "retainedEarnings": "1182722000", "totalLiabilities": "1261662000", "otherCurrentAssets": "64236000", "totalCurrentAssets": "908474000", "currentLongTermDebt": "5838000", "longTermInvestments": "4789000", "shortTermInvestments": "None", "currentNetReceivables": "33844000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3064359000", "currentAccountsPayable": "30425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2988535000", "shortLongTermDebtTotal": "1004072000", "totalShareholderEquity": "2663486000", "capitalLeaseObligations": "27009000", "otherCurrentLiabilities": "180653000", "totalCurrentLiabilities": "232725000", "otherNonCurrentLiabilities": "3112000", "totalNonCurrentLiabilities": "1028937000", "cashAndShortTermInvestments": "809316000", "commonStockSharesOutstanding": "225924000", "intangibleAssetsExcludingGoodwill": "50889000", "cashAndCashEquivalentsAtCarryingValue": "809316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259059000", "profitLoss": "None", "dividendPayout": "177622000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "117000", "operatingCashflow": "305291000", "capitalExpenditures": "18543000", "changeInReceivables": "905000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158599000", "cashflowFromInvestment": "156366000", "stockBasedCompensation": "9007000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "177622000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "303058000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4232000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146540000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "income_statement": { "revenue": 259709000, "cost_of_revenue": 136687000, "gross_profit": 123022000, "ebit": 31036000, "ebitda": 65213000, "pretax_income": 18679000, "tax_provision": 122000, "net_income": 18557000, "net_income_to_common": 18557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91134000, "total_current_assets": 240710000, "total_assets": 3010143000, "short_term_debt": 6811000, "long_term_debt": 942715000, "total_debt": 949526000, "total_liabilities": 1105844000, "total_equity": 1904299000, "shares_outstanding": 188668000, "goodwill_and_intangibles": 930000 }, "cash_flow": { "operating_cash_flow": 45443000, "capital_expenditure": 31012000, "free_cash_flow": 76455000, "dividends_paid": 22711000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328527, "ticker_id": 3602, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31036000", "ebitda": "65213000", "netIncome": "18557000", "grossProfit": "123022000", "depreciation": "None", "totalRevenue": "259709000", "costOfRevenue": "136687000", "interestIncome": "3654000", "incomeBeforeTax": "18679000", "interestExpense": "12357000", "operatingIncome": "28423000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "122000", "reportedCurrency": "USD", "netInterestIncome": "-9744000", "nonInterestIncome": "None", "operatingExpenses": "94599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34177000", "sellingGeneralAndAdministrative": "13692000", "netIncomeFromContinuingOperations": "18557000" }, "balance": { "goodwill": "None", "inventory": "11654000", "commonStock": "1870000", "currentDebt": "None", "investments": "None", "totalAssets": "3010143000", "longTermDebt": "942715000", "shortTermDebt": "6811000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-636333000", "totalLiabilities": "1105844000", "otherCurrentAssets": "92558000", "totalCurrentAssets": "240710000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2769433000", "currentAccountsPayable": "52541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "949526000", "totalShareholderEquity": "1904299000", "capitalLeaseObligations": "6811000", "otherCurrentLiabilities": "38673000", "totalCurrentLiabilities": "92118000", "otherNonCurrentLiabilities": "7265000", "totalNonCurrentLiabilities": "1013726000", "cashAndShortTermInvestments": "91134000", "commonStockSharesOutstanding": "188668000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "91134000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18484000", "profitLoss": "None", "dividendPayout": "22711000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45443000", "capitalExpenditures": "31012000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37584000", "cashflowFromInvestment": "-26896000", "stockBasedCompensation": "1889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22711000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39633000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34177000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 259709000, "cost_of_revenue": 136687000, "gross_profit": 123022000, "research_and_development": null, "selling_general_admin": 13692000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31036000, "depreciation_amortisation": 34177000, "ebitda": 65213000, "interest_expense": 12357000, "interest_income": null, "other_non_operating": null, "pretax_income": 18679000, "tax_provision": 122000, "effective_tax_rate": null, "net_income": 18557000, "net_income_continuing_ops": 18557000, "net_income_to_common": 18557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91134000, "short_term_investments": null, "net_receivables": 45364000, "inventory": 11654000, "other_current_assets": null, "total_current_assets": 240710000, "net_ppe": null, "goodwill": null, "intangible_assets": 930000, "goodwill_and_intangibles": 930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2769433000, "total_assets": 3010143000, "short_term_debt": 6811000, "accounts_payable": 52541000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92118000, "long_term_debt": 942715000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1013726000, "total_liabilities": 1105844000, "total_debt": 949526000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -636333000, "total_equity": 1904299000, "shares_outstanding": 188668000, "operating_cash_flow": 45443000, "stock_based_compensation": 1889000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31012000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26896000, "dividends_paid": 22711000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37584000, "free_cash_flow": 76455000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31036000", "ebitda": "65213000", "netIncome": "18557000", "grossProfit": "123022000", "depreciation": "None", "totalRevenue": "259709000", "costOfRevenue": "136687000", "interestIncome": "3654000", "incomeBeforeTax": "18679000", "interestExpense": "12357000", "operatingIncome": "28423000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "122000", "reportedCurrency": "USD", "netInterestIncome": "-9744000", "nonInterestIncome": "None", "operatingExpenses": "94599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34177000", "sellingGeneralAndAdministrative": "13692000", "netIncomeFromContinuingOperations": "18557000" }, "balance": { "goodwill": "None", "inventory": "11654000", "commonStock": "1870000", "currentDebt": "None", "investments": "None", "totalAssets": "3010143000", "longTermDebt": "942715000", "shortTermDebt": "6811000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-636333000", "totalLiabilities": "1105844000", "otherCurrentAssets": "92558000", "totalCurrentAssets": "240710000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2769433000", "currentAccountsPayable": "52541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "949526000", "totalShareholderEquity": "1904299000", "capitalLeaseObligations": "6811000", "otherCurrentLiabilities": "38673000", "totalCurrentLiabilities": "92118000", "otherNonCurrentLiabilities": "7265000", "totalNonCurrentLiabilities": "1013726000", "cashAndShortTermInvestments": "91134000", "commonStockSharesOutstanding": "188668000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "91134000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18484000", "profitLoss": "None", "dividendPayout": "22711000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "45443000", "capitalExpenditures": "31012000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37584000", "cashflowFromInvestment": "-26896000", "stockBasedCompensation": "1889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22711000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39633000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34177000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "income_statement": { "revenue": 236966000, "cost_of_revenue": 530132000, "gross_profit": -293166000, "ebit": 20658000, "ebitda": 54492000, "pretax_income": 7161000, "tax_provision": -56000, "net_income": 7217000, "net_income_to_common": 7217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109189000, "total_current_assets": 241579000, "total_assets": 3029005000, "short_term_debt": 67563000, "long_term_debt": 918086000, "total_debt": 985649000, "total_liabilities": 1084387000, "total_equity": 1944618000, "shares_outstanding": 189948000, "goodwill_and_intangibles": 930000 }, "cash_flow": { "operating_cash_flow": 36627000, "capital_expenditure": 29352000, "free_cash_flow": 65979000, "dividends_paid": 20278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328528, "ticker_id": 3602, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20658000", "ebitda": "54492000", "netIncome": "7217000", "grossProfit": "-293166000", "depreciation": "None", "totalRevenue": "236966000", "costOfRevenue": "530132000", "interestIncome": "3940000", "incomeBeforeTax": "7161000", "interestExpense": "13497000", "operatingIncome": "16050000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-56000", "reportedCurrency": "USD", "netInterestIncome": "-9767000", "nonInterestIncome": "None", "operatingExpenses": "-309216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "530132000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33834000", "sellingGeneralAndAdministrative": "13525000", "netIncomeFromContinuingOperations": "7217000" }, "balance": { "goodwill": "None", "inventory": "11580000", "commonStock": "1897000", "currentDebt": "None", "investments": "None", "totalAssets": "3029005000", "longTermDebt": "918086000", "shortTermDebt": "67563000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-635349000", "totalLiabilities": "1084387000", "otherCurrentAssets": "87148000", "totalCurrentAssets": "241579000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2787426000", "currentAccountsPayable": "63146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2777170000", "shortLongTermDebtTotal": "925434000", "totalShareholderEquity": "1944618000", "capitalLeaseObligations": "7348000", "otherCurrentLiabilities": "40987000", "totalCurrentLiabilities": "105038000", "otherNonCurrentLiabilities": "6078000", "totalNonCurrentLiabilities": "979349000", "cashAndShortTermInvestments": "109189000", "commonStockSharesOutstanding": "189948000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "109189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7217000", "profitLoss": "None", "dividendPayout": "20278000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36627000", "capitalExpenditures": "29352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23414000", "cashflowFromInvestment": "-25062000", "stockBasedCompensation": "1958000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3136000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34180000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 236966000, "cost_of_revenue": 530132000, "gross_profit": -293166000, "research_and_development": null, "selling_general_admin": 13525000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20658000, "depreciation_amortisation": 33834000, "ebitda": 54492000, "interest_expense": 13497000, "interest_income": null, "other_non_operating": null, "pretax_income": 7161000, "tax_provision": -56000, "effective_tax_rate": null, "net_income": 7217000, "net_income_continuing_ops": 7217000, "net_income_to_common": 7217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109189000, "short_term_investments": null, "net_receivables": 33662000, "inventory": 11580000, "other_current_assets": null, "total_current_assets": 241579000, "net_ppe": null, "goodwill": null, "intangible_assets": 930000, "goodwill_and_intangibles": 930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2787426000, "total_assets": 3029005000, "short_term_debt": 67563000, "accounts_payable": 63146000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105038000, "long_term_debt": 918086000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 979349000, "total_liabilities": 1084387000, "total_debt": 985649000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -635349000, "total_equity": 1944618000, "shares_outstanding": 189948000, "operating_cash_flow": 36627000, "stock_based_compensation": 1958000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29352000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25062000, "dividends_paid": 20278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23414000, "free_cash_flow": 65979000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20658000", "ebitda": "54492000", "netIncome": "7217000", "grossProfit": "-293166000", "depreciation": "None", "totalRevenue": "236966000", "costOfRevenue": "530132000", "interestIncome": "3940000", "incomeBeforeTax": "7161000", "interestExpense": "13497000", "operatingIncome": "16050000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-56000", "reportedCurrency": "USD", "netInterestIncome": "-9767000", "nonInterestIncome": "None", "operatingExpenses": "-309216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "530132000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33834000", "sellingGeneralAndAdministrative": "13525000", "netIncomeFromContinuingOperations": "7217000" }, "balance": { "goodwill": "None", "inventory": "11580000", "commonStock": "1897000", "currentDebt": "None", "investments": "None", "totalAssets": "3029005000", "longTermDebt": "918086000", "shortTermDebt": "67563000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-635349000", "totalLiabilities": "1084387000", "otherCurrentAssets": "87148000", "totalCurrentAssets": "241579000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2787426000", "currentAccountsPayable": "63146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2777170000", "shortLongTermDebtTotal": "925434000", "totalShareholderEquity": "1944618000", "capitalLeaseObligations": "7348000", "otherCurrentLiabilities": "40987000", "totalCurrentLiabilities": "105038000", "otherNonCurrentLiabilities": "6078000", "totalNonCurrentLiabilities": "979349000", "cashAndShortTermInvestments": "109189000", "commonStockSharesOutstanding": "189948000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "109189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7217000", "profitLoss": "None", "dividendPayout": "20278000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36627000", "capitalExpenditures": "29352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23414000", "cashflowFromInvestment": "-25062000", "stockBasedCompensation": "1958000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3136000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34180000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "income_statement": { "revenue": 229323000, "cost_of_revenue": 128356000, "gross_profit": 100967000, "ebit": 14386000, "ebitda": 48314000, "pretax_income": 1459000, "tax_provision": 137000, "net_income": 1322000, "net_income_to_common": 1322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121136000, "total_current_assets": 252308000, "total_assets": 3049489000, "short_term_debt": 8574000, "long_term_debt": 917452000, "total_debt": 926026000, "total_liabilities": 1089894000, "total_equity": 1959595000, "shares_outstanding": 190112000, "goodwill_and_intangibles": 930000 }, "cash_flow": { "operating_cash_flow": 54370000, "capital_expenditure": 17651000, "free_cash_flow": 72021000, "dividends_paid": 21792000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328530, "ticker_id": 3602, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14386000", "ebitda": "48314000", "netIncome": "1322000", "grossProfit": "100967000", "depreciation": "None", "totalRevenue": "229323000", "costOfRevenue": "128356000", "interestIncome": "3655000", "incomeBeforeTax": "1459000", "interestExpense": "12927000", "operatingIncome": "11891000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "137000", "reportedCurrency": "USD", "netInterestIncome": "-10252000", "nonInterestIncome": "None", "operatingExpenses": "89076000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128356000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33928000", "sellingGeneralAndAdministrative": "13420000", "netIncomeFromContinuingOperations": "1322000" }, "balance": { "goodwill": "None", "inventory": "11488000", "commonStock": "1899000", "currentDebt": "None", "investments": "None", "totalAssets": "3049489000", "longTermDebt": "917452000", "shortTermDebt": "8574000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-621627000", "totalLiabilities": "1089894000", "otherCurrentAssets": "90240000", "totalCurrentAssets": "252308000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29444000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2797181000", "currentAccountsPayable": "63942000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2786253000", "shortLongTermDebtTotal": "926026000", "totalShareholderEquity": "1959595000", "capitalLeaseObligations": "8574000", "otherCurrentLiabilities": "25250000", "totalCurrentLiabilities": "106894000", "otherNonCurrentLiabilities": "7143000", "totalNonCurrentLiabilities": "983000000", "cashAndShortTermInvestments": "121136000", "commonStockSharesOutstanding": "190112000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "121136000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1322000", "profitLoss": "None", "dividendPayout": "21792000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54370000", "capitalExpenditures": "17651000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16422000", "cashflowFromInvestment": "-18144000", "stockBasedCompensation": "1905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21792000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2257000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33928000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 229323000, "cost_of_revenue": 128356000, "gross_profit": 100967000, "research_and_development": null, "selling_general_admin": 13420000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14386000, "depreciation_amortisation": 33928000, "ebitda": 48314000, "interest_expense": 12927000, "interest_income": null, "other_non_operating": null, "pretax_income": 1459000, "tax_provision": 137000, "effective_tax_rate": null, "net_income": 1322000, "net_income_continuing_ops": 1322000, "net_income_to_common": 1322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121136000, "short_term_investments": null, "net_receivables": 29444000, "inventory": 11488000, "other_current_assets": null, "total_current_assets": 252308000, "net_ppe": null, "goodwill": null, "intangible_assets": 930000, "goodwill_and_intangibles": 930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2797181000, "total_assets": 3049489000, "short_term_debt": 8574000, "accounts_payable": 63942000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 106894000, "long_term_debt": 917452000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 983000000, "total_liabilities": 1089894000, "total_debt": 926026000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -621627000, "total_equity": 1959595000, "shares_outstanding": 190112000, "operating_cash_flow": 54370000, "stock_based_compensation": 1905000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17651000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18144000, "dividends_paid": 21792000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16422000, "free_cash_flow": 72021000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14386000", "ebitda": "48314000", "netIncome": "1322000", "grossProfit": "100967000", "depreciation": "None", "totalRevenue": "229323000", "costOfRevenue": "128356000", "interestIncome": "3655000", "incomeBeforeTax": "1459000", "interestExpense": "12927000", "operatingIncome": "11891000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "137000", "reportedCurrency": "USD", "netInterestIncome": "-10252000", "nonInterestIncome": "None", "operatingExpenses": "89076000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128356000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33928000", "sellingGeneralAndAdministrative": "13420000", "netIncomeFromContinuingOperations": "1322000" }, "balance": { "goodwill": "None", "inventory": "11488000", "commonStock": "1899000", "currentDebt": "None", "investments": "None", "totalAssets": "3049489000", "longTermDebt": "917452000", "shortTermDebt": "8574000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-621627000", "totalLiabilities": "1089894000", "otherCurrentAssets": "90240000", "totalCurrentAssets": "252308000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29444000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2797181000", "currentAccountsPayable": "63942000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2786253000", "shortLongTermDebtTotal": "926026000", "totalShareholderEquity": "1959595000", "capitalLeaseObligations": "8574000", "otherCurrentLiabilities": "25250000", "totalCurrentLiabilities": "106894000", "otherNonCurrentLiabilities": "7143000", "totalNonCurrentLiabilities": "983000000", "cashAndShortTermInvestments": "121136000", "commonStockSharesOutstanding": "190112000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "121136000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1322000", "profitLoss": "None", "dividendPayout": "21792000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54370000", "capitalExpenditures": "17651000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16422000", "cashflowFromInvestment": "-18144000", "stockBasedCompensation": "1905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21792000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2257000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33928000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "income_statement": { "revenue": 259772000, "cost_of_revenue": 129226000, "gross_profit": 130546000, "ebit": 23036000, "ebitda": 57161000, "pretax_income": 10811000, "tax_provision": 37000, "net_income": 10774000, "net_income_to_common": 10774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73555000, "total_current_assets": 210643000, "total_assets": 3010987000, "short_term_debt": 9830000, "long_term_debt": 868695000, "total_debt": 878525000, "total_liabilities": 1031001000, "total_equity": 1979986000, "shares_outstanding": 196304000, "goodwill_and_intangibles": 930000 }, "cash_flow": { "operating_cash_flow": 58732000, "capital_expenditure": 0, "free_cash_flow": 58732000, "dividends_paid": 21219000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328531, "ticker_id": 3602, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23036000", "ebitda": "57161000", "netIncome": "10774000", "grossProfit": "130546000", "depreciation": "None", "totalRevenue": "259772000", "costOfRevenue": "129226000", "interestIncome": "2300000", "incomeBeforeTax": "10811000", "interestExpense": "12225000", "operatingIncome": "30426000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "37000", "reportedCurrency": "USD", "netInterestIncome": "-10864000", "nonInterestIncome": "None", "operatingExpenses": "100120000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34125000", "sellingGeneralAndAdministrative": "14222000", "netIncomeFromContinuingOperations": "10774000" }, "balance": { "goodwill": "None", "inventory": "11387000", "commonStock": "1902000", "currentDebt": "None", "investments": "None", "totalAssets": "3010987000", "longTermDebt": "868695000", "shortTermDebt": "9830000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-601411000", "totalLiabilities": "1031001000", "otherCurrentAssets": "82922000", "totalCurrentAssets": "210643000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2800344000", "currentAccountsPayable": "56749000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2796962000", "shortLongTermDebtTotal": "878525000", "totalShareholderEquity": "1979986000", "capitalLeaseObligations": "9830000", "otherCurrentLiabilities": "27896000", "totalCurrentLiabilities": "98444000", "otherNonCurrentLiabilities": "7406000", "totalNonCurrentLiabilities": "932557000", "cashAndShortTermInvestments": "73555000", "commonStockSharesOutstanding": "196304000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "73555000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10774000", "profitLoss": "None", "dividendPayout": "21219000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "58732000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85125000", "cashflowFromInvestment": "22520000", "stockBasedCompensation": "2772000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21219000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90454000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34125000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 259772000, "cost_of_revenue": 129226000, "gross_profit": 130546000, "research_and_development": null, "selling_general_admin": 14222000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23036000, "depreciation_amortisation": 34125000, "ebitda": 57161000, "interest_expense": 12225000, "interest_income": null, "other_non_operating": null, "pretax_income": 10811000, "tax_provision": 37000, "effective_tax_rate": null, "net_income": 10774000, "net_income_continuing_ops": 10774000, "net_income_to_common": 10774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73555000, "short_term_investments": null, "net_receivables": 42779000, "inventory": 11387000, "other_current_assets": null, "total_current_assets": 210643000, "net_ppe": null, "goodwill": null, "intangible_assets": 930000, "goodwill_and_intangibles": 930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2800344000, "total_assets": 3010987000, "short_term_debt": 9830000, "accounts_payable": 56749000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98444000, "long_term_debt": 868695000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 932557000, "total_liabilities": 1031001000, "total_debt": 878525000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -601411000, "total_equity": 1979986000, "shares_outstanding": 196304000, "operating_cash_flow": 58732000, "stock_based_compensation": 2772000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 22520000, "dividends_paid": 21219000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85125000, "free_cash_flow": 58732000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23036000", "ebitda": "57161000", "netIncome": "10774000", "grossProfit": "130546000", "depreciation": "None", "totalRevenue": "259772000", "costOfRevenue": "129226000", "interestIncome": "2300000", "incomeBeforeTax": "10811000", "interestExpense": "12225000", "operatingIncome": "30426000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "37000", "reportedCurrency": "USD", "netInterestIncome": "-10864000", "nonInterestIncome": "None", "operatingExpenses": "100120000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34125000", "sellingGeneralAndAdministrative": "14222000", "netIncomeFromContinuingOperations": "10774000" }, "balance": { "goodwill": "None", "inventory": "11387000", "commonStock": "1902000", "currentDebt": "None", "investments": "None", "totalAssets": "3010987000", "longTermDebt": "868695000", "shortTermDebt": "9830000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-601411000", "totalLiabilities": "1031001000", "otherCurrentAssets": "82922000", "totalCurrentAssets": "210643000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42779000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2800344000", "currentAccountsPayable": "56749000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2796962000", "shortLongTermDebtTotal": "878525000", "totalShareholderEquity": "1979986000", "capitalLeaseObligations": "9830000", "otherCurrentLiabilities": "27896000", "totalCurrentLiabilities": "98444000", "otherNonCurrentLiabilities": "7406000", "totalNonCurrentLiabilities": "932557000", "cashAndShortTermInvestments": "73555000", "commonStockSharesOutstanding": "196304000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "73555000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10774000", "profitLoss": "None", "dividendPayout": "21219000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "58732000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85125000", "cashflowFromInvestment": "22520000", "stockBasedCompensation": "2772000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21219000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90454000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34125000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "income_statement": { "revenue": 234065000, "cost_of_revenue": 126832000, "gross_profit": 107233000, "ebit": 17172000, "ebitda": 49447000, "pretax_income": 5353000, "tax_provision": 98000, "net_income": 5255000, "net_income_to_common": 5255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72334000, "total_current_assets": 227792000, "total_assets": 3096682000, "short_term_debt": 325000000, "long_term_debt": 516559000, "total_debt": 841559000, "total_liabilities": 1019174000, "total_equity": 2077508000, "shares_outstanding": 201444000, "goodwill_and_intangibles": 930000 }, "cash_flow": { "operating_cash_flow": 32031000, "capital_expenditure": 0, "free_cash_flow": 32031000, "dividends_paid": 23104000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328532, "ticker_id": 3602, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17172000", "ebitda": "49447000", "netIncome": "5255000", "grossProfit": "107233000", "depreciation": "None", "totalRevenue": "234065000", "costOfRevenue": "126832000", "interestIncome": "1564000", "incomeBeforeTax": "5353000", "interestExpense": "11819000", "operatingIncome": "16471000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "98000", "reportedCurrency": "USD", "netInterestIncome": "-11118000", "nonInterestIncome": "None", "operatingExpenses": "90762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32275000", "sellingGeneralAndAdministrative": "13116000", "netIncomeFromContinuingOperations": "5255000" }, "balance": { "goodwill": "None", "inventory": "10820000", "commonStock": "2004000", "currentDebt": "None", "investments": "None", "totalAssets": "3096682000", "longTermDebt": "516559000", "shortTermDebt": "325000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-591394000", "totalLiabilities": "1019174000", "otherCurrentAssets": "94267000", "totalCurrentAssets": "227792000", "currentLongTermDebt": "325000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50371000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2868890000", "currentAccountsPayable": "58264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2865048000", "shortLongTermDebtTotal": "852755000", "totalShareholderEquity": "2077508000", "capitalLeaseObligations": "11196000", "otherCurrentLiabilities": "26578000", "totalCurrentLiabilities": "421843000", "otherNonCurrentLiabilities": "7977000", "totalNonCurrentLiabilities": "597331000", "cashAndShortTermInvestments": "72334000", "commonStockSharesOutstanding": "201444000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "72334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5255000", "profitLoss": "None", "dividendPayout": "23104000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32031000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35398000", "cashflowFromInvestment": "-28116000", "stockBasedCompensation": "2064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23104000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12294000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32275000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 234065000, "cost_of_revenue": 126832000, "gross_profit": 107233000, "research_and_development": null, "selling_general_admin": 13116000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17172000, "depreciation_amortisation": 32275000, "ebitda": 49447000, "interest_expense": 11819000, "interest_income": null, "other_non_operating": null, "pretax_income": 5353000, "tax_provision": 98000, "effective_tax_rate": null, "net_income": 5255000, "net_income_continuing_ops": 5255000, "net_income_to_common": 5255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72334000, "short_term_investments": null, "net_receivables": 50371000, "inventory": 10820000, "other_current_assets": null, "total_current_assets": 227792000, "net_ppe": null, "goodwill": null, "intangible_assets": 930000, "goodwill_and_intangibles": 930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2868890000, "total_assets": 3096682000, "short_term_debt": 325000000, "accounts_payable": 58264000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 421843000, "long_term_debt": 516559000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 597331000, "total_liabilities": 1019174000, "total_debt": 841559000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -591394000, "total_equity": 2077508000, "shares_outstanding": 201444000, "operating_cash_flow": 32031000, "stock_based_compensation": 2064000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28116000, "dividends_paid": 23104000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35398000, "free_cash_flow": 32031000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17172000", "ebitda": "49447000", "netIncome": "5255000", "grossProfit": "107233000", "depreciation": "None", "totalRevenue": "234065000", "costOfRevenue": "126832000", "interestIncome": "1564000", "incomeBeforeTax": "5353000", "interestExpense": "11819000", "operatingIncome": "16471000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "98000", "reportedCurrency": "USD", "netInterestIncome": "-11118000", "nonInterestIncome": "None", "operatingExpenses": "90762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32275000", "sellingGeneralAndAdministrative": "13116000", "netIncomeFromContinuingOperations": "5255000" }, "balance": { "goodwill": "None", "inventory": "10820000", "commonStock": "2004000", "currentDebt": "None", "investments": "None", "totalAssets": "3096682000", "longTermDebt": "516559000", "shortTermDebt": "325000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-591394000", "totalLiabilities": "1019174000", "otherCurrentAssets": "94267000", "totalCurrentAssets": "227792000", "currentLongTermDebt": "325000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50371000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2868890000", "currentAccountsPayable": "58264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2865048000", "shortLongTermDebtTotal": "852755000", "totalShareholderEquity": "2077508000", "capitalLeaseObligations": "11196000", "otherCurrentLiabilities": "26578000", "totalCurrentLiabilities": "421843000", "otherNonCurrentLiabilities": "7977000", "totalNonCurrentLiabilities": "597331000", "cashAndShortTermInvestments": "72334000", "commonStockSharesOutstanding": "201444000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "72334000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5255000", "profitLoss": "None", "dividendPayout": "23104000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "32031000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35398000", "cashflowFromInvestment": "-28116000", "stockBasedCompensation": "2064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23104000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12294000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32275000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "income_statement": { "revenue": 214770000, "cost_of_revenue": 118022000, "gross_profit": 96748000, "ebit": 10971000, "ebitda": 43637000, "pretax_income": 819000, "tax_provision": -17000, "net_income": 836000, "net_income_to_common": 836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107199000, "total_current_assets": 235371000, "total_assets": 3106639000, "short_term_debt": 12019000, "long_term_debt": 841047000, "total_debt": 853066000, "total_liabilities": 1002619000, "total_equity": 2104020000, "shares_outstanding": 200185000, "goodwill_and_intangibles": 930000 }, "cash_flow": { "operating_cash_flow": 30493000, "capital_expenditure": 229330000, "free_cash_flow": 259823000, "dividends_paid": 21269000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328533, "ticker_id": 3602, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10971000", "ebitda": "43637000", "netIncome": "836000", "grossProfit": "96748000", "depreciation": "None", "totalRevenue": "214770000", "costOfRevenue": "118022000", "interestIncome": "2413000", "incomeBeforeTax": "819000", "interestExpense": "10152000", "operatingIncome": "9386000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-17000", "reportedCurrency": "USD", "netInterestIncome": "-8567000", "nonInterestIncome": "None", "operatingExpenses": "87362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118022000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32666000", "sellingGeneralAndAdministrative": "34175000", "netIncomeFromContinuingOperations": "836000" }, "balance": { "goodwill": "None", "inventory": "10497000", "commonStock": "2008000", "currentDebt": "None", "investments": "None", "totalAssets": "3106639000", "longTermDebt": "841047000", "shortTermDebt": "12019000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-574940000", "totalLiabilities": "1002619000", "otherCurrentAssets": "83566000", "totalCurrentAssets": "235371000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2871268000", "currentAccountsPayable": "52722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2866763000", "shortLongTermDebtTotal": "853066000", "totalShareholderEquity": "2104020000", "capitalLeaseObligations": "12019000", "otherCurrentLiabilities": "30410000", "totalCurrentLiabilities": "94653000", "otherNonCurrentLiabilities": "6265000", "totalNonCurrentLiabilities": "907966000", "cashAndShortTermInvestments": "107199000", "commonStockSharesOutstanding": "200185000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "107199000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "836000", "profitLoss": "None", "dividendPayout": "21269000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30493000", "capitalExpenditures": "229330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4245000", "cashflowFromInvestment": "-47021000", "stockBasedCompensation": "2075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21269000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-944000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32665999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214770000, "cost_of_revenue": 118022000, "gross_profit": 96748000, "research_and_development": null, "selling_general_admin": 34175000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10971000, "depreciation_amortisation": 32666000, "ebitda": 43637000, "interest_expense": 10152000, "interest_income": null, "other_non_operating": null, "pretax_income": 819000, "tax_provision": -17000, "effective_tax_rate": null, "net_income": 836000, "net_income_continuing_ops": 836000, "net_income_to_common": 836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107199000, "short_term_investments": null, "net_receivables": 34109000, "inventory": 10497000, "other_current_assets": null, "total_current_assets": 235371000, "net_ppe": null, "goodwill": null, "intangible_assets": 930000, "goodwill_and_intangibles": 930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2871268000, "total_assets": 3106639000, "short_term_debt": 12019000, "accounts_payable": 52722000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94653000, "long_term_debt": 841047000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 907966000, "total_liabilities": 1002619000, "total_debt": 853066000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -574940000, "total_equity": 2104020000, "shares_outstanding": 200185000, "operating_cash_flow": 30493000, "stock_based_compensation": 2075000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 229330000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47021000, "dividends_paid": 21269000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4245000, "free_cash_flow": 259823000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10971000", "ebitda": "43637000", "netIncome": "836000", "grossProfit": "96748000", "depreciation": "None", "totalRevenue": "214770000", "costOfRevenue": "118022000", "interestIncome": "2413000", "incomeBeforeTax": "819000", "interestExpense": "10152000", "operatingIncome": "9386000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-17000", "reportedCurrency": "USD", "netInterestIncome": "-8567000", "nonInterestIncome": "None", "operatingExpenses": "87362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118022000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32666000", "sellingGeneralAndAdministrative": "34175000", "netIncomeFromContinuingOperations": "836000" }, "balance": { "goodwill": "None", "inventory": "10497000", "commonStock": "2008000", "currentDebt": "None", "investments": "None", "totalAssets": "3106639000", "longTermDebt": "841047000", "shortTermDebt": "12019000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-574940000", "totalLiabilities": "1002619000", "otherCurrentAssets": "83566000", "totalCurrentAssets": "235371000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2871268000", "currentAccountsPayable": "52722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2866763000", "shortLongTermDebtTotal": "853066000", "totalShareholderEquity": "2104020000", "capitalLeaseObligations": "12019000", "otherCurrentLiabilities": "30410000", "totalCurrentLiabilities": "94653000", "otherNonCurrentLiabilities": "6265000", "totalNonCurrentLiabilities": "907966000", "cashAndShortTermInvestments": "107199000", "commonStockSharesOutstanding": "200185000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "107199000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "836000", "profitLoss": "None", "dividendPayout": "21269000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30493000", "capitalExpenditures": "229330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4245000", "cashflowFromInvestment": "-47021000", "stockBasedCompensation": "2075000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21269000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-944000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32665999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "income_statement": { "revenue": 226392000, "cost_of_revenue": 52101000, "gross_profit": 174291000, "ebit": 18007000, "ebitda": 49696000, "pretax_income": 2766000, "tax_provision": -483000, "net_income": 3249000, "net_income_to_common": 3249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115542000, "total_current_assets": 149652000, "total_assets": 3116541000, "short_term_debt": 575000000, "long_term_debt": 239112000, "total_debt": 814112000, "total_liabilities": 991746000, "total_equity": 2124795000, "shares_outstanding": 201402000, "goodwill_and_intangibles": 930000 }, "cash_flow": { "operating_cash_flow": 46606000, "capital_expenditure": 229330000, "free_cash_flow": 275936000, "dividends_paid": 22485000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328535, "ticker_id": 3602, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18007000", "ebitda": "49696000", "netIncome": "3249000", "grossProfit": "174291000", "depreciation": "None", "totalRevenue": "226392000", "costOfRevenue": "52101000", "interestIncome": "2350000", "incomeBeforeTax": "2766000", "interestExpense": "15241000", "operatingIncome": "16398000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-483000", "reportedCurrency": "USD", "netInterestIncome": "-13632000", "nonInterestIncome": "None", "operatingExpenses": "157893000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31689000", "sellingGeneralAndAdministrative": "13220000", "netIncomeFromContinuingOperations": "3249000" }, "balance": { "goodwill": "None", "inventory": "10474000", "commonStock": "2009000", "currentDebt": "None", "investments": "None", "totalAssets": "3116541000", "longTermDebt": "239112000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-552989000", "totalLiabilities": "991746000", "otherCurrentAssets": "77018000", "totalCurrentAssets": "149652000", "currentLongTermDebt": "575000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2866097000", "currentAccountsPayable": "63644000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2861720000", "shortLongTermDebtTotal": "827151000", "totalShareholderEquity": "2124795000", "capitalLeaseObligations": "13039000", "otherCurrentLiabilities": "25787000", "totalCurrentLiabilities": "681437000", "otherNonCurrentLiabilities": "6517000", "totalNonCurrentLiabilities": "310309000", "cashAndShortTermInvestments": "115542000", "commonStockSharesOutstanding": "201402000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "115542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3249000", "profitLoss": "None", "dividendPayout": "22485000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "46606000", "capitalExpenditures": "229330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46641000", "cashflowFromInvestment": "-41409000", "stockBasedCompensation": "2430000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22485000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23615000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31689000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 226392000, "cost_of_revenue": 52101000, "gross_profit": 174291000, "research_and_development": null, "selling_general_admin": 13220000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18007000, "depreciation_amortisation": 31689000, "ebitda": 49696000, "interest_expense": 15241000, "interest_income": null, "other_non_operating": null, "pretax_income": 2766000, "tax_provision": -483000, "effective_tax_rate": null, "net_income": 3249000, "net_income_continuing_ops": 3249000, "net_income_to_common": 3249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115542000, "short_term_investments": null, "net_receivables": 34110000, "inventory": 10474000, "other_current_assets": null, "total_current_assets": 149652000, "net_ppe": null, "goodwill": null, "intangible_assets": 930000, "goodwill_and_intangibles": 930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2866097000, "total_assets": 3116541000, "short_term_debt": 575000000, "accounts_payable": 63644000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 681437000, "long_term_debt": 239112000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 310309000, "total_liabilities": 991746000, "total_debt": 814112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -552989000, "total_equity": 2124795000, "shares_outstanding": 201402000, "operating_cash_flow": 46606000, "stock_based_compensation": 2430000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 229330000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41409000, "dividends_paid": 22485000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46641000, "free_cash_flow": 275936000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18007000", "ebitda": "49696000", "netIncome": "3249000", "grossProfit": "174291000", "depreciation": "None", "totalRevenue": "226392000", "costOfRevenue": "52101000", "interestIncome": "2350000", "incomeBeforeTax": "2766000", "interestExpense": "15241000", "operatingIncome": "16398000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-483000", "reportedCurrency": "USD", "netInterestIncome": "-13632000", "nonInterestIncome": "None", "operatingExpenses": "157893000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31689000", "sellingGeneralAndAdministrative": "13220000", "netIncomeFromContinuingOperations": "3249000" }, "balance": { "goodwill": "None", "inventory": "10474000", "commonStock": "2009000", "currentDebt": "None", "investments": "None", "totalAssets": "3116541000", "longTermDebt": "239112000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-552989000", "totalLiabilities": "991746000", "otherCurrentAssets": "77018000", "totalCurrentAssets": "149652000", "currentLongTermDebt": "575000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34110000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2866097000", "currentAccountsPayable": "63644000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2861720000", "shortLongTermDebtTotal": "827151000", "totalShareholderEquity": "2124795000", "capitalLeaseObligations": "13039000", "otherCurrentLiabilities": "25787000", "totalCurrentLiabilities": "681437000", "otherNonCurrentLiabilities": "6517000", "totalNonCurrentLiabilities": "310309000", "cashAndShortTermInvestments": "115542000", "commonStockSharesOutstanding": "201402000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "115542000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3249000", "profitLoss": "None", "dividendPayout": "22485000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "46606000", "capitalExpenditures": "229330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46641000", "cashflowFromInvestment": "-41409000", "stockBasedCompensation": "2430000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22485000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23615000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31689000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "income_statement": { "revenue": 247481000, "cost_of_revenue": 120444000, "gross_profit": 127037000, "ebit": 38540000, "ebitda": 69652000, "pretax_income": 26397000, "tax_provision": 255000, "net_income": 26142000, "net_income_to_common": 26142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159151000, "total_current_assets": 290899000, "total_assets": 3149737000, "short_term_debt": 575000000, "long_term_debt": 239263000, "total_debt": 814263000, "total_liabilities": 984810000, "total_equity": 2164927000, "shares_outstanding": 203455000, "goodwill_and_intangibles": 930000 }, "cash_flow": { "operating_cash_flow": 54793000, "capital_expenditure": 41022000, "free_cash_flow": 95815000, "dividends_paid": 17443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328536, "ticker_id": 3602, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38540000", "ebitda": "69652000", "netIncome": "26142000", "grossProfit": "127037000", "depreciation": "None", "totalRevenue": "247481000", "costOfRevenue": "120444000", "interestIncome": "3692000", "incomeBeforeTax": "26397000", "interestExpense": "12143000", "operatingIncome": "35549000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "255000", "reportedCurrency": "USD", "netInterestIncome": "-9190000", "nonInterestIncome": "None", "operatingExpenses": "91488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31112000", "sellingGeneralAndAdministrative": "36288000", "netIncomeFromContinuingOperations": "26142000" }, "balance": { "goodwill": "None", "inventory": "9902000", "commonStock": "2034000", "currentDebt": "None", "investments": "None", "totalAssets": "3149737000", "longTermDebt": "239263000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-534121000", "totalLiabilities": "984810000", "otherCurrentAssets": "84053000", "totalCurrentAssets": "290899000", "currentLongTermDebt": "575000000", "longTermInvestments": "None", "shortTermInvestments": "2247000", "currentNetReceivables": "37793000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2858838000", "currentAccountsPayable": "57103000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "828608000", "totalShareholderEquity": "2164927000", "capitalLeaseObligations": "14345000", "otherCurrentLiabilities": "28991000", "totalCurrentLiabilities": "674982000", "otherNonCurrentLiabilities": "5993000", "totalNonCurrentLiabilities": "309828000", "cashAndShortTermInvestments": "159151000", "commonStockSharesOutstanding": "203455000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "159151000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26142000", "profitLoss": "None", "dividendPayout": "17443000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54793000", "capitalExpenditures": "41022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21600000", "cashflowFromInvestment": "-270184000", "stockBasedCompensation": "3181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17443000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3622000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31112000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 247481000, "cost_of_revenue": 120444000, "gross_profit": 127037000, "research_and_development": null, "selling_general_admin": 36288000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38540000, "depreciation_amortisation": 31112000, "ebitda": 69652000, "interest_expense": 12143000, "interest_income": null, "other_non_operating": null, "pretax_income": 26397000, "tax_provision": 255000, "effective_tax_rate": null, "net_income": 26142000, "net_income_continuing_ops": 26142000, "net_income_to_common": 26142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159151000, "short_term_investments": 2247000, "net_receivables": 37793000, "inventory": 9902000, "other_current_assets": null, "total_current_assets": 290899000, "net_ppe": null, "goodwill": null, "intangible_assets": 930000, "goodwill_and_intangibles": 930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2858838000, "total_assets": 3149737000, "short_term_debt": 575000000, "accounts_payable": 57103000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 674982000, "long_term_debt": 239263000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 309828000, "total_liabilities": 984810000, "total_debt": 814263000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -534121000, "total_equity": 2164927000, "shares_outstanding": 203455000, "operating_cash_flow": 54793000, "stock_based_compensation": 3181000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41022000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -270184000, "dividends_paid": 17443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21600000, "free_cash_flow": 95815000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38540000", "ebitda": "69652000", "netIncome": "26142000", "grossProfit": "127037000", "depreciation": "None", "totalRevenue": "247481000", "costOfRevenue": "120444000", "interestIncome": "3692000", "incomeBeforeTax": "26397000", "interestExpense": "12143000", "operatingIncome": "35549000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "255000", "reportedCurrency": "USD", "netInterestIncome": "-9190000", "nonInterestIncome": "None", "operatingExpenses": "91488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31112000", "sellingGeneralAndAdministrative": "36288000", "netIncomeFromContinuingOperations": "26142000" }, "balance": { "goodwill": "None", "inventory": "9902000", "commonStock": "2034000", "currentDebt": "None", "investments": "None", "totalAssets": "3149737000", "longTermDebt": "239263000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-534121000", "totalLiabilities": "984810000", "otherCurrentAssets": "84053000", "totalCurrentAssets": "290899000", "currentLongTermDebt": "575000000", "longTermInvestments": "None", "shortTermInvestments": "2247000", "currentNetReceivables": "37793000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2858838000", "currentAccountsPayable": "57103000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "828608000", "totalShareholderEquity": "2164927000", "capitalLeaseObligations": "14345000", "otherCurrentLiabilities": "28991000", "totalCurrentLiabilities": "674982000", "otherNonCurrentLiabilities": "5993000", "totalNonCurrentLiabilities": "309828000", "cashAndShortTermInvestments": "159151000", "commonStockSharesOutstanding": "203455000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "159151000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26142000", "profitLoss": "None", "dividendPayout": "17443000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54793000", "capitalExpenditures": "41022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21600000", "cashflowFromInvestment": "-270184000", "stockBasedCompensation": "3181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17443000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3622000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31112000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "income_statement": { "revenue": 217166000, "cost_of_revenue": 117650000, "gross_profit": 99516000, "ebit": 24493000, "ebitda": 53533000, "pretax_income": 12180000, "tax_provision": -855000, "net_income": 13035000, "net_income_to_common": 13035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 400678000, "total_current_assets": 531386000, "total_assets": 3142100000, "short_term_debt": 575000000, "long_term_debt": 239410000, "total_debt": 814410000, "total_liabilities": 980804000, "total_equity": 2161296000, "shares_outstanding": 202958000, "goodwill_and_intangibles": 930000 }, "cash_flow": { "operating_cash_flow": 38484000, "capital_expenditure": 27664000, "free_cash_flow": 66148000, "dividends_paid": 29769000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328537, "ticker_id": 3602, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24493000", "ebitda": "53533000", "netIncome": "13035000", "grossProfit": "99516000", "depreciation": "None", "totalRevenue": "217166000", "costOfRevenue": "117650000", "interestIncome": "7495000", "incomeBeforeTax": "12180000", "interestExpense": "12313000", "operatingIncome": "17259000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-855000", "reportedCurrency": "USD", "netInterestIncome": "-5557000", "nonInterestIncome": "None", "operatingExpenses": "82257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29040000", "sellingGeneralAndAdministrative": "35141000", "netIncomeFromContinuingOperations": "13035000" }, "balance": { "goodwill": "None", "inventory": "9381000", "commonStock": "2037000", "currentDebt": "None", "investments": "None", "totalAssets": "3142100000", "longTermDebt": "239410000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-538076000", "totalLiabilities": "980804000", "otherCurrentAssets": "84633000", "totalCurrentAssets": "531386000", "currentLongTermDebt": "575000000", "longTermInvestments": "None", "shortTermInvestments": "2058000", "currentNetReceivables": "36694000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2610714000", "currentAccountsPayable": "48078000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "829998000", "totalShareholderEquity": "2161296000", "capitalLeaseObligations": "15588000", "otherCurrentLiabilities": "22721000", "totalCurrentLiabilities": "648258000", "otherNonCurrentLiabilities": "5828000", "totalNonCurrentLiabilities": "332546000", "cashAndShortTermInvestments": "400678000", "commonStockSharesOutstanding": "202958000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "400678000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13035000", "profitLoss": "None", "dividendPayout": "29769000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38484000", "capitalExpenditures": "27664000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33523000", "cashflowFromInvestment": "-27664000", "stockBasedCompensation": "2770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29769000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29040000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 217166000, "cost_of_revenue": 117650000, "gross_profit": 99516000, "research_and_development": null, "selling_general_admin": 35141000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24493000, "depreciation_amortisation": 29040000, "ebitda": 53533000, "interest_expense": 12313000, "interest_income": null, "other_non_operating": null, "pretax_income": 12180000, "tax_provision": -855000, "effective_tax_rate": null, "net_income": 13035000, "net_income_continuing_ops": 13035000, "net_income_to_common": 13035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 400678000, "short_term_investments": 2058000, "net_receivables": 36694000, "inventory": 9381000, "other_current_assets": null, "total_current_assets": 531386000, "net_ppe": null, "goodwill": null, "intangible_assets": 930000, "goodwill_and_intangibles": 930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2610714000, "total_assets": 3142100000, "short_term_debt": 575000000, "accounts_payable": 48078000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 648258000, "long_term_debt": 239410000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 332546000, "total_liabilities": 980804000, "total_debt": 814410000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -538076000, "total_equity": 2161296000, "shares_outstanding": 202958000, "operating_cash_flow": 38484000, "stock_based_compensation": 2770000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27664000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27664000, "dividends_paid": 29769000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33523000, "free_cash_flow": 66148000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24493000", "ebitda": "53533000", "netIncome": "13035000", "grossProfit": "99516000", "depreciation": "None", "totalRevenue": "217166000", "costOfRevenue": "117650000", "interestIncome": "7495000", "incomeBeforeTax": "12180000", "interestExpense": "12313000", "operatingIncome": "17259000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-855000", "reportedCurrency": "USD", "netInterestIncome": "-5557000", "nonInterestIncome": "None", "operatingExpenses": "82257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117650000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29040000", "sellingGeneralAndAdministrative": "35141000", "netIncomeFromContinuingOperations": "13035000" }, "balance": { "goodwill": "None", "inventory": "9381000", "commonStock": "2037000", "currentDebt": "None", "investments": "None", "totalAssets": "3142100000", "longTermDebt": "239410000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-538076000", "totalLiabilities": "980804000", "otherCurrentAssets": "84633000", "totalCurrentAssets": "531386000", "currentLongTermDebt": "575000000", "longTermInvestments": "None", "shortTermInvestments": "2058000", "currentNetReceivables": "36694000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2610714000", "currentAccountsPayable": "48078000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "829998000", "totalShareholderEquity": "2161296000", "capitalLeaseObligations": "15588000", "otherCurrentLiabilities": "22721000", "totalCurrentLiabilities": "648258000", "otherNonCurrentLiabilities": "5828000", "totalNonCurrentLiabilities": "332546000", "cashAndShortTermInvestments": "400678000", "commonStockSharesOutstanding": "202958000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "400678000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13035000", "profitLoss": "None", "dividendPayout": "29769000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38484000", "capitalExpenditures": "27664000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33523000", "cashflowFromInvestment": "-27664000", "stockBasedCompensation": "2770000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29769000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29040000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "income_statement": { "revenue": 219225000, "cost_of_revenue": 118239000, "gross_profit": 100986000, "ebit": 142464000, "ebitda": 171599000, "pretax_income": 129784000, "tax_provision": 2799000, "net_income": 126985000, "net_income_to_common": 126985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 426403000, "total_current_assets": 542212000, "total_assets": 3149321000, "short_term_debt": 74050000, "long_term_debt": 740509000, "total_debt": 814559000, "total_liabilities": 982683000, "total_equity": 2166638000, "shares_outstanding": 203833000, "goodwill_and_intangibles": 930000 }, "cash_flow": { "operating_cash_flow": 29389000, "capital_expenditure": 36187000, "free_cash_flow": 65576000, "dividends_paid": 17579000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328538, "ticker_id": 3602, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142464000", "ebitda": "171599000", "netIncome": "126985000", "grossProfit": "100986000", "depreciation": "None", "totalRevenue": "219225000", "costOfRevenue": "118239000", "interestIncome": "789000", "incomeBeforeTax": "129784000", "interestExpense": "13168000", "operatingIncome": "18587000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2799000", "reportedCurrency": "USD", "netInterestIncome": "-12631000", "nonInterestIncome": "None", "operatingExpenses": "82399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29135000", "sellingGeneralAndAdministrative": "35014000", "netIncomeFromContinuingOperations": "126985000" }, "balance": { "goodwill": "None", "inventory": "9185000", "commonStock": "2035000", "currentDebt": "None", "investments": "None", "totalAssets": "3149321000", "longTermDebt": "740509000", "shortTermDebt": "74050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-533064000", "totalLiabilities": "982683000", "otherCurrentAssets": "75418000", "totalCurrentAssets": "542212000", "currentLongTermDebt": "74050000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2607109000", "currentAccountsPayable": "48410000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "831294000", "totalShareholderEquity": "2166638000", "capitalLeaseObligations": "16735000", "otherCurrentLiabilities": "37632000", "totalCurrentLiabilities": "172566000", "otherNonCurrentLiabilities": "7040000", "totalNonCurrentLiabilities": "810117000", "cashAndShortTermInvestments": "426403000", "commonStockSharesOutstanding": "203833000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "426403000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126985000", "profitLoss": "None", "dividendPayout": "17579000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5126000", "operatingCashflow": "29389000", "capitalExpenditures": "36187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38991000", "cashflowFromInvestment": "318304000", "stockBasedCompensation": "2512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17579000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 219225000, "cost_of_revenue": 118239000, "gross_profit": 100986000, "research_and_development": null, "selling_general_admin": 35014000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142464000, "depreciation_amortisation": 29135000, "ebitda": 171599000, "interest_expense": 13168000, "interest_income": null, "other_non_operating": null, "pretax_income": 129784000, "tax_provision": 2799000, "effective_tax_rate": null, "net_income": 126985000, "net_income_continuing_ops": 126985000, "net_income_to_common": 126985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 426403000, "short_term_investments": null, "net_receivables": 31206000, "inventory": 9185000, "other_current_assets": null, "total_current_assets": 542212000, "net_ppe": null, "goodwill": null, "intangible_assets": 930000, "goodwill_and_intangibles": 930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2607109000, "total_assets": 3149321000, "short_term_debt": 74050000, "accounts_payable": 48410000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 172566000, "long_term_debt": 740509000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 810117000, "total_liabilities": 982683000, "total_debt": 814559000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -533064000, "total_equity": 2166638000, "shares_outstanding": 203833000, "operating_cash_flow": 29389000, "stock_based_compensation": 2512000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36187000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 318304000, "dividends_paid": 17579000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38991000, "free_cash_flow": 65576000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "142464000", "ebitda": "171599000", "netIncome": "126985000", "grossProfit": "100986000", "depreciation": "None", "totalRevenue": "219225000", "costOfRevenue": "118239000", "interestIncome": "789000", "incomeBeforeTax": "129784000", "interestExpense": "13168000", "operatingIncome": "18587000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2799000", "reportedCurrency": "USD", "netInterestIncome": "-12631000", "nonInterestIncome": "None", "operatingExpenses": "82399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29135000", "sellingGeneralAndAdministrative": "35014000", "netIncomeFromContinuingOperations": "126985000" }, "balance": { "goodwill": "None", "inventory": "9185000", "commonStock": "2035000", "currentDebt": "None", "investments": "None", "totalAssets": "3149321000", "longTermDebt": "740509000", "shortTermDebt": "74050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-533064000", "totalLiabilities": "982683000", "otherCurrentAssets": "75418000", "totalCurrentAssets": "542212000", "currentLongTermDebt": "74050000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2607109000", "currentAccountsPayable": "48410000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "831294000", "totalShareholderEquity": "2166638000", "capitalLeaseObligations": "16735000", "otherCurrentLiabilities": "37632000", "totalCurrentLiabilities": "172566000", "otherNonCurrentLiabilities": "7040000", "totalNonCurrentLiabilities": "810117000", "cashAndShortTermInvestments": "426403000", "commonStockSharesOutstanding": "203833000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "426403000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126985000", "profitLoss": "None", "dividendPayout": "17579000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5126000", "operatingCashflow": "29389000", "capitalExpenditures": "36187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38991000", "cashflowFromInvestment": "318304000", "stockBasedCompensation": "2512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17579000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "income_statement": { "revenue": 247700000, "cost_of_revenue": 138771000, "gross_profit": 108929000, "ebit": 26827000, "ebitda": 59996000, "pretax_income": 16160000, "tax_provision": 602000, "net_income": 15558000, "net_income_to_common": 15558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113768000, "total_current_assets": 482041000, "total_assets": 3088829000, "short_term_debt": 575000000, "long_term_debt": 814702000, "total_debt": 1389702000, "total_liabilities": 1001144000, "total_equity": 2087685000, "shares_outstanding": 205782000, "goodwill_and_intangibles": 930000 }, "cash_flow": { "operating_cash_flow": 61754000, "capital_expenditure": 24725000, "free_cash_flow": 86479000, "dividends_paid": 14709000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328540, "ticker_id": 3602, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26827000", "ebitda": "59996000", "netIncome": "15558000", "grossProfit": "108929000", "depreciation": "None", "totalRevenue": "247700000", "costOfRevenue": "138771000", "interestIncome": "11894000", "incomeBeforeTax": "16160000", "interestExpense": "12623000", "operatingIncome": "60015000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "602000", "reportedCurrency": "USD", "netInterestIncome": "-10676000", "nonInterestIncome": "None", "operatingExpenses": "48914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33169000", "sellingGeneralAndAdministrative": "36147000", "netIncomeFromContinuingOperations": "15558000" }, "balance": { "goodwill": "None", "inventory": "8426000", "commonStock": "2056000", "currentDebt": "None", "investments": "None", "totalAssets": "3088829000", "longTermDebt": "814702000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-630270000", "totalLiabilities": "1001144000", "otherCurrentAssets": "446000", "totalCurrentAssets": "482041000", "currentLongTermDebt": "575000000", "longTermInvestments": "None", "shortTermInvestments": "3616000", "currentNetReceivables": "28646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2606788000", "currentAccountsPayable": "60854000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2597616000", "shortLongTermDebtTotal": "1389702000", "totalShareholderEquity": "2087685000", "capitalLeaseObligations": "17884000", "otherCurrentLiabilities": "15397000", "totalCurrentLiabilities": "673784000", "otherNonCurrentLiabilities": "5792000", "totalNonCurrentLiabilities": "327360000", "cashAndShortTermInvestments": "113768000", "commonStockSharesOutstanding": "205782000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "113768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15558000", "profitLoss": "None", "dividendPayout": "14709000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1261000", "operatingCashflow": "61754000", "capitalExpenditures": "24725000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29269000", "cashflowFromInvestment": "-60222000", "stockBasedCompensation": "2511000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14709000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33169000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 247700000, "cost_of_revenue": 138771000, "gross_profit": 108929000, "research_and_development": null, "selling_general_admin": 36147000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26827000, "depreciation_amortisation": 33169000, "ebitda": 59996000, "interest_expense": 12623000, "interest_income": null, "other_non_operating": null, "pretax_income": 16160000, "tax_provision": 602000, "effective_tax_rate": null, "net_income": 15558000, "net_income_continuing_ops": 15558000, "net_income_to_common": 15558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113768000, "short_term_investments": 3616000, "net_receivables": 28646000, "inventory": 8426000, "other_current_assets": null, "total_current_assets": 482041000, "net_ppe": null, "goodwill": null, "intangible_assets": 930000, "goodwill_and_intangibles": 930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2606788000, "total_assets": 3088829000, "short_term_debt": 575000000, "accounts_payable": 60854000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 673784000, "long_term_debt": 814702000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 327360000, "total_liabilities": 1001144000, "total_debt": 1389702000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -630270000, "total_equity": 2087685000, "shares_outstanding": 205782000, "operating_cash_flow": 61754000, "stock_based_compensation": 2511000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24725000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60222000, "dividends_paid": 14709000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29269000, "free_cash_flow": 86479000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26827000", "ebitda": "59996000", "netIncome": "15558000", "grossProfit": "108929000", "depreciation": "None", "totalRevenue": "247700000", "costOfRevenue": "138771000", "interestIncome": "11894000", "incomeBeforeTax": "16160000", "interestExpense": "12623000", "operatingIncome": "60015000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "602000", "reportedCurrency": "USD", "netInterestIncome": "-10676000", "nonInterestIncome": "None", "operatingExpenses": "48914000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33169000", "sellingGeneralAndAdministrative": "36147000", "netIncomeFromContinuingOperations": "15558000" }, "balance": { "goodwill": "None", "inventory": "8426000", "commonStock": "2056000", "currentDebt": "None", "investments": "None", "totalAssets": "3088829000", "longTermDebt": "814702000", "shortTermDebt": "575000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "-630270000", "totalLiabilities": "1001144000", "otherCurrentAssets": "446000", "totalCurrentAssets": "482041000", "currentLongTermDebt": "575000000", "longTermInvestments": "None", "shortTermInvestments": "3616000", "currentNetReceivables": "28646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2606788000", "currentAccountsPayable": "60854000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2597616000", "shortLongTermDebtTotal": "1389702000", "totalShareholderEquity": "2087685000", "capitalLeaseObligations": "17884000", "otherCurrentLiabilities": "15397000", "totalCurrentLiabilities": "673784000", "otherNonCurrentLiabilities": "5792000", "totalNonCurrentLiabilities": "327360000", "cashAndShortTermInvestments": "113768000", "commonStockSharesOutstanding": "205782000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "113768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15558000", "profitLoss": "None", "dividendPayout": "14709000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1261000", "operatingCashflow": "61754000", "capitalExpenditures": "24725000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29269000", "cashflowFromInvestment": "-60222000", "stockBasedCompensation": "2511000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14709000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33169000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "income_statement": { "revenue": 275612000, "cost_of_revenue": 141112000, "gross_profit": 134500000, "ebit": 47953000, "ebitda": 80332000, "pretax_income": 43881000, "tax_provision": 803000, "net_income": 43078000, "net_income_to_common": 43078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107846000, "total_current_assets": 226825000, "total_assets": 3086211000, "short_term_debt": 2065000, "long_term_debt": 812766000, "total_debt": 814831000, "total_liabilities": 985087000, "total_equity": 2101124000, "shares_outstanding": 206828000, "goodwill_and_intangibles": 930000 }, "cash_flow": { "operating_cash_flow": 59740000, "capital_expenditure": 26745000, "free_cash_flow": 86485000, "dividends_paid": 13556000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328541, "ticker_id": 3602, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:27.869616+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47953000", "ebitda": "80332000", "netIncome": "43078000", "grossProfit": "134500000", "depreciation": "None", "totalRevenue": "275612000", "costOfRevenue": "141112000", "interestIncome": "9223000", "incomeBeforeTax": "43881000", "interestExpense": "9223000", "operatingIncome": "80350000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "803000", "reportedCurrency": "USD", "netInterestIncome": "-4584000", "nonInterestIncome": "None", "operatingExpenses": "54150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4651000", "costofGoodsAndServicesSold": "141112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32379000", "sellingGeneralAndAdministrative": "40253000", "netIncomeFromContinuingOperations": "43078000" }, "balance": { "goodwill": "None", "inventory": "55668000", "commonStock": "2072000", "currentDebt": "None", "investments": "None", "totalAssets": "3086211000", "longTermDebt": "812766000", "shortTermDebt": "2065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "1099518000", "totalLiabilities": "985087000", "otherCurrentAssets": "70936000", "totalCurrentAssets": "226825000", "currentLongTermDebt": "2065000", "longTermInvestments": "None", "shortTermInvestments": "2147000", "currentNetReceivables": "48043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2859386000", "currentAccountsPayable": "44972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2830739000", "shortLongTermDebtTotal": "829098000", "totalShareholderEquity": "2101124000", "capitalLeaseObligations": "14267000", "otherCurrentLiabilities": "45203000", "totalCurrentLiabilities": "148975000", "otherNonCurrentLiabilities": "25411000", "totalNonCurrentLiabilities": "836112000", "cashAndShortTermInvestments": "107846000", "commonStockSharesOutstanding": "206828000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "107846000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43078000", "profitLoss": "None", "dividendPayout": "13556000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "6387000", "operatingCashflow": "59740000", "capitalExpenditures": "26745000", "changeInReceivables": "-2469000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14982000", "cashflowFromInvestment": "-26745000", "stockBasedCompensation": "3325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13556000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18013000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2855000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 275612000, "cost_of_revenue": 141112000, "gross_profit": 134500000, "research_and_development": null, "selling_general_admin": 40253000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47953000, "depreciation_amortisation": 32379000, "ebitda": 80332000, "interest_expense": 9223000, "interest_income": null, "other_non_operating": null, "pretax_income": 43881000, "tax_provision": 803000, "effective_tax_rate": null, "net_income": 43078000, "net_income_continuing_ops": 43078000, "net_income_to_common": 43078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107846000, "short_term_investments": 2147000, "net_receivables": 48043000, "inventory": 55668000, "other_current_assets": null, "total_current_assets": 226825000, "net_ppe": null, "goodwill": null, "intangible_assets": 930000, "goodwill_and_intangibles": 930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2859386000, "total_assets": 3086211000, "short_term_debt": 2065000, "accounts_payable": 44972000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148975000, "long_term_debt": 812766000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 836112000, "total_liabilities": 985087000, "total_debt": 814831000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1099518000, "total_equity": 2101124000, "shares_outstanding": 206828000, "operating_cash_flow": 59740000, "stock_based_compensation": 3325000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26745000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26745000, "dividends_paid": 13556000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14982000, "free_cash_flow": 86485000, "net_change_in_cash": 18013000 }, "raw_data": { "income": { "ebit": "47953000", "ebitda": "80332000", "netIncome": "43078000", "grossProfit": "134500000", "depreciation": "None", "totalRevenue": "275612000", "costOfRevenue": "141112000", "interestIncome": "9223000", "incomeBeforeTax": "43881000", "interestExpense": "9223000", "operatingIncome": "80350000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "803000", "reportedCurrency": "USD", "netInterestIncome": "-4584000", "nonInterestIncome": "None", "operatingExpenses": "54150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4651000", "costofGoodsAndServicesSold": "141112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32379000", "sellingGeneralAndAdministrative": "40253000", "netIncomeFromContinuingOperations": "43078000" }, "balance": { "goodwill": "None", "inventory": "55668000", "commonStock": "2072000", "currentDebt": "None", "investments": "None", "totalAssets": "3086211000", "longTermDebt": "812766000", "shortTermDebt": "2065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "930000", "reportedCurrency": "USD", "retainedEarnings": "1099518000", "totalLiabilities": "985087000", "otherCurrentAssets": "70936000", "totalCurrentAssets": "226825000", "currentLongTermDebt": "2065000", "longTermInvestments": "None", "shortTermInvestments": "2147000", "currentNetReceivables": "48043000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2859386000", "currentAccountsPayable": "44972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2830739000", "shortLongTermDebtTotal": "829098000", "totalShareholderEquity": "2101124000", "capitalLeaseObligations": "14267000", "otherCurrentLiabilities": "45203000", "totalCurrentLiabilities": "148975000", "otherNonCurrentLiabilities": "25411000", "totalNonCurrentLiabilities": "836112000", "cashAndShortTermInvestments": "107846000", "commonStockSharesOutstanding": "206828000", "intangibleAssetsExcludingGoodwill": "930000", "cashAndCashEquivalentsAtCarryingValue": "107846000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43078000", "profitLoss": "None", "dividendPayout": "13556000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "6387000", "operatingCashflow": "59740000", "capitalExpenditures": "26745000", "changeInReceivables": "-2469000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14982000", "cashflowFromInvestment": "-26745000", "stockBasedCompensation": "3325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13556000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18013000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2855000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "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" ] } } }