{ "ticker": { "uuid": "9edb298c-668b-4d5a-a3bf-5168cb6aeec0", "symbol": "CDP", "name": "COPT Defense Properties", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/9edb298c-668b-4d5a-a3bf-5168cb6aeec0/", "api_url": "https://sharemaestro.com/factors/api/tickers/9edb298c-668b-4d5a-a3bf-5168cb6aeec0/" }, "ticker_metadata": { "id": 667, "uuid": "9edb298c-668b-4d5a-a3bf-5168cb6aeec0", "symbol": "CDP", "name": "COPT Defense Properties", "asset_type": "equity", "market_cap": 3702638000, "stock_exchange_id": 3, "industry": "Reit - Office", "sector": "Real Estate", "description": "COPT Defense Properties (CDP) is a focused real estate investment trust (REIT) dedicated to the strategic acquisition, development, and management of properties serving defense and government contractors. With a portfolio located near pivotal defense installations, CDP is well-positioned to deliver stable, long-term cash flows while addressing the dynamic requirements of its clients. The company's disciplined capital allocation strategy and extensive development pipeline further underpin its commitment to generating shareholder value and strengthening the nation's security framework.", "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": "9edb298c-668b-4d5a-a3bf-5168cb6aeec0", "symbol": "CDP", "name": "COPT Defense Properties", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Office", "page_url": "https://sharemaestro.com/factors/ticker/9edb298c-668b-4d5a-a3bf-5168cb6aeec0/", "api_url": "https://sharemaestro.com/factors/api/tickers/9edb298c-668b-4d5a-a3bf-5168cb6aeec0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.22, "value": 0.2, "quality": 0.33, "momentum": 0.7, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 32.65, "market_cap": 3708484950, "pe_ratio": 23.7524, "earnings_yield": 0.0421, "ebitda_to_ev": 0.0694, "shareholder_yield": 0.0279, "roe": 0.1031, "piotroski_f_score": 4, "momentum_12_1": 0.1766, "volatility_252d": 0.1954 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:24.784537+00:00", "batch_id": "" }, "size": { "price_close": 32.65, "market_cap": 3708484950, "market_cap_usd": 3708484950, "enterprise_value": 5951155950, "shares_outstanding": 113583000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 23.7524, "pb_ratio": 2.4482, "ptbv_ratio": 2.4805, "ps_ratio": 4.7746, "pcf_ratio": 10.3222, "pfcf_ratio": 8.7079, "ev_ebitda": 14.4153, "ev_ebit": 24.0273, "ev_sales": 7.6621, "ev_fcf": 13.9739, "earnings_yield": 0.0421, "fcf_yield": 0.0716, "price_to_sales": 4.7746, "price_to_book": 2.4482, "price_to_cashflow": 10.3222, "ebitda_to_ev": 0.0694, "sales_yield": 0.1305 }, "yield": { "dividend_yield": 0.0279, "buyback_yield": 0, "shareholder_yield": 0.0279, "debt_paydown_yield": null, "total_yield": 0.0279 }, "quality": { "gross_margin": 0.3191, "operating_margin": 0.3189, "net_margin": 0.201, "ebitda_margin": 0.5315, "fcf_margin": 0.5483, "roe": 0.1031, "roa": 0.035, "roic": 0.0655, "roc_greenblatt": null, "asset_turnover": 0.1742, "cash_conversion": 2.7277, "accruals_ratio": -0.0456, "sbc_to_revenue": -0.0029, "piotroski_f_score": 4, "altman_z_score": 0.8993, "earnings_stability_5y": 0.0641, "revenue_stability_5y": 0.1026, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0556, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8927, "net_debt_to_ebitda": 5.4324, "debt_to_assets": 0.5094, "interest_coverage": 2.7474, "current_ratio": 6.369, "quick_ratio": 6.369, "net_debt": 2242671000, "local_beta": 0.0012, "volatility_252d": 0.1954, "volatility_60d": 0.4378, "max_drawdown_12m": -0.0956, "risk_adjusted_momentum": 0.9037 }, "growth": { "revenue_growth_1y": 0.0386, "revenue_growth_3y_cagr": 0.0111, "revenue_growth_5y_cagr": 0.0551, "eps_growth_1y": 0.1068, "eps_growth_3y_cagr": -0.0416, "eps_growth_5y_cagr": 0.0936, "fcf_growth_1y": 0.0883, "book_value_growth_1y": 0.0109, "revenue_growth": 0.0386, "earnings_growth": 0.1068 }, "momentum": { "price_return_1m": 0.03, "price_return_3m": 0.0294, "price_return_6m": 0.1458, "price_return_9m": 0.0993, "price_return_12m": 0.2118, "price_return_12m_ex1m": 0.1766, "momentum_6m": 0.1458, "momentum_12m": 0.2118, "momentum_12_1": 0.1766, "distance_from_52w_high": 0, "distance_from_52w_low": 0.2355, "relative_strength": 0.1118 }, "raw_ttm": { "revenue_ttm": 776704000, "gross_profit_ttm": 247840000, "ebit_ttm": 247683000, "ebitda_ttm": 412835000, "net_income_ttm": 156131000, "eps_diluted_ttm": 1.3746, "operating_cash_flow_ttm": 359271000, "capital_expenditure_ttm": 66604000, "fcf_ttm": 425875000, "dividends_paid_ttm": 103319320, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 90152000, "cash_and_equivalents": 28580000, "total_current_assets": 333056000, "total_current_liabilities": 52293000, "net_ppe": null, "total_assets": 4458909000, "total_debt": 2271251000, "total_equity": 1514803000, "net_working_capital": 304476000, "book_value_per_share": 13.3365, "retained_earnings": -986706000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1495030000, "tangible_book_per_share": 13.1624 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 61, "rank_pb": 57, "rank_ptbv": 50, "rank_ps": 78, "rank_pcf": 45, "rank_ev_ebitda": 62, "rank_ev_ebit": 76, "rank_earnings_yield": 60, "rank_fcf_yield": 55, "rank_dividend_yield": 28, "rank_shareholder_yield": 28, "rank_total_yield": 28, "rank_roe": 43, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 68, "rank_fcf_margin": 13, "rank_piotroski": 78, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 53, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 48, "rank_relative_strength": 42 }, "composites": { "value_composite": 80, "quality_composite": 67, "momentum_composite": 30, "growth_composite": 73, "yield_composite": 19, "svqf_composite": 80, "vc1_composite": 78, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 78, "quality_value_composite": 0.2569, "os_score": 0.22, "value_percentile": 0.2, "quality_percentile": 0.33, "momentum_percentile": 0.7, "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": 8, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3745, "ticker_id": 667, "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": "2026-06-07T06:52:24.784537+00:00", "batch_id": "", "os_score_delta": null, "price_close": 32.65, "market_cap": 3708484950, "market_cap_usd": 3708484950, "enterprise_value": 5951155950, "shares_outstanding": 113583000, "fx_rate_to_usd": null, "pe_ratio": 23.7523935, "pb_ratio": 2.44816319, "ptbv_ratio": 2.48054216, "ps_ratio": 4.77464382, "pcf_ratio": 10.32224964, "pfcf_ratio": 8.70791887, "ev_ebitda": 14.41533773, "ev_ebit": 24.0273089, "ev_sales": 7.66206425, "ev_fcf": 13.97394999, "earnings_yield": 0.04210102, "fcf_yield": 0.07156173, "dividend_yield": 0.02786025, "buyback_yield": 0, "shareholder_yield": 0.02786025, "debt_paydown_yield": null, "total_yield": 0.02786025, "gross_margin": 0.31909196, "operating_margin": 0.31888982, "net_margin": 0.20101738, "ebitda_margin": 0.53152166, "fcf_margin": 0.54831055, "roe": 0.10307017, "roa": 0.03501552, "roic": 0.06553625, "roc_greenblatt": null, "asset_turnover": 0.17419149, "cash_conversion": 2.7276774, "accruals_ratio": -0.04555823, "sbc_to_revenue": -0.00288913, "debt_to_equity": 1.89274645, "net_debt_to_ebitda": 5.43236644, "debt_to_assets": 0.50937371, "interest_coverage": 2.74739329, "current_ratio": 6.36903601, "quick_ratio": 6.36903601, "net_debt": 2242671000, "revenue_growth_1y": 0.03857288, "revenue_growth_3y_cagr": 0.01110402, "revenue_growth_5y_cagr": 0.05511726, "eps_growth_1y": 0.10684106, "eps_growth_3y_cagr": -0.04161224, "eps_growth_5y_cagr": 0.0936036, "fcf_growth_1y": 0.08830925, "book_value_growth_1y": 0.01090194, "piotroski_f_score": 4, "altman_z_score": 0.89932243, "earnings_stability_5y": 0.064095, "revenue_stability_5y": 0.102645, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02996845, "price_return_3m": 0.02937421, "price_return_6m": 0.14577082, "price_return_9m": 0.09926368, "price_return_12m": 0.21181304, "price_return_12m_ex1m": 0.17655355, "distance_from_52w_high": 0, "distance_from_52w_low": 0.23546484, "relative_strength": 0.11184946, "local_beta": 0.0012, "volatility_252d": 0.195376, "volatility_60d": 0.437815, "max_drawdown_12m": -0.09561896, "revenue_ttm": 776704000, "gross_profit_ttm": 247840000, "ebit_ttm": 247683000, "ebitda_ttm": 412835000, "net_income_ttm": 156131000, "eps_diluted_ttm": 1.37459831, "operating_cash_flow_ttm": 359271000, "capital_expenditure_ttm": 66604000, "fcf_ttm": 425875000, "dividends_paid_ttm": 103319320, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 90152000, "cash_and_equivalents": 28580000, "total_current_assets": 333056000, "total_current_liabilities": 52293000, "net_ppe": null, "total_assets": 4458909000, "total_debt": 2271251000, "total_equity": 1514803000, "net_working_capital": 304476000, "book_value_per_share": 13.33652923, "retained_earnings": -986706000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1495030000, "tangible_book_per_share": 13.16244508, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 61, "rank_pb": 57, "rank_ptbv": 50, "rank_ps": 78, "rank_pcf": 45, "rank_ev_ebitda": 62, "rank_ev_ebit": 76, "rank_earnings_yield": 60, "rank_fcf_yield": 55, "rank_dividend_yield": 28, "rank_shareholder_yield": 28, "rank_total_yield": 28, "rank_roe": 43, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 68, "rank_fcf_margin": 13, "rank_piotroski": 78, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 53, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 48, "rank_relative_strength": 42, "value_composite": 80, "quality_composite": 67, "momentum_composite": 30, "growth_composite": 73, "yield_composite": 19, "svqf_composite": 80, "vc1_composite": 78, "vc2_composite": 72, "vc3_composite": 72, "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": 8, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 32.65, "os": 0.22, "value": 0.2, "quality": 0.33, "momentum": 0.7, "confidence": 1, "coverage": 1, "pe_ratio": 23.7524, "earnings_yield": 0.0421, "shareholder_yield": 0.0279, "roe": 0.1031, "momentum_12_1": 0.1766, "complete_fields": { "id": 3745, "ticker_id": 667, "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": "2026-06-07T06:52:24.784537+00:00", "batch_id": "", "os_score_delta": null, "price_close": 32.65, "market_cap": 3708484950, "market_cap_usd": 3708484950, "enterprise_value": 5951155950, "shares_outstanding": 113583000, "fx_rate_to_usd": null, "pe_ratio": 23.7523935, "pb_ratio": 2.44816319, "ptbv_ratio": 2.48054216, "ps_ratio": 4.77464382, "pcf_ratio": 10.32224964, "pfcf_ratio": 8.70791887, "ev_ebitda": 14.41533773, "ev_ebit": 24.0273089, "ev_sales": 7.66206425, "ev_fcf": 13.97394999, "earnings_yield": 0.04210102, "fcf_yield": 0.07156173, "dividend_yield": 0.02786025, "buyback_yield": 0, "shareholder_yield": 0.02786025, "debt_paydown_yield": null, "total_yield": 0.02786025, "gross_margin": 0.31909196, "operating_margin": 0.31888982, "net_margin": 0.20101738, "ebitda_margin": 0.53152166, "fcf_margin": 0.54831055, "roe": 0.10307017, "roa": 0.03501552, "roic": 0.06553625, "roc_greenblatt": null, "asset_turnover": 0.17419149, "cash_conversion": 2.7276774, "accruals_ratio": -0.04555823, "sbc_to_revenue": -0.00288913, "debt_to_equity": 1.89274645, "net_debt_to_ebitda": 5.43236644, "debt_to_assets": 0.50937371, "interest_coverage": 2.74739329, "current_ratio": 6.36903601, "quick_ratio": 6.36903601, "net_debt": 2242671000, "revenue_growth_1y": 0.03857288, "revenue_growth_3y_cagr": 0.01110402, "revenue_growth_5y_cagr": 0.05511726, "eps_growth_1y": 0.10684106, "eps_growth_3y_cagr": -0.04161224, "eps_growth_5y_cagr": 0.0936036, "fcf_growth_1y": 0.08830925, "book_value_growth_1y": 0.01090194, "piotroski_f_score": 4, "altman_z_score": 0.89932243, "earnings_stability_5y": 0.064095, "revenue_stability_5y": 0.102645, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02996845, "price_return_3m": 0.02937421, "price_return_6m": 0.14577082, "price_return_9m": 0.09926368, "price_return_12m": 0.21181304, "price_return_12m_ex1m": 0.17655355, "distance_from_52w_high": 0, "distance_from_52w_low": 0.23546484, "relative_strength": 0.11184946, "local_beta": 0.0012, "volatility_252d": 0.195376, "volatility_60d": 0.437815, "max_drawdown_12m": -0.09561896, "revenue_ttm": 776704000, "gross_profit_ttm": 247840000, "ebit_ttm": 247683000, "ebitda_ttm": 412835000, "net_income_ttm": 156131000, "eps_diluted_ttm": 1.37459831, "operating_cash_flow_ttm": 359271000, "capital_expenditure_ttm": 66604000, "fcf_ttm": 425875000, "dividends_paid_ttm": 103319320, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 90152000, "cash_and_equivalents": 28580000, "total_current_assets": 333056000, "total_current_liabilities": 52293000, "net_ppe": null, "total_assets": 4458909000, "total_debt": 2271251000, "total_equity": 1514803000, "net_working_capital": 304476000, "book_value_per_share": 13.33652923, "retained_earnings": -986706000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1495030000, "tangible_book_per_share": 13.16244508, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 61, "rank_pb": 57, "rank_ptbv": 50, "rank_ps": 78, "rank_pcf": 45, "rank_ev_ebitda": 62, "rank_ev_ebit": 76, "rank_earnings_yield": 60, "rank_fcf_yield": 55, "rank_dividend_yield": 28, "rank_shareholder_yield": 28, "rank_total_yield": 28, "rank_roe": 43, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 68, "rank_fcf_margin": 13, "rank_piotroski": 78, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 53, "rank_revenue_growth_1y": 61, "rank_momentum_12m": 45, "rank_momentum_12m_ex1m": 48, "rank_relative_strength": 42, "value_composite": 80, "quality_composite": 67, "momentum_composite": 30, "growth_composite": 73, "yield_composite": 19, "svqf_composite": 80, "vc1_composite": 78, "vc2_composite": 72, "vc3_composite": 72, "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": 8, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "income_statement": { "revenue": 763923000, "cost_of_revenue": 646074000, "gross_profit": 117849000, "ebit": 247141000, "ebitda": 408967000, "pretax_income": 160481000, "tax_provision": 947000, "net_income": 152315000, "net_income_to_common": 152315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274986000, "total_current_assets": 684163000, "total_assets": 4701790000, "short_term_debt": 150000000, "long_term_debt": 2617834000, "total_debt": 2767834000, "total_liabilities": 3114115000, "total_equity": 1514775000, "shares_outstanding": 113304000, "goodwill_and_intangibles": 19773000 }, "cash_flow": { "operating_cash_flow": 334933000, "capital_expenditure": 81253000, "free_cash_flow": 416186000, "dividends_paid": 136598000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235683, "ticker_id": 667, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "247141000", "ebitda": "408967000", "netIncome": "152315000", "grossProfit": "117849000", "depreciation": "None", "totalRevenue": "763923000", "costOfRevenue": "646074000", "interestIncome": "12174000", "incomeBeforeTax": "160481000", "interestExpense": "88151000", "operatingIncome": "230368000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "947000", "reportedCurrency": "USD", "netInterestIncome": "-75977000", "nonInterestIncome": "None", "operatingExpenses": "-112519000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "646074000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161826000", "sellingGeneralAndAdministrative": "32776000", "netIncomeFromContinuingOperations": "159534000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1132000", "currentDebt": "None", "investments": "None", "totalAssets": "4701790000", "longTermDebt": "2617834000", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19773000", "reportedCurrency": "USD", "retainedEarnings": "-988957000", "totalLiabilities": "3114115000", "otherCurrentAssets": "103215000", "totalCurrentAssets": "684163000", "currentLongTermDebt": "150000000", "longTermInvestments": "36368000", "shortTermInvestments": "None", "currentNetReceivables": "305962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4017627000", "currentAccountsPayable": "147200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3839233000", "shortLongTermDebtTotal": "2812846000", "totalShareholderEquity": "1514775000", "capitalLeaseObligations": "45012000", "otherCurrentLiabilities": "35205000", "totalCurrentLiabilities": "418033000", "otherNonCurrentLiabilities": "33236000", "totalNonCurrentLiabilities": "2696082000", "cashAndShortTermInvestments": "274986000", "commonStockSharesOutstanding": "113304000", "intangibleAssetsExcludingGoodwill": "19773000", "cashAndCashEquivalentsAtCarryingValue": "274986000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152315000", "profitLoss": "None", "dividendPayout": "136598000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "334933000", "capitalExpenditures": "81253000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "216544000", "cashflowFromInvestment": "-314743000", "stockBasedCompensation": "-2171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136598000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161902000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 763923000, "cost_of_revenue": 646074000, "gross_profit": 117849000, "research_and_development": null, "selling_general_admin": 32776000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 247141000, "depreciation_amortisation": 161826000, "ebitda": 408967000, "interest_expense": 88151000, "interest_income": null, "other_non_operating": null, "pretax_income": 160481000, "tax_provision": 947000, "effective_tax_rate": null, "net_income": 152315000, "net_income_continuing_ops": 159534000, "net_income_to_common": 152315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274986000, "short_term_investments": null, "net_receivables": 305962000, "inventory": null, "other_current_assets": null, "total_current_assets": 684163000, "net_ppe": null, "goodwill": null, "intangible_assets": 19773000, "goodwill_and_intangibles": 19773000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4017627000, "total_assets": 4701790000, "short_term_debt": 150000000, "accounts_payable": 147200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 418033000, "long_term_debt": 2617834000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2696082000, "total_liabilities": 3114115000, "total_debt": 2767834000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -988957000, "total_equity": 1514775000, "shares_outstanding": 113304000, "operating_cash_flow": 334933000, "stock_based_compensation": -2171000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81253000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -314743000, "dividends_paid": 136598000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 216544000, "free_cash_flow": 416186000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "247141000", "ebitda": "408967000", "netIncome": "152315000", "grossProfit": "117849000", "depreciation": "None", "totalRevenue": "763923000", "costOfRevenue": "646074000", "interestIncome": "12174000", "incomeBeforeTax": "160481000", "interestExpense": "88151000", "operatingIncome": "230368000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "947000", "reportedCurrency": "USD", "netInterestIncome": "-75977000", "nonInterestIncome": "None", "operatingExpenses": "-112519000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "646074000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161826000", "sellingGeneralAndAdministrative": "32776000", "netIncomeFromContinuingOperations": "159534000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1132000", "currentDebt": "None", "investments": "None", "totalAssets": "4701790000", "longTermDebt": "2617834000", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19773000", "reportedCurrency": "USD", "retainedEarnings": "-988957000", "totalLiabilities": "3114115000", "otherCurrentAssets": "103215000", "totalCurrentAssets": "684163000", "currentLongTermDebt": "150000000", "longTermInvestments": "36368000", "shortTermInvestments": "None", "currentNetReceivables": "305962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4017627000", "currentAccountsPayable": "147200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3839233000", "shortLongTermDebtTotal": "2812846000", "totalShareholderEquity": "1514775000", "capitalLeaseObligations": "45012000", "otherCurrentLiabilities": "35205000", "totalCurrentLiabilities": "418033000", "otherNonCurrentLiabilities": "33236000", "totalNonCurrentLiabilities": "2696082000", "cashAndShortTermInvestments": "274986000", "commonStockSharesOutstanding": "113304000", "intangibleAssetsExcludingGoodwill": "19773000", "cashAndCashEquivalentsAtCarryingValue": "274986000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152315000", "profitLoss": "None", "dividendPayout": "136598000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "334933000", "capitalExpenditures": "81253000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "216544000", "cashflowFromInvestment": "-314743000", "stockBasedCompensation": "-2171000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136598000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161902000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "income_statement": { "revenue": 753267000, "cost_of_revenue": 492906000, "gross_profit": 260361000, "ebit": 213720000, "ebitda": 369735000, "pretax_income": 144230000, "tax_provision": 288000, "net_income": 138929000, "net_income_to_common": 138929000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38284000, "total_current_assets": 393264000, "total_assets": 4254191000, "short_term_debt": 75000000, "long_term_debt": 2316755000, "total_debt": 2391755000, "total_liabilities": 2693624000, "total_equity": 1493083000, "shares_outstanding": 112899000, "goodwill_and_intangibles": 10698000 }, "cash_flow": { "operating_cash_flow": 330955000, "capital_expenditure": 31342000, "free_cash_flow": 362297000, "dividends_paid": 131840000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235688, "ticker_id": 667, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "213720000", "ebitda": "369735000", "netIncome": "138929000", "grossProfit": "260361000", "depreciation": "None", "totalRevenue": "753267000", "costOfRevenue": "492906000", "interestIncome": "16991000", "incomeBeforeTax": "144230000", "interestExpense": "83773000", "operatingIncome": "213323000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "288000", "reportedCurrency": "USD", "netInterestIncome": "-69490000", "nonInterestIncome": "None", "operatingExpenses": "47038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "492906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156015000", "sellingGeneralAndAdministrative": "47038000", "netIncomeFromContinuingOperations": "143942000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "4254191000", "longTermDebt": "2316755000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10698000", "reportedCurrency": "USD", "retainedEarnings": "-1003401000", "totalLiabilities": "2693624000", "otherCurrentAssets": "81628000", "totalCurrentAssets": "393264000", "currentLongTermDebt": "75000000", "longTermInvestments": "39360000", "shortTermInvestments": "None", "currentNetReceivables": "273352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3860927000", "currentAccountsPayable": "126031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3688777000", "shortLongTermDebtTotal": "2440995000", "totalShareholderEquity": "1493083000", "capitalLeaseObligations": "49240000", "otherCurrentLiabilities": "33909000", "totalCurrentLiabilities": "313252000", "otherNonCurrentLiabilities": "14377000", "totalNonCurrentLiabilities": "2380372000", "cashAndShortTermInvestments": "38284000", "commonStockSharesOutstanding": "112899000", "intangibleAssetsExcludingGoodwill": "10698000", "cashAndCashEquivalentsAtCarryingValue": "38284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138929000", "profitLoss": "None", "dividendPayout": "131840000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "330955000", "capitalExpenditures": "31342000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-169672000", "cashflowFromInvestment": "-291010000", "stockBasedCompensation": "10443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131840000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 753267000, "cost_of_revenue": 492906000, "gross_profit": 260361000, "research_and_development": null, "selling_general_admin": 47038000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213720000, "depreciation_amortisation": 156015000, "ebitda": 369735000, "interest_expense": 83773000, "interest_income": null, "other_non_operating": null, "pretax_income": 144230000, "tax_provision": 288000, "effective_tax_rate": null, "net_income": 138929000, "net_income_continuing_ops": 143942000, "net_income_to_common": 138929000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38284000, "short_term_investments": null, "net_receivables": 273352000, "inventory": null, "other_current_assets": null, "total_current_assets": 393264000, "net_ppe": null, "goodwill": null, "intangible_assets": 10698000, "goodwill_and_intangibles": 10698000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3860927000, "total_assets": 4254191000, "short_term_debt": 75000000, "accounts_payable": 126031000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 313252000, "long_term_debt": 2316755000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2380372000, "total_liabilities": 2693624000, "total_debt": 2391755000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1003401000, "total_equity": 1493083000, "shares_outstanding": 112899000, "operating_cash_flow": 330955000, "stock_based_compensation": 10443000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31342000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -291010000, "dividends_paid": 131840000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -169672000, "free_cash_flow": 362297000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "213720000", "ebitda": "369735000", "netIncome": "138929000", "grossProfit": "260361000", "depreciation": "None", "totalRevenue": "753267000", "costOfRevenue": "492906000", "interestIncome": "16991000", "incomeBeforeTax": "144230000", "interestExpense": "83773000", "operatingIncome": "213323000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "288000", "reportedCurrency": "USD", "netInterestIncome": "-69490000", "nonInterestIncome": "None", "operatingExpenses": "47038000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "492906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156015000", "sellingGeneralAndAdministrative": "47038000", "netIncomeFromContinuingOperations": "143942000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "4254191000", "longTermDebt": "2316755000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10698000", "reportedCurrency": "USD", "retainedEarnings": "-1003401000", "totalLiabilities": "2693624000", "otherCurrentAssets": "81628000", "totalCurrentAssets": "393264000", "currentLongTermDebt": "75000000", "longTermInvestments": "39360000", "shortTermInvestments": "None", "currentNetReceivables": "273352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3860927000", "currentAccountsPayable": "126031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3688777000", "shortLongTermDebtTotal": "2440995000", "totalShareholderEquity": "1493083000", "capitalLeaseObligations": "49240000", "otherCurrentLiabilities": "33909000", "totalCurrentLiabilities": "313252000", "otherNonCurrentLiabilities": "14377000", "totalNonCurrentLiabilities": "2380372000", "cashAndShortTermInvestments": "38284000", "commonStockSharesOutstanding": "112899000", "intangibleAssetsExcludingGoodwill": "10698000", "cashAndCashEquivalentsAtCarryingValue": "38284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138929000", "profitLoss": "None", "dividendPayout": "131840000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "330955000", "capitalExpenditures": "31342000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-169672000", "cashflowFromInvestment": "-291010000", "stockBasedCompensation": "10443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131840000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "income_statement": { "revenue": 684982000, "cost_of_revenue": 453751000, "gross_profit": 231231000, "ebit": 1283000, "ebitda": 150309000, "pretax_income": -73759000, "tax_provision": 588000, "net_income": -73469000, "net_income_to_common": -73469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167820000, "total_current_assets": 529552000, "total_assets": 4246966000, "short_term_debt": 75000000, "long_term_debt": 2341287000, "total_debt": 2416287000, "total_liabilities": 2699631000, "total_equity": 1483912000, "shares_outstanding": 112178000, "goodwill_and_intangibles": 6852000 }, "cash_flow": { "operating_cash_flow": 276274000, "capital_expenditure": 20500000, "free_cash_flow": 296774000, "dividends_paid": 127178000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235693, "ticker_id": 667, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1283000", "ebitda": "150309000", "netIncome": "-73469000", "grossProfit": "231231000", "depreciation": "None", "totalRevenue": "684982000", "costOfRevenue": "453751000", "interestIncome": "16487000", "incomeBeforeTax": "-73759000", "interestExpense": "72462000", "operatingIncome": "188462000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "588000", "reportedCurrency": "USD", "netInterestIncome": "-58555000", "nonInterestIncome": "None", "operatingExpenses": "42769000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149026000", "sellingGeneralAndAdministrative": "42769000", "netIncomeFromContinuingOperations": "-74347000" }, "balance": { "goodwill": "None", "inventory": "-2558000", "commonStock": "1126000", "currentDebt": "None", "investments": "None", "totalAssets": "4246966000", "longTermDebt": "2341287000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6852000", "reportedCurrency": "USD", "retainedEarnings": "-1009318000", "totalLiabilities": "2699631000", "otherCurrentAssets": "84595000", "totalCurrentAssets": "529552000", "currentLongTermDebt": "75000000", "longTermInvestments": "41052000", "shortTermInvestments": "2558000", "currentNetReceivables": "279695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3717414000", "currentAccountsPayable": "133315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3547539000", "shortLongTermDebtTotal": "2450218000", "totalShareholderEquity": "1483912000", "capitalLeaseObligations": "33931000", "otherCurrentLiabilities": "32644000", "totalCurrentLiabilities": "305417000", "otherNonCurrentLiabilities": "18996000", "totalNonCurrentLiabilities": "2394214000", "cashAndShortTermInvestments": "167820000", "commonStockSharesOutstanding": "112178000", "intangibleAssetsExcludingGoodwill": "6852000", "cashAndCashEquivalentsAtCarryingValue": "167820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73469000", "profitLoss": "None", "dividendPayout": "127178000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4851000", "operatingCashflow": "276274000", "capitalExpenditures": "20500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46264000", "cashflowFromInvestment": "-169623000", "stockBasedCompensation": "8544000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127178000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 684982000, "cost_of_revenue": 453751000, "gross_profit": 231231000, "research_and_development": 0.11, "selling_general_admin": 42769000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1283000, "depreciation_amortisation": 149026000, "ebitda": 150309000, "interest_expense": 72462000, "interest_income": null, "other_non_operating": null, "pretax_income": -73759000, "tax_provision": 588000, "effective_tax_rate": null, "net_income": -73469000, "net_income_continuing_ops": -74347000, "net_income_to_common": -73469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167820000, "short_term_investments": 2558000, "net_receivables": 279695000, "inventory": -2558000, "other_current_assets": null, "total_current_assets": 529552000, "net_ppe": null, "goodwill": null, "intangible_assets": 6852000, "goodwill_and_intangibles": 6852000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3717414000, "total_assets": 4246966000, "short_term_debt": 75000000, "accounts_payable": 133315000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305417000, "long_term_debt": 2341287000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2394214000, "total_liabilities": 2699631000, "total_debt": 2416287000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1009318000, "total_equity": 1483912000, "shares_outstanding": 112178000, "operating_cash_flow": 276274000, "stock_based_compensation": 8544000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -169623000, "dividends_paid": 127178000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46264000, "free_cash_flow": 296774000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1283000", "ebitda": "150309000", "netIncome": "-73469000", "grossProfit": "231231000", "depreciation": "None", "totalRevenue": "684982000", "costOfRevenue": "453751000", "interestIncome": "16487000", "incomeBeforeTax": "-73759000", "interestExpense": "72462000", "operatingIncome": "188462000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "588000", "reportedCurrency": "USD", "netInterestIncome": "-58555000", "nonInterestIncome": "None", "operatingExpenses": "42769000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453751000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149026000", "sellingGeneralAndAdministrative": "42769000", "netIncomeFromContinuingOperations": "-74347000" }, "balance": { "goodwill": "None", "inventory": "-2558000", "commonStock": "1126000", "currentDebt": "None", "investments": "None", "totalAssets": "4246966000", "longTermDebt": "2341287000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6852000", "reportedCurrency": "USD", "retainedEarnings": "-1009318000", "totalLiabilities": "2699631000", "otherCurrentAssets": "84595000", "totalCurrentAssets": "529552000", "currentLongTermDebt": "75000000", "longTermInvestments": "41052000", "shortTermInvestments": "2558000", "currentNetReceivables": "279695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3717414000", "currentAccountsPayable": "133315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3547539000", "shortLongTermDebtTotal": "2450218000", "totalShareholderEquity": "1483912000", "capitalLeaseObligations": "33931000", "otherCurrentLiabilities": "32644000", "totalCurrentLiabilities": "305417000", "otherNonCurrentLiabilities": "18996000", "totalNonCurrentLiabilities": "2394214000", "cashAndShortTermInvestments": "167820000", "commonStockSharesOutstanding": "112178000", "intangibleAssetsExcludingGoodwill": "6852000", "cashAndCashEquivalentsAtCarryingValue": "167820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73469000", "profitLoss": "None", "dividendPayout": "127178000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4851000", "operatingCashflow": "276274000", "capitalExpenditures": "20500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46264000", "cashflowFromInvestment": "-169623000", "stockBasedCompensation": "8544000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "127178000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "income_statement": { "revenue": 739030000, "cost_of_revenue": 518623000, "gross_profit": 220407000, "ebit": 210870000, "ebitda": 354463000, "pretax_income": 149696000, "tax_provision": 447000, "net_income": 173029000, "net_income_to_common": 173029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12337000, "total_current_assets": 513342000, "total_assets": 4257275000, "short_term_debt": 211000000, "long_term_debt": 2231794000, "total_debt": 2442794000, "total_liabilities": 2509527000, "total_equity": 1747748000, "shares_outstanding": 112620000, "goodwill_and_intangibles": 11364000 }, "cash_flow": { "operating_cash_flow": 265825000, "capital_expenditure": 36377000, "free_cash_flow": 302202000, "dividends_paid": 123645000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235698, "ticker_id": 667, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "210870000", "ebitda": "354463000", "netIncome": "173029000", "grossProfit": "220407000", "depreciation": "None", "totalRevenue": "739030000", "costOfRevenue": "518623000", "interestIncome": "50090000", "incomeBeforeTax": "149696000", "interestExpense": "61174000", "operatingIncome": "181416000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "447000", "reportedCurrency": "USD", "netInterestIncome": "-51833000", "nonInterestIncome": "None", "operatingExpenses": "38991000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "518623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143593000", "sellingGeneralAndAdministrative": "38991000", "netIncomeFromContinuingOperations": "149249000" }, "balance": { "goodwill": "1405000", "inventory": "161286000", "commonStock": "1124000", "currentDebt": "None", "investments": "None", "totalAssets": "4257275000", "longTermDebt": "2231794000", "shortTermDebt": "211000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "9959000", "reportedCurrency": "USD", "retainedEarnings": "-807508000", "totalLiabilities": "2509527000", "otherCurrentAssets": "86617000", "totalCurrentAssets": "513342000", "currentLongTermDebt": "211000000", "longTermInvestments": "21460000", "shortTermInvestments": "2631000", "currentNetReceivables": "253102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3743933000", "currentAccountsPayable": "157998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3603911000", "shortLongTermDebtTotal": "2442794000", "totalShareholderEquity": "1747748000", "capitalLeaseObligations": "28759000", "otherCurrentLiabilities": "-179600000", "totalCurrentLiabilities": "230418000", "otherNonCurrentLiabilities": "18556000", "totalNonCurrentLiabilities": "2279109000", "cashAndShortTermInvestments": "12337000", "commonStockSharesOutstanding": "112620000", "intangibleAssetsExcludingGoodwill": "9959000", "cashAndCashEquivalentsAtCarryingValue": "12337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178822000", "profitLoss": "None", "dividendPayout": "123645000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2130000", "operatingCashflow": "265825000", "capitalExpenditures": "36377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-183175000", "cashflowFromInvestment": "-83457000", "stockBasedCompensation": "8789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123645000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143593000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 739030000, "cost_of_revenue": 518623000, "gross_profit": 220407000, "research_and_development": 0.2, "selling_general_admin": 38991000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 210870000, "depreciation_amortisation": 143593000, "ebitda": 354463000, "interest_expense": 61174000, "interest_income": null, "other_non_operating": null, "pretax_income": 149696000, "tax_provision": 447000, "effective_tax_rate": null, "net_income": 173029000, "net_income_continuing_ops": 149249000, "net_income_to_common": 173029000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12337000, "short_term_investments": 2631000, "net_receivables": 253102000, "inventory": 161286000, "other_current_assets": null, "total_current_assets": 513342000, "net_ppe": null, "goodwill": 1405000, "intangible_assets": 9959000, "goodwill_and_intangibles": 11364000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3743933000, "total_assets": 4257275000, "short_term_debt": 211000000, "accounts_payable": 157998000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 230418000, "long_term_debt": 2231794000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2279109000, "total_liabilities": 2509527000, "total_debt": 2442794000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -807508000, "total_equity": 1747748000, "shares_outstanding": 112620000, "operating_cash_flow": 265825000, "stock_based_compensation": 8789000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36377000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83457000, "dividends_paid": 123645000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -183175000, "free_cash_flow": 302202000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "210870000", "ebitda": "354463000", "netIncome": "173029000", "grossProfit": "220407000", "depreciation": "None", "totalRevenue": "739030000", "costOfRevenue": "518623000", "interestIncome": "50090000", "incomeBeforeTax": "149696000", "interestExpense": "61174000", "operatingIncome": "181416000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "447000", "reportedCurrency": "USD", "netInterestIncome": "-51833000", "nonInterestIncome": "None", "operatingExpenses": "38991000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.20", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "518623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143593000", "sellingGeneralAndAdministrative": "38991000", "netIncomeFromContinuingOperations": "149249000" }, "balance": { "goodwill": "1405000", "inventory": "161286000", "commonStock": "1124000", "currentDebt": "None", "investments": "None", "totalAssets": "4257275000", "longTermDebt": "2231794000", "shortTermDebt": "211000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "9959000", "reportedCurrency": "USD", "retainedEarnings": "-807508000", "totalLiabilities": "2509527000", "otherCurrentAssets": "86617000", "totalCurrentAssets": "513342000", "currentLongTermDebt": "211000000", "longTermInvestments": "21460000", "shortTermInvestments": "2631000", "currentNetReceivables": "253102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3743933000", "currentAccountsPayable": "157998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3603911000", "shortLongTermDebtTotal": "2442794000", "totalShareholderEquity": "1747748000", "capitalLeaseObligations": "28759000", "otherCurrentLiabilities": "-179600000", "totalCurrentLiabilities": "230418000", "otherNonCurrentLiabilities": "18556000", "totalNonCurrentLiabilities": "2279109000", "cashAndShortTermInvestments": "12337000", "commonStockSharesOutstanding": "112620000", "intangibleAssetsExcludingGoodwill": "9959000", "cashAndCashEquivalentsAtCarryingValue": "12337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "178822000", "profitLoss": "None", "dividendPayout": "123645000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2130000", "operatingCashflow": "265825000", "capitalExpenditures": "36377000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-183175000", "cashflowFromInvestment": "-83457000", "stockBasedCompensation": "8789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123645000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143593000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "income_statement": { "revenue": 664446000, "cost_of_revenue": 454973000, "gross_profit": 209473000, "ebit": 143763000, "ebitda": 294407000, "pretax_income": 78365000, "tax_provision": 145000, "net_income": 76541000, "net_income_to_common": 76541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13262000, "total_current_assets": 568603000, "total_assets": 4262452000, "short_term_debt": 76000000, "long_term_debt": 2272304000, "total_debt": 2348304000, "total_liabilities": 2578479000, "total_equity": 1683973000, "shares_outstanding": 112418000, "goodwill_and_intangibles": 16408000 }, "cash_flow": { "operating_cash_flow": 249148000, "capital_expenditure": 30026000, "free_cash_flow": 279174000, "dividends_paid": 123527000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235703, "ticker_id": 667, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143763000", "ebitda": "294407000", "netIncome": "76541000", "grossProfit": "209473000", "depreciation": "None", "totalRevenue": "664446000", "costOfRevenue": "454973000", "interestIncome": "56426000", "incomeBeforeTax": "78365000", "interestExpense": "65398000", "operatingIncome": "168699000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "145000", "reportedCurrency": "USD", "netInterestIncome": "-57519000", "nonInterestIncome": "None", "operatingExpenses": "40774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150644000", "sellingGeneralAndAdministrative": "40774000", "netIncomeFromContinuingOperations": "78220000" }, "balance": { "goodwill": "1841000", "inventory": "192699000", "commonStock": "1123000", "currentDebt": "None", "investments": "None", "totalAssets": "4262452000", "longTermDebt": "2272304000", "shortTermDebt": "76000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "14567000", "reportedCurrency": "USD", "retainedEarnings": "-856863000", "totalLiabilities": "2578479000", "otherCurrentAssets": "130738000", "totalCurrentAssets": "568603000", "currentLongTermDebt": "76000000", "longTermInvestments": "39889000", "shortTermInvestments": "355000", "currentNetReceivables": "231904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3693849000", "currentAccountsPayable": "186202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3583142000", "shortLongTermDebtTotal": "2348304000", "totalShareholderEquity": "1683973000", "capitalLeaseObligations": "29342000", "otherCurrentLiabilities": "-44701000", "totalCurrentLiabilities": "259104000", "otherNonCurrentLiabilities": "14085000", "totalNonCurrentLiabilities": "2319375000", "cashAndShortTermInvestments": "13262000", "commonStockSharesOutstanding": "112418000", "intangibleAssetsExcludingGoodwill": "14567000", "cashAndCashEquivalentsAtCarryingValue": "13262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81578000", "profitLoss": "None", "dividendPayout": "123527000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-27355000", "operatingCashflow": "249148000", "capitalExpenditures": "30026000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50896000", "cashflowFromInvestment": "-202969000", "stockBasedCompensation": "7979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123527000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150644000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 664446000, "cost_of_revenue": 454973000, "gross_profit": 209473000, "research_and_development": 0.12, "selling_general_admin": 40774000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143763000, "depreciation_amortisation": 150644000, "ebitda": 294407000, "interest_expense": 65398000, "interest_income": null, "other_non_operating": null, "pretax_income": 78365000, "tax_provision": 145000, "effective_tax_rate": null, "net_income": 76541000, "net_income_continuing_ops": 78220000, "net_income_to_common": 76541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13262000, "short_term_investments": 355000, "net_receivables": 231904000, "inventory": 192699000, "other_current_assets": null, "total_current_assets": 568603000, "net_ppe": null, "goodwill": 1841000, "intangible_assets": 14567000, "goodwill_and_intangibles": 16408000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3693849000, "total_assets": 4262452000, "short_term_debt": 76000000, "accounts_payable": 186202000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 259104000, "long_term_debt": 2272304000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2319375000, "total_liabilities": 2578479000, "total_debt": 2348304000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -856863000, "total_equity": 1683973000, "shares_outstanding": 112418000, "operating_cash_flow": 249148000, "stock_based_compensation": 7979000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30026000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -202969000, "dividends_paid": 123527000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50896000, "free_cash_flow": 279174000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "143763000", "ebitda": "294407000", "netIncome": "76541000", "grossProfit": "209473000", "depreciation": "None", "totalRevenue": "664446000", "costOfRevenue": "454973000", "interestIncome": "56426000", "incomeBeforeTax": "78365000", "interestExpense": "65398000", "operatingIncome": "168699000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "145000", "reportedCurrency": "USD", "netInterestIncome": "-57519000", "nonInterestIncome": "None", "operatingExpenses": "40774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150644000", "sellingGeneralAndAdministrative": "40774000", "netIncomeFromContinuingOperations": "78220000" }, "balance": { "goodwill": "1841000", "inventory": "192699000", "commonStock": "1123000", "currentDebt": "None", "investments": "None", "totalAssets": "4262452000", "longTermDebt": "2272304000", "shortTermDebt": "76000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "14567000", "reportedCurrency": "USD", "retainedEarnings": "-856863000", "totalLiabilities": "2578479000", "otherCurrentAssets": "130738000", "totalCurrentAssets": "568603000", "currentLongTermDebt": "76000000", "longTermInvestments": "39889000", "shortTermInvestments": "355000", "currentNetReceivables": "231904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3693849000", "currentAccountsPayable": "186202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3583142000", "shortLongTermDebtTotal": "2348304000", "totalShareholderEquity": "1683973000", "capitalLeaseObligations": "29342000", "otherCurrentLiabilities": "-44701000", "totalCurrentLiabilities": "259104000", "otherNonCurrentLiabilities": "14085000", "totalNonCurrentLiabilities": "2319375000", "cashAndShortTermInvestments": "13262000", "commonStockSharesOutstanding": "112418000", "intangibleAssetsExcludingGoodwill": "14567000", "cashAndCashEquivalentsAtCarryingValue": "13262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81578000", "profitLoss": "None", "dividendPayout": "123527000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-27355000", "operatingCashflow": "249148000", "capitalExpenditures": "30026000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50896000", "cashflowFromInvestment": "-202969000", "stockBasedCompensation": "7979000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123527000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150644000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "income_statement": { "revenue": 584179000, "cost_of_revenue": 258411000, "gross_profit": 325768000, "ebit": 163453000, "ebitda": 303484000, "pretax_income": 100954000, "tax_provision": 353000, "net_income": 97374000, "net_income_to_common": 97374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18369000, "total_current_assets": 326219000, "total_assets": 4077023000, "short_term_debt": 143000000, "long_term_debt": 2082963000, "total_debt": 2225963000, "total_liabilities": 2357881000, "total_equity": 1719142000, "shares_outstanding": 112076000, "goodwill_and_intangibles": 21333000 }, "cash_flow": { "operating_cash_flow": 238424000, "capital_expenditure": 32756000, "free_cash_flow": 271180000, "dividends_paid": 123367000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235708, "ticker_id": 667, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "163453000", "ebitda": "303484000", "netIncome": "97374000", "grossProfit": "325768000", "depreciation": "None", "totalRevenue": "584179000", "costOfRevenue": "258411000", "interestIncome": "110734000", "incomeBeforeTax": "100954000", "interestExpense": "67937000", "operatingIncome": "289956000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "353000", "reportedCurrency": "USD", "netInterestIncome": "-59363000", "nonInterestIncome": "None", "operatingExpenses": "35812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "258411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140031000", "sellingGeneralAndAdministrative": "33000999", "netIncomeFromContinuingOperations": "102878000" }, "balance": { "goodwill": "1989000", "inventory": "None", "commonStock": "1122000", "currentDebt": "None", "investments": "None", "totalAssets": "4077023000", "longTermDebt": "2082963000", "shortTermDebt": "143000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "19344000", "reportedCurrency": "USD", "retainedEarnings": "-809836000", "totalLiabilities": "2357881000", "otherCurrentAssets": "104583000", "totalCurrentAssets": "326219000", "currentLongTermDebt": "143000000", "longTermInvestments": "29303000", "shortTermInvestments": "None", "currentNetReceivables": "203267000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3750804000", "currentAccountsPayable": "142717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3653977000", "shortLongTermDebtTotal": "2225991000", "totalShareholderEquity": "1719142000", "capitalLeaseObligations": "30746000", "otherCurrentLiabilities": "-111769000", "totalCurrentLiabilities": "218205000", "otherNonCurrentLiabilities": "12490000", "totalNonCurrentLiabilities": "2139676000", "cashAndShortTermInvestments": "18369000", "commonStockSharesOutstanding": "112076000", "intangibleAssetsExcludingGoodwill": "19344000", "cashAndCashEquivalentsAtCarryingValue": "18369000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102878000", "profitLoss": "None", "dividendPayout": "123367000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-7626000", "operatingCashflow": "238424000", "capitalExpenditures": "32756000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91271000", "cashflowFromInvestment": "-325792000", "stockBasedCompensation": "6503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123367000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 584179000, "cost_of_revenue": 258411000, "gross_profit": 325768000, "research_and_development": 0.17, "selling_general_admin": 33000999, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 163453000, "depreciation_amortisation": 140031000, "ebitda": 303484000, "interest_expense": 67937000, "interest_income": null, "other_non_operating": null, "pretax_income": 100954000, "tax_provision": 353000, "effective_tax_rate": null, "net_income": 97374000, "net_income_continuing_ops": 102878000, "net_income_to_common": 97374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18369000, "short_term_investments": null, "net_receivables": 203267000, "inventory": null, "other_current_assets": null, "total_current_assets": 326219000, "net_ppe": null, "goodwill": 1989000, "intangible_assets": 19344000, "goodwill_and_intangibles": 21333000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3750804000, "total_assets": 4077023000, "short_term_debt": 143000000, "accounts_payable": 142717000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 218205000, "long_term_debt": 2082963000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2139676000, "total_liabilities": 2357881000, "total_debt": 2225963000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -809836000, "total_equity": 1719142000, "shares_outstanding": 112076000, "operating_cash_flow": 238424000, "stock_based_compensation": 6503000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32756000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -325792000, "dividends_paid": 123367000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 91271000, "free_cash_flow": 271180000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "163453000", "ebitda": "303484000", "netIncome": "97374000", "grossProfit": "325768000", "depreciation": "None", "totalRevenue": "584179000", "costOfRevenue": "258411000", "interestIncome": "110734000", "incomeBeforeTax": "100954000", "interestExpense": "67937000", "operatingIncome": "289956000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "353000", "reportedCurrency": "USD", "netInterestIncome": "-59363000", "nonInterestIncome": "None", "operatingExpenses": "35812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "258411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140031000", "sellingGeneralAndAdministrative": "33000999", "netIncomeFromContinuingOperations": "102878000" }, "balance": { "goodwill": "1989000", "inventory": "None", "commonStock": "1122000", "currentDebt": "None", "investments": "None", "totalAssets": "4077023000", "longTermDebt": "2082963000", "shortTermDebt": "143000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "19344000", "reportedCurrency": "USD", "retainedEarnings": "-809836000", "totalLiabilities": "2357881000", "otherCurrentAssets": "104583000", "totalCurrentAssets": "326219000", "currentLongTermDebt": "143000000", "longTermInvestments": "29303000", "shortTermInvestments": "None", "currentNetReceivables": "203267000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3750804000", "currentAccountsPayable": "142717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3653977000", "shortLongTermDebtTotal": "2225991000", "totalShareholderEquity": "1719142000", "capitalLeaseObligations": "30746000", "otherCurrentLiabilities": "-111769000", "totalCurrentLiabilities": "218205000", "otherNonCurrentLiabilities": "12490000", "totalNonCurrentLiabilities": "2139676000", "cashAndShortTermInvestments": "18369000", "commonStockSharesOutstanding": "112076000", "intangibleAssetsExcludingGoodwill": "19344000", "cashAndCashEquivalentsAtCarryingValue": "18369000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102878000", "profitLoss": "None", "dividendPayout": "123367000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-7626000", "operatingCashflow": "238424000", "capitalExpenditures": "32756000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "91271000", "cashflowFromInvestment": "-325792000", "stockBasedCompensation": "6503000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123367000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "income_statement": { "revenue": 611821000, "cost_of_revenue": 420419000, "gross_profit": 191402000, "ebit": 266189000, "ebitda": 405092000, "pretax_income": 195137000, "tax_provision": -217000, "net_income": 191692000, "net_income_to_common": 191692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14733000, "total_current_assets": 279347000, "total_assets": 3854453000, "short_term_debt": 177000000, "long_term_debt": 1831139000, "total_debt": 2008139000, "total_liabilities": 2105777000, "total_equity": 1678960000, "shares_outstanding": 111623000, "goodwill_and_intangibles": 29720000 }, "cash_flow": { "operating_cash_flow": 228558000, "capital_expenditure": 24659000, "free_cash_flow": 253217000, "dividends_paid": 122657000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235713, "ticker_id": 667, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "266189000", "ebitda": "405092000", "netIncome": "191692000", "grossProfit": "191402000", "depreciation": "None", "totalRevenue": "611821000", "costOfRevenue": "420419000", "interestIncome": "7894000", "incomeBeforeTax": "195137000", "interestExpense": "71052000", "operatingIncome": "151432000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-217000", "reportedCurrency": "USD", "netInterestIncome": "-63158000", "nonInterestIncome": "None", "operatingExpenses": "39970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420419000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138903000", "sellingGeneralAndAdministrative": "39641000", "netIncomeFromContinuingOperations": "200004000" }, "balance": { "goodwill": "2328000", "inventory": "-22999", "commonStock": "1121000", "currentDebt": "None", "investments": "None", "totalAssets": "3854453000", "longTermDebt": "1831139000", "shortTermDebt": "177000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "27392000", "reportedCurrency": "USD", "retainedEarnings": "-778275000", "totalLiabilities": "2105777000", "otherCurrentAssets": "95755000", "totalCurrentAssets": "279347000", "currentLongTermDebt": "177000000", "longTermInvestments": "51949000", "shortTermInvestments": "23000", "currentNetReceivables": "168836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3575106000", "currentAccountsPayable": "148746000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3417031000", "shortLongTermDebtTotal": "1874840000", "totalShareholderEquity": "1678960000", "capitalLeaseObligations": "17317000", "otherCurrentLiabilities": "31263000", "totalCurrentLiabilities": "397990000", "otherNonCurrentLiabilities": "10649000", "totalNonCurrentLiabilities": "1707787000", "cashAndShortTermInvestments": "14733000", "commonStockSharesOutstanding": "111623000", "intangibleAssetsExcludingGoodwill": "27392000", "cashAndCashEquivalentsAtCarryingValue": "14733000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200004000", "profitLoss": "None", "dividendPayout": "122657000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-22457000", "operatingCashflow": "228558000", "capitalExpenditures": "24659000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84363000", "cashflowFromInvestment": "-138015000", "stockBasedCompensation": "6714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122657000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "450551000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138903000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 611821000, "cost_of_revenue": 420419000, "gross_profit": 191402000, "research_and_development": 0.29, "selling_general_admin": 39641000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 266189000, "depreciation_amortisation": 138903000, "ebitda": 405092000, "interest_expense": 71052000, "interest_income": null, "other_non_operating": null, "pretax_income": 195137000, "tax_provision": -217000, "effective_tax_rate": null, "net_income": 191692000, "net_income_continuing_ops": 200004000, "net_income_to_common": 191692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14733000, "short_term_investments": 23000, "net_receivables": 168836000, "inventory": -22999, "other_current_assets": null, "total_current_assets": 279347000, "net_ppe": null, "goodwill": 2328000, "intangible_assets": 27392000, "goodwill_and_intangibles": 29720000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3575106000, "total_assets": 3854453000, "short_term_debt": 177000000, "accounts_payable": 148746000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 397990000, "long_term_debt": 1831139000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1707787000, "total_liabilities": 2105777000, "total_debt": 2008139000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -778275000, "total_equity": 1678960000, "shares_outstanding": 111623000, "operating_cash_flow": 228558000, "stock_based_compensation": 6714000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24659000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138015000, "dividends_paid": 122657000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84363000, "free_cash_flow": 253217000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "266189000", "ebitda": "405092000", "netIncome": "191692000", "grossProfit": "191402000", "depreciation": "None", "totalRevenue": "611821000", "costOfRevenue": "420419000", "interestIncome": "7894000", "incomeBeforeTax": "195137000", "interestExpense": "71052000", "operatingIncome": "151432000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-217000", "reportedCurrency": "USD", "netInterestIncome": "-63158000", "nonInterestIncome": "None", "operatingExpenses": "39970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.29", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420419000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138903000", "sellingGeneralAndAdministrative": "39641000", "netIncomeFromContinuingOperations": "200004000" }, "balance": { "goodwill": "2328000", "inventory": "-22999", "commonStock": "1121000", "currentDebt": "None", "investments": "None", "totalAssets": "3854453000", "longTermDebt": "1831139000", "shortTermDebt": "177000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "27392000", "reportedCurrency": "USD", "retainedEarnings": "-778275000", "totalLiabilities": "2105777000", "otherCurrentAssets": "95755000", "totalCurrentAssets": "279347000", "currentLongTermDebt": "177000000", "longTermInvestments": "51949000", "shortTermInvestments": "23000", "currentNetReceivables": "168836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3575106000", "currentAccountsPayable": "148746000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3417031000", "shortLongTermDebtTotal": "1874840000", "totalShareholderEquity": "1678960000", "capitalLeaseObligations": "17317000", "otherCurrentLiabilities": "31263000", "totalCurrentLiabilities": "397990000", "otherNonCurrentLiabilities": "10649000", "totalNonCurrentLiabilities": "1707787000", "cashAndShortTermInvestments": "14733000", "commonStockSharesOutstanding": "111623000", "intangibleAssetsExcludingGoodwill": "27392000", "cashAndCashEquivalentsAtCarryingValue": "14733000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "200004000", "profitLoss": "None", "dividendPayout": "122657000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-22457000", "operatingCashflow": "228558000", "capitalExpenditures": "24659000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84363000", "cashflowFromInvestment": "-138015000", "stockBasedCompensation": "6714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "122657000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "450551000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138903000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "income_statement": { "revenue": 578112000, "cost_of_revenue": 394590000, "gross_profit": 183522000, "ebit": 149592000, "ebitda": 288655000, "pretax_income": 78280000, "tax_provision": 147688000, "net_income": 72301000, "net_income_to_common": 72301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8066000, "total_current_assets": 240281000, "total_assets": 3656005000, "short_term_debt": 213000000, "long_term_debt": null, "total_debt": 213000000, "total_liabilities": 2002697000, "total_equity": 1585411000, "shares_outstanding": 104125000, "goodwill_and_intangibles": 2084000 }, "cash_flow": { "operating_cash_flow": 180482000, "capital_expenditure": 70247000, "free_cash_flow": 250729000, "dividends_paid": 114286000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235718, "ticker_id": 667, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149592000", "ebitda": "288655000", "netIncome": "72301000", "grossProfit": "183522000", "depreciation": "None", "totalRevenue": "578112000", "costOfRevenue": "394590000", "interestIncome": "None", "incomeBeforeTax": "78280000", "interestExpense": "75385000", "operatingIncome": "144528000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "147688000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "34740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139063000", "sellingGeneralAndAdministrative": "28900000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "-41386000", "inventory": "-5617000", "commonStock": "1102000", "currentDebt": "None", "investments": "None", "totalAssets": "3656005000", "longTermDebt": "None", "shortTermDebt": "213000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "43470000", "reportedCurrency": "None", "retainedEarnings": "-846808000", "totalLiabilities": "2002697000", "otherCurrentAssets": "29542000", "totalCurrentAssets": "240281000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5617000", "currentNetReceivables": "172609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3415724000", "currentAccountsPayable": "92855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1823909000", "totalShareholderEquity": "1585411000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30856000", "totalCurrentLiabilities": "375915000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1626782000", "cashAndShortTermInvestments": "8066000", "commonStockSharesOutstanding": "104125000", "intangibleAssetsExcludingGoodwill": "43470000", "cashAndCashEquivalentsAtCarryingValue": "8066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78643000", "profitLoss": "None", "dividendPayout": "114286000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "180482000", "capitalExpenditures": "70247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49555000", "cashflowFromInvestment": "-232918000", "stockBasedCompensation": "6376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114286000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1702000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 578112000, "cost_of_revenue": 394590000, "gross_profit": 183522000, "research_and_development": 0.12, "selling_general_admin": 28900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149592000, "depreciation_amortisation": 139063000, "ebitda": 288655000, "interest_expense": 75385000, "interest_income": null, "other_non_operating": null, "pretax_income": 78280000, "tax_provision": 147688000, "effective_tax_rate": null, "net_income": 72301000, "net_income_continuing_ops": null, "net_income_to_common": 72301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8066000, "short_term_investments": 5617000, "net_receivables": 172609000, "inventory": -5617000, "other_current_assets": null, "total_current_assets": 240281000, "net_ppe": null, "goodwill": -41386000, "intangible_assets": 43470000, "goodwill_and_intangibles": 2084000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3415724000, "total_assets": 3656005000, "short_term_debt": 213000000, "accounts_payable": 92855000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 375915000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1626782000, "total_liabilities": 2002697000, "total_debt": 213000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -846808000, "total_equity": 1585411000, "shares_outstanding": 104125000, "operating_cash_flow": 180482000, "stock_based_compensation": 6376000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70247000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -232918000, "dividends_paid": 114286000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49555000, "free_cash_flow": 250729000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149592000", "ebitda": "288655000", "netIncome": "72301000", "grossProfit": "183522000", "depreciation": "None", "totalRevenue": "578112000", "costOfRevenue": "394590000", "interestIncome": "None", "incomeBeforeTax": "78280000", "interestExpense": "75385000", "operatingIncome": "144528000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "147688000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "34740000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139063000", "sellingGeneralAndAdministrative": "28900000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "-41386000", "inventory": "-5617000", "commonStock": "1102000", "currentDebt": "None", "investments": "None", "totalAssets": "3656005000", "longTermDebt": "None", "shortTermDebt": "213000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "43470000", "reportedCurrency": "None", "retainedEarnings": "-846808000", "totalLiabilities": "2002697000", "otherCurrentAssets": "29542000", "totalCurrentAssets": "240281000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5617000", "currentNetReceivables": "172609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3415724000", "currentAccountsPayable": "92855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1823909000", "totalShareholderEquity": "1585411000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30856000", "totalCurrentLiabilities": "375915000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1626782000", "cashAndShortTermInvestments": "8066000", "commonStockSharesOutstanding": "104125000", "intangibleAssetsExcludingGoodwill": "43470000", "cashAndCashEquivalentsAtCarryingValue": "8066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78643000", "profitLoss": "None", "dividendPayout": "114286000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "180482000", "capitalExpenditures": "70247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49555000", "cashflowFromInvestment": "-232918000", "stockBasedCompensation": "6376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114286000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1702000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "income_statement": { "revenue": 200637000, "cost_of_revenue": 81435000, "gross_profit": 119202000, "ebit": 58316000, "ebitda": 101001000, "pretax_income": 40263000, "tax_provision": 124000, "net_income": 38556000, "net_income_to_common": 38556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28580000, "total_current_assets": 333056000, "total_assets": 4458909000, "short_term_debt": 52293000, "long_term_debt": 2218958000, "total_debt": 2271251000, "total_liabilities": 2867138000, "total_equity": 1514803000, "shares_outstanding": 113583000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96414000, "capital_expenditure": 18926000, "free_cash_flow": 115340000, "dividends_paid": 320, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235681, "ticker_id": 667, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58316000", "ebitda": "101001000", "netIncome": "38556000", "grossProfit": "119202000", "depreciation": "None", "totalRevenue": "200637000", "costOfRevenue": "81435000", "interestIncome": "3955000", "incomeBeforeTax": "40263000", "interestExpense": "23996000", "operatingIncome": "58316000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "124000", "reportedCurrency": "USD", "netInterestIncome": "-20041000", "nonInterestIncome": "None", "operatingExpenses": "60886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81435000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42685000", "sellingGeneralAndAdministrative": "14008000", "netIncomeFromContinuingOperations": "40139000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1134000", "currentDebt": "None", "investments": "None", "totalAssets": "4458909000", "longTermDebt": "2218958000", "shortTermDebt": "52293000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-986706000", "totalLiabilities": "2867138000", "otherCurrentAssets": "89844000", "totalCurrentAssets": "333056000", "currentLongTermDebt": "328000000", "longTermInvestments": "35818000", "shortTermInvestments": "None", "currentNetReceivables": "304476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4125853000", "currentAccountsPayable": "116954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2590726000", "totalShareholderEquity": "1514803000", "capitalLeaseObligations": "43768000", "otherCurrentLiabilities": "-164828000", "totalCurrentLiabilities": "52293000", "otherNonCurrentLiabilities": "34230000", "totalNonCurrentLiabilities": "2814845000", "cashAndShortTermInvestments": "28580000", "commonStockSharesOutstanding": "113583000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38556000", "profitLoss": "None", "dividendPayout": "320", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96414000", "capitalExpenditures": "18926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-260171000", "cashflowFromInvestment": "-82300000", "stockBasedCompensation": "-603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "320", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42685000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 200637000, "cost_of_revenue": 81435000, "gross_profit": 119202000, "research_and_development": null, "selling_general_admin": 14008000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58316000, "depreciation_amortisation": 42685000, "ebitda": 101001000, "interest_expense": 23996000, "interest_income": null, "other_non_operating": null, "pretax_income": 40263000, "tax_provision": 124000, "effective_tax_rate": null, "net_income": 38556000, "net_income_continuing_ops": 40139000, "net_income_to_common": 38556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28580000, "short_term_investments": null, "net_receivables": 304476000, "inventory": null, "other_current_assets": null, "total_current_assets": 333056000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4125853000, "total_assets": 4458909000, "short_term_debt": 52293000, "accounts_payable": 116954000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52293000, "long_term_debt": 2218958000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2814845000, "total_liabilities": 2867138000, "total_debt": 2271251000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -986706000, "total_equity": 1514803000, "shares_outstanding": 113583000, "operating_cash_flow": 96414000, "stock_based_compensation": -603000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18926000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82300000, "dividends_paid": 320, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -260171000, "free_cash_flow": 115340000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58316000", "ebitda": "101001000", "netIncome": "38556000", "grossProfit": "119202000", "depreciation": "None", "totalRevenue": "200637000", "costOfRevenue": "81435000", "interestIncome": "3955000", "incomeBeforeTax": "40263000", "interestExpense": "23996000", "operatingIncome": "58316000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "124000", "reportedCurrency": "USD", "netInterestIncome": "-20041000", "nonInterestIncome": "None", "operatingExpenses": "60886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81435000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42685000", "sellingGeneralAndAdministrative": "14008000", "netIncomeFromContinuingOperations": "40139000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1134000", "currentDebt": "None", "investments": "None", "totalAssets": "4458909000", "longTermDebt": "2218958000", "shortTermDebt": "52293000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-986706000", "totalLiabilities": "2867138000", "otherCurrentAssets": "89844000", "totalCurrentAssets": "333056000", "currentLongTermDebt": "328000000", "longTermInvestments": "35818000", "shortTermInvestments": "None", "currentNetReceivables": "304476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4125853000", "currentAccountsPayable": "116954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2590726000", "totalShareholderEquity": "1514803000", "capitalLeaseObligations": "43768000", "otherCurrentLiabilities": "-164828000", "totalCurrentLiabilities": "52293000", "otherNonCurrentLiabilities": "34230000", "totalNonCurrentLiabilities": "2814845000", "cashAndShortTermInvestments": "28580000", "commonStockSharesOutstanding": "113583000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38556000", "profitLoss": "None", "dividendPayout": "320", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96414000", "capitalExpenditures": "18926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-260171000", "cashflowFromInvestment": "-82300000", "stockBasedCompensation": "-603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "320", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42685000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "income_statement": { "revenue": 197357000, "cost_of_revenue": 169498000, "gross_profit": 27859000, "ebit": 64106000, "ebitda": 106369000, "pretax_income": 42497000, "tax_provision": 115000, "net_income": 37501000, "net_income_to_common": 37501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274986000, "total_current_assets": 684163000, "total_assets": 4701790000, "short_term_debt": 150000000, "long_term_debt": 2617834000, "total_debt": 2767834000, "total_liabilities": 3114115000, "total_equity": 1514775000, "shares_outstanding": 113583000, "goodwill_and_intangibles": 19773000 }, "cash_flow": { "operating_cash_flow": 84449000, "capital_expenditure": 23474000, "free_cash_flow": 107923000, "dividends_paid": 34443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235682, "ticker_id": 667, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64106000", "ebitda": "106369000", "netIncome": "37501000", "grossProfit": "27859000", "depreciation": "None", "totalRevenue": "197357000", "costOfRevenue": "169498000", "interestIncome": "6792000", "incomeBeforeTax": "42497000", "interestExpense": "24324000", "operatingIncome": "58379000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "115000", "reportedCurrency": "USD", "netInterestIncome": "-19023000", "nonInterestIncome": "None", "operatingExpenses": "-30520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42263000", "sellingGeneralAndAdministrative": "7943000", "netIncomeFromContinuingOperations": "39396000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1132000", "currentDebt": "None", "investments": "None", "totalAssets": "4701790000", "longTermDebt": "2617834000", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19773000", "reportedCurrency": "USD", "retainedEarnings": "-988957000", "totalLiabilities": "3114115000", "otherCurrentAssets": "103215000", "totalCurrentAssets": "684163000", "currentLongTermDebt": "150000000", "longTermInvestments": "36368000", "shortTermInvestments": "None", "currentNetReceivables": "305962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4017627000", "currentAccountsPayable": "147200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3839233000", "shortLongTermDebtTotal": "2812846000", "totalShareholderEquity": "1514775000", "capitalLeaseObligations": "45012000", "otherCurrentLiabilities": "35205000", "totalCurrentLiabilities": "418033000", "otherNonCurrentLiabilities": "33236000", "totalNonCurrentLiabilities": "2696082000", "cashAndShortTermInvestments": "274986000", "commonStockSharesOutstanding": "113583000", "intangibleAssetsExcludingGoodwill": "19773000", "cashAndCashEquivalentsAtCarryingValue": "274986000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39396000", "profitLoss": "None", "dividendPayout": "34443000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84449000", "capitalExpenditures": "23474000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "276945000", "cashflowFromInvestment": "-109753000", "stockBasedCompensation": "-543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34443000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 197357000, "cost_of_revenue": 169498000, "gross_profit": 27859000, "research_and_development": null, "selling_general_admin": 7943000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64106000, "depreciation_amortisation": 42263000, "ebitda": 106369000, "interest_expense": 24324000, "interest_income": null, "other_non_operating": null, "pretax_income": 42497000, "tax_provision": 115000, "effective_tax_rate": null, "net_income": 37501000, "net_income_continuing_ops": 39396000, "net_income_to_common": 37501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274986000, "short_term_investments": null, "net_receivables": 305962000, "inventory": null, "other_current_assets": null, "total_current_assets": 684163000, "net_ppe": null, "goodwill": null, "intangible_assets": 19773000, "goodwill_and_intangibles": 19773000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4017627000, "total_assets": 4701790000, "short_term_debt": 150000000, "accounts_payable": 147200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 418033000, "long_term_debt": 2617834000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2696082000, "total_liabilities": 3114115000, "total_debt": 2767834000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -988957000, "total_equity": 1514775000, "shares_outstanding": 113583000, "operating_cash_flow": 84449000, "stock_based_compensation": -543000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23474000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109753000, "dividends_paid": 34443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 276945000, "free_cash_flow": 107923000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64106000", "ebitda": "106369000", "netIncome": "37501000", "grossProfit": "27859000", "depreciation": "None", "totalRevenue": "197357000", "costOfRevenue": "169498000", "interestIncome": "6792000", "incomeBeforeTax": "42497000", "interestExpense": "24324000", "operatingIncome": "58379000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "115000", "reportedCurrency": "USD", "netInterestIncome": "-19023000", "nonInterestIncome": "None", "operatingExpenses": "-30520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42263000", "sellingGeneralAndAdministrative": "7943000", "netIncomeFromContinuingOperations": "39396000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1132000", "currentDebt": "None", "investments": "None", "totalAssets": "4701790000", "longTermDebt": "2617834000", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19773000", "reportedCurrency": "USD", "retainedEarnings": "-988957000", "totalLiabilities": "3114115000", "otherCurrentAssets": "103215000", "totalCurrentAssets": "684163000", "currentLongTermDebt": "150000000", "longTermInvestments": "36368000", "shortTermInvestments": "None", "currentNetReceivables": "305962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4017627000", "currentAccountsPayable": "147200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3839233000", "shortLongTermDebtTotal": "2812846000", "totalShareholderEquity": "1514775000", "capitalLeaseObligations": "45012000", "otherCurrentLiabilities": "35205000", "totalCurrentLiabilities": "418033000", "otherNonCurrentLiabilities": "33236000", "totalNonCurrentLiabilities": "2696082000", "cashAndShortTermInvestments": "274986000", "commonStockSharesOutstanding": "113583000", "intangibleAssetsExcludingGoodwill": "19773000", "cashAndCashEquivalentsAtCarryingValue": "274986000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39396000", "profitLoss": "None", "dividendPayout": "34443000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84449000", "capitalExpenditures": "23474000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "276945000", "cashflowFromInvestment": "-109753000", "stockBasedCompensation": "-543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34443000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "income_statement": { "revenue": 188795000, "cost_of_revenue": 159570000, "gross_profit": 29225000, "ebit": 65618000, "ebitda": 106249000, "pretax_income": 44356000, "tax_provision": 612000, "net_income": 41727000, "net_income_to_common": 41727000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23687000, "total_current_assets": 236376000, "total_assets": 4351432000, "short_term_debt": 481000, "long_term_debt": 2443518000, "total_debt": 2443999000, "total_liabilities": 2772176000, "total_equity": 1507010000, "shares_outstanding": 113187000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 90512000, "capital_expenditure": 20842000, "free_cash_flow": 111354000, "dividends_paid": 34437000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235684, "ticker_id": 667, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65618000", "ebitda": "106249000", "netIncome": "41727000", "grossProfit": "29225000", "depreciation": "None", "totalRevenue": "188795000", "costOfRevenue": "159570000", "interestIncome": "16488000", "incomeBeforeTax": "44356000", "interestExpense": "20894000", "operatingIncome": "57826000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "612000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-28601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40631000", "sellingGeneralAndAdministrative": "8483000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1130000", "currentDebt": "None", "investments": "None", "totalAssets": "4351432000", "longTermDebt": "2443518000", "shortTermDebt": "481000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-991935000", "totalLiabilities": "2772176000", "otherCurrentAssets": "-79772000", "totalCurrentAssets": "236376000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "292461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51838000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3780129000", "shortLongTermDebtTotal": "2490446000", "totalShareholderEquity": "1507010000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "163853000", "totalCurrentLiabilities": "208005000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2564171000", "cashAndShortTermInvestments": "23687000", "commonStockSharesOutstanding": "113187000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41727000", "profitLoss": "None", "dividendPayout": "34437000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "90512000", "capitalExpenditures": "20842000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32688000", "cashflowFromInvestment": "-56417000", "stockBasedCompensation": "-548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34437000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40631000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188795000, "cost_of_revenue": 159570000, "gross_profit": 29225000, "research_and_development": null, "selling_general_admin": 8483000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65618000, "depreciation_amortisation": 40631000, "ebitda": 106249000, "interest_expense": 20894000, "interest_income": null, "other_non_operating": null, "pretax_income": 44356000, "tax_provision": 612000, "effective_tax_rate": null, "net_income": 41727000, "net_income_continuing_ops": null, "net_income_to_common": 41727000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23687000, "short_term_investments": null, "net_receivables": 292461000, "inventory": null, "other_current_assets": null, "total_current_assets": 236376000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 51838000, "total_assets": 4351432000, "short_term_debt": 481000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208005000, "long_term_debt": 2443518000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2564171000, "total_liabilities": 2772176000, "total_debt": 2443999000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -991935000, "total_equity": 1507010000, "shares_outstanding": 113187000, "operating_cash_flow": 90512000, "stock_based_compensation": -548000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20842000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56417000, "dividends_paid": 34437000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32688000, "free_cash_flow": 111354000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65618000", "ebitda": "106249000", "netIncome": "41727000", "grossProfit": "29225000", "depreciation": "None", "totalRevenue": "188795000", "costOfRevenue": "159570000", "interestIncome": "16488000", "incomeBeforeTax": "44356000", "interestExpense": "20894000", "operatingIncome": "57826000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "612000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-28601000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40631000", "sellingGeneralAndAdministrative": "8483000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1130000", "currentDebt": "None", "investments": "None", "totalAssets": "4351432000", "longTermDebt": "2443518000", "shortTermDebt": "481000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-991935000", "totalLiabilities": "2772176000", "otherCurrentAssets": "-79772000", "totalCurrentAssets": "236376000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "292461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "51838000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3780129000", "shortLongTermDebtTotal": "2490446000", "totalShareholderEquity": "1507010000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "163853000", "totalCurrentLiabilities": "208005000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2564171000", "cashAndShortTermInvestments": "23687000", "commonStockSharesOutstanding": "113187000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41727000", "profitLoss": "None", "dividendPayout": "34437000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "90512000", "capitalExpenditures": "20842000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32688000", "cashflowFromInvestment": "-56417000", "stockBasedCompensation": "-548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34437000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40631000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "income_statement": { "revenue": 189915000, "cost_of_revenue": 118361000, "gross_profit": 71554000, "ebit": 59643000, "ebitda": 99216000, "pretax_income": 40283000, "tax_provision": 117000, "net_income": 38347000, "net_income_to_common": 38347000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21288000, "total_current_assets": 372748000, "total_assets": 4286950000, "short_term_debt": 120000000, "long_term_debt": 2318591000, "total_debt": 2438591000, "total_liabilities": 2717951000, "total_equity": 1497675000, "shares_outstanding": 113165000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 87896000, "capital_expenditure": 3362000, "free_cash_flow": 91258000, "dividends_paid": 34439000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235685, "ticker_id": 667, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59643000", "ebitda": "99216000", "netIncome": "38347000", "grossProfit": "71554000", "depreciation": "None", "totalRevenue": "189915000", "costOfRevenue": "118361000", "interestIncome": "19360000", "incomeBeforeTax": "40283000", "interestExpense": "20938000", "operatingIncome": "59643000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "117000", "reportedCurrency": "USD", "netInterestIncome": "-19715000", "nonInterestIncome": "None", "operatingExpenses": "11911000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39573000", "sellingGeneralAndAdministrative": "4194000", "netIncomeFromContinuingOperations": "40166000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1129000", "currentDebt": "None", "investments": "None", "totalAssets": "4286950000", "longTermDebt": "2318591000", "shortTermDebt": "120000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-999218000", "totalLiabilities": "2717951000", "otherCurrentAssets": "57030000", "totalCurrentAssets": "372748000", "currentLongTermDebt": "120000000", "longTermInvestments": "38555000", "shortTermInvestments": "None", "currentNetReceivables": "294430000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3914202000", "currentAccountsPayable": "106749000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3738281000", "shortLongTermDebtTotal": "2485963000", "totalShareholderEquity": "1497675000", "capitalLeaseObligations": "47372000", "otherCurrentLiabilities": "35214000", "totalCurrentLiabilities": "339087000", "otherNonCurrentLiabilities": "12901000", "totalNonCurrentLiabilities": "2378864000", "cashAndShortTermInvestments": "21288000", "commonStockSharesOutstanding": "113165000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40166000", "profitLoss": "None", "dividendPayout": "34439000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "87896000", "capitalExpenditures": "3362000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11532000", "cashflowFromInvestment": "-79027000", "stockBasedCompensation": "-550000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34439000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40041000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 189915000, "cost_of_revenue": 118361000, "gross_profit": 71554000, "research_and_development": null, "selling_general_admin": 4194000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59643000, "depreciation_amortisation": 39573000, "ebitda": 99216000, "interest_expense": 20938000, "interest_income": null, "other_non_operating": null, "pretax_income": 40283000, "tax_provision": 117000, "effective_tax_rate": null, "net_income": 38347000, "net_income_continuing_ops": 40166000, "net_income_to_common": 38347000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21288000, "short_term_investments": null, "net_receivables": 294430000, "inventory": null, "other_current_assets": null, "total_current_assets": 372748000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3914202000, "total_assets": 4286950000, "short_term_debt": 120000000, "accounts_payable": 106749000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 339087000, "long_term_debt": 2318591000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2378864000, "total_liabilities": 2717951000, "total_debt": 2438591000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -999218000, "total_equity": 1497675000, "shares_outstanding": 113165000, "operating_cash_flow": 87896000, "stock_based_compensation": -550000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3362000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79027000, "dividends_paid": 34439000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11532000, "free_cash_flow": 91258000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59643000", "ebitda": "99216000", "netIncome": "38347000", "grossProfit": "71554000", "depreciation": "None", "totalRevenue": "189915000", "costOfRevenue": "118361000", "interestIncome": "19360000", "incomeBeforeTax": "40283000", "interestExpense": "20938000", "operatingIncome": "59643000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "117000", "reportedCurrency": "USD", "netInterestIncome": "-19715000", "nonInterestIncome": "None", "operatingExpenses": "11911000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39573000", "sellingGeneralAndAdministrative": "4194000", "netIncomeFromContinuingOperations": "40166000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1129000", "currentDebt": "None", "investments": "None", "totalAssets": "4286950000", "longTermDebt": "2318591000", "shortTermDebt": "120000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-999218000", "totalLiabilities": "2717951000", "otherCurrentAssets": "57030000", "totalCurrentAssets": "372748000", "currentLongTermDebt": "120000000", "longTermInvestments": "38555000", "shortTermInvestments": "None", "currentNetReceivables": "294430000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3914202000", "currentAccountsPayable": "106749000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3738281000", "shortLongTermDebtTotal": "2485963000", "totalShareholderEquity": "1497675000", "capitalLeaseObligations": "47372000", "otherCurrentLiabilities": "35214000", "totalCurrentLiabilities": "339087000", "otherNonCurrentLiabilities": "12901000", "totalNonCurrentLiabilities": "2378864000", "cashAndShortTermInvestments": "21288000", "commonStockSharesOutstanding": "113165000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40166000", "profitLoss": "None", "dividendPayout": "34439000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "87896000", "capitalExpenditures": "3362000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11532000", "cashflowFromInvestment": "-79027000", "stockBasedCompensation": "-550000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34439000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40041000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "income_statement": { "revenue": 187856000, "cost_of_revenue": 121104000, "gross_profit": 66752000, "ebit": 54596000, "ebitda": 93955000, "pretax_income": 36331000, "tax_provision": 103000, "net_income": 34740000, "net_income_to_common": 34740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24292000, "total_current_assets": 377767000, "total_assets": 4250311000, "short_term_debt": 95000000, "long_term_debt": 2317670000, "total_debt": 2412670000, "total_liabilities": 2688481000, "total_equity": 1490866000, "shares_outstanding": 113026000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 72076000, "capital_expenditure": 6939000, "free_cash_flow": 79015000, "dividends_paid": 33279000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235686, "ticker_id": 667, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54596000", "ebitda": "93955000", "netIncome": "34740000", "grossProfit": "66752000", "depreciation": "None", "totalRevenue": "187856000", "costOfRevenue": "121104000", "interestIncome": "1568000", "incomeBeforeTax": "36331000", "interestExpense": "20504000", "operatingIncome": "54596000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "103000", "reportedCurrency": "USD", "netInterestIncome": "-18936000", "nonInterestIncome": "None", "operatingExpenses": "12156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39359000", "sellingGeneralAndAdministrative": "12156000", "netIncomeFromContinuingOperations": "36228000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1129000", "currentDebt": "None", "investments": "None", "totalAssets": "4250311000", "longTermDebt": "2317670000", "shortTermDebt": "95000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1003120000", "totalLiabilities": "2688481000", "otherCurrentAssets": "63153000", "totalCurrentAssets": "377767000", "currentLongTermDebt": "95000000", "longTermInvestments": "38960000", "shortTermInvestments": "None", "currentNetReceivables": "290322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3872544000", "currentAccountsPayable": "98039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3700329000", "shortLongTermDebtTotal": "2460886000", "totalShareholderEquity": "1490866000", "capitalLeaseObligations": "48216000", "otherCurrentLiabilities": "35208000", "totalCurrentLiabilities": "308786000", "otherNonCurrentLiabilities": "13809000", "totalNonCurrentLiabilities": "2379695000", "cashAndShortTermInvestments": "24292000", "commonStockSharesOutstanding": "113026000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34740000", "profitLoss": "None", "dividendPayout": "33279000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72076000", "capitalExpenditures": "6939000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16181000", "cashflowFromInvestment": "-69546000", "stockBasedCompensation": "2854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33279000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39359000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187856000, "cost_of_revenue": 121104000, "gross_profit": 66752000, "research_and_development": null, "selling_general_admin": 12156000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54596000, "depreciation_amortisation": 39359000, "ebitda": 93955000, "interest_expense": 20504000, "interest_income": null, "other_non_operating": null, "pretax_income": 36331000, "tax_provision": 103000, "effective_tax_rate": null, "net_income": 34740000, "net_income_continuing_ops": 36228000, "net_income_to_common": 34740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24292000, "short_term_investments": null, "net_receivables": 290322000, "inventory": null, "other_current_assets": null, "total_current_assets": 377767000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3872544000, "total_assets": 4250311000, "short_term_debt": 95000000, "accounts_payable": 98039000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 308786000, "long_term_debt": 2317670000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2379695000, "total_liabilities": 2688481000, "total_debt": 2412670000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1003120000, "total_equity": 1490866000, "shares_outstanding": 113026000, "operating_cash_flow": 72076000, "stock_based_compensation": 2854000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6939000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69546000, "dividends_paid": 33279000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16181000, "free_cash_flow": 79015000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54596000", "ebitda": "93955000", "netIncome": "34740000", "grossProfit": "66752000", "depreciation": "None", "totalRevenue": "187856000", "costOfRevenue": "121104000", "interestIncome": "1568000", "incomeBeforeTax": "36331000", "interestExpense": "20504000", "operatingIncome": "54596000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "103000", "reportedCurrency": "USD", "netInterestIncome": "-18936000", "nonInterestIncome": "None", "operatingExpenses": "12156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39359000", "sellingGeneralAndAdministrative": "12156000", "netIncomeFromContinuingOperations": "36228000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1129000", "currentDebt": "None", "investments": "None", "totalAssets": "4250311000", "longTermDebt": "2317670000", "shortTermDebt": "95000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1003120000", "totalLiabilities": "2688481000", "otherCurrentAssets": "63153000", "totalCurrentAssets": "377767000", "currentLongTermDebt": "95000000", "longTermInvestments": "38960000", "shortTermInvestments": "None", "currentNetReceivables": "290322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3872544000", "currentAccountsPayable": "98039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3700329000", "shortLongTermDebtTotal": "2460886000", "totalShareholderEquity": "1490866000", "capitalLeaseObligations": "48216000", "otherCurrentLiabilities": "35208000", "totalCurrentLiabilities": "308786000", "otherNonCurrentLiabilities": "13809000", "totalNonCurrentLiabilities": "2379695000", "cashAndShortTermInvestments": "24292000", "commonStockSharesOutstanding": "113026000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "24292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34740000", "profitLoss": "None", "dividendPayout": "33279000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72076000", "capitalExpenditures": "6939000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16181000", "cashflowFromInvestment": "-69546000", "stockBasedCompensation": "2854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33279000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39359000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "income_statement": { "revenue": 183433000, "cost_of_revenue": 117304000, "gross_profit": 66129000, "ebit": 54503000, "ebitda": 93913000, "pretax_income": 36443000, "tax_provision": -24000, "net_income": 35121000, "net_income_to_common": 35121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38284000, "total_current_assets": 393264000, "total_assets": 4254191000, "short_term_debt": 75000000, "long_term_debt": 2316755000, "total_debt": 2391755000, "total_liabilities": 2693624000, "total_equity": 1493083000, "shares_outstanding": 113722000, "goodwill_and_intangibles": 10698000 }, "cash_flow": { "operating_cash_flow": 101078000, "capital_expenditure": 8770000, "free_cash_flow": 109848000, "dividends_paid": 33259000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235687, "ticker_id": 667, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54503000", "ebitda": "93913000", "netIncome": "35121000", "grossProfit": "66129000", "depreciation": "None", "totalRevenue": "183433000", "costOfRevenue": "117304000", "interestIncome": "6661000", "incomeBeforeTax": "36443000", "interestExpense": "22013000", "operatingIncome": "54286000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-24000", "reportedCurrency": "USD", "netInterestIncome": "-18060000", "nonInterestIncome": "None", "operatingExpenses": "11843000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117304000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39410000", "sellingGeneralAndAdministrative": "11843000", "netIncomeFromContinuingOperations": "36467000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "4254191000", "longTermDebt": "2316755000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10698000", "reportedCurrency": "USD", "retainedEarnings": "-1003401000", "totalLiabilities": "2693624000", "otherCurrentAssets": "81628000", "totalCurrentAssets": "393264000", "currentLongTermDebt": "75000000", "longTermInvestments": "39360000", "shortTermInvestments": "None", "currentNetReceivables": "273352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3860927000", "currentAccountsPayable": "126031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3688777000", "shortLongTermDebtTotal": "2440995000", "totalShareholderEquity": "1493083000", "capitalLeaseObligations": "49240000", "otherCurrentLiabilities": "33909000", "totalCurrentLiabilities": "313252000", "otherNonCurrentLiabilities": "14377000", "totalNonCurrentLiabilities": "2380372000", "cashAndShortTermInvestments": "38284000", "commonStockSharesOutstanding": "113722000", "intangibleAssetsExcludingGoodwill": "10698000", "cashAndCashEquivalentsAtCarryingValue": "38284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36467000", "profitLoss": "None", "dividendPayout": "33259000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101078000", "capitalExpenditures": "8770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35162000", "cashflowFromInvestment": "-61890000", "stockBasedCompensation": "2617000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33259000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183433000, "cost_of_revenue": 117304000, "gross_profit": 66129000, "research_and_development": null, "selling_general_admin": 11843000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54503000, "depreciation_amortisation": 39410000, "ebitda": 93913000, "interest_expense": 22013000, "interest_income": null, "other_non_operating": null, "pretax_income": 36443000, "tax_provision": -24000, "effective_tax_rate": null, "net_income": 35121000, "net_income_continuing_ops": 36467000, "net_income_to_common": 35121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38284000, "short_term_investments": null, "net_receivables": 273352000, "inventory": null, "other_current_assets": null, "total_current_assets": 393264000, "net_ppe": null, "goodwill": null, "intangible_assets": 10698000, "goodwill_and_intangibles": 10698000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3860927000, "total_assets": 4254191000, "short_term_debt": 75000000, "accounts_payable": 126031000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 313252000, "long_term_debt": 2316755000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2380372000, "total_liabilities": 2693624000, "total_debt": 2391755000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1003401000, "total_equity": 1493083000, "shares_outstanding": 113722000, "operating_cash_flow": 101078000, "stock_based_compensation": 2617000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8770000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61890000, "dividends_paid": 33259000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35162000, "free_cash_flow": 109848000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54503000", "ebitda": "93913000", "netIncome": "35121000", "grossProfit": "66129000", "depreciation": "None", "totalRevenue": "183433000", "costOfRevenue": "117304000", "interestIncome": "6661000", "incomeBeforeTax": "36443000", "interestExpense": "22013000", "operatingIncome": "54286000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-24000", "reportedCurrency": "USD", "netInterestIncome": "-18060000", "nonInterestIncome": "None", "operatingExpenses": "11843000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117304000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39410000", "sellingGeneralAndAdministrative": "11843000", "netIncomeFromContinuingOperations": "36467000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "4254191000", "longTermDebt": "2316755000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10698000", "reportedCurrency": "USD", "retainedEarnings": "-1003401000", "totalLiabilities": "2693624000", "otherCurrentAssets": "81628000", "totalCurrentAssets": "393264000", "currentLongTermDebt": "75000000", "longTermInvestments": "39360000", "shortTermInvestments": "None", "currentNetReceivables": "273352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3860927000", "currentAccountsPayable": "126031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3688777000", "shortLongTermDebtTotal": "2440995000", "totalShareholderEquity": "1493083000", "capitalLeaseObligations": "49240000", "otherCurrentLiabilities": "33909000", "totalCurrentLiabilities": "313252000", "otherNonCurrentLiabilities": "14377000", "totalNonCurrentLiabilities": "2380372000", "cashAndShortTermInvestments": "38284000", "commonStockSharesOutstanding": "113722000", "intangibleAssetsExcludingGoodwill": "10698000", "cashAndCashEquivalentsAtCarryingValue": "38284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36467000", "profitLoss": "None", "dividendPayout": "33259000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "101078000", "capitalExpenditures": "8770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35162000", "cashflowFromInvestment": "-61890000", "stockBasedCompensation": "2617000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33259000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "income_statement": { "revenue": 189225000, "cost_of_revenue": 123315000, "gross_profit": 65910000, "ebit": 54494000, "ebitda": 92801000, "pretax_income": 37527000, "tax_provision": 130000, "net_income": 36085000, "net_income_to_common": 36085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34478000, "total_current_assets": 414522000, "total_assets": 4234302000, "short_term_debt": 75000000, "long_term_debt": 2315839000, "total_debt": 2390839000, "total_liabilities": 2679271000, "total_equity": 1489265000, "shares_outstanding": 113010000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 65052000, "capital_expenditure": 18236000, "free_cash_flow": 83288000, "dividends_paid": 33246000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235689, "ticker_id": 667, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54494000", "ebitda": "92801000", "netIncome": "36085000", "grossProfit": "65910000", "depreciation": "None", "totalRevenue": "189225000", "costOfRevenue": "123315000", "interestIncome": "3324000", "incomeBeforeTax": "37527000", "interestExpense": "20376000", "operatingIncome": "54494000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "130000", "reportedCurrency": "USD", "netInterestIncome": "-17052000", "nonInterestIncome": "None", "operatingExpenses": "11416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38307000", "sellingGeneralAndAdministrative": "11416000", "netIncomeFromContinuingOperations": "37397000" }, "balance": { "goodwill": "None", "inventory": "319436000", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "4234302000", "longTermDebt": "2315839000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1005260000", "totalLiabilities": "2679271000", "otherCurrentAssets": "95086000", "totalCurrentAssets": "414522000", "currentLongTermDebt": "75000000", "longTermInvestments": "39720000", "shortTermInvestments": "None", "currentNetReceivables": "284958000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3819780000", "currentAccountsPayable": "134112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3647721000", "shortLongTermDebtTotal": "2424454000", "totalShareholderEquity": "1489265000", "capitalLeaseObligations": "33615000", "otherCurrentLiabilities": "33915000", "totalCurrentLiabilities": "313900000", "otherNonCurrentLiabilities": "15917000", "totalNonCurrentLiabilities": "2365371000", "cashAndShortTermInvestments": "34478000", "commonStockSharesOutstanding": "113010000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36085000", "profitLoss": "None", "dividendPayout": "33246000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65052000", "capitalExpenditures": "18236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35106000", "cashflowFromInvestment": "-96878000", "stockBasedCompensation": "2617000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33246000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38307000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 189225000, "cost_of_revenue": 123315000, "gross_profit": 65910000, "research_and_development": null, "selling_general_admin": 11416000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54494000, "depreciation_amortisation": 38307000, "ebitda": 92801000, "interest_expense": 20376000, "interest_income": null, "other_non_operating": null, "pretax_income": 37527000, "tax_provision": 130000, "effective_tax_rate": null, "net_income": 36085000, "net_income_continuing_ops": 37397000, "net_income_to_common": 36085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34478000, "short_term_investments": null, "net_receivables": 284958000, "inventory": 319436000, "other_current_assets": null, "total_current_assets": 414522000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3819780000, "total_assets": 4234302000, "short_term_debt": 75000000, "accounts_payable": 134112000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 313900000, "long_term_debt": 2315839000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2365371000, "total_liabilities": 2679271000, "total_debt": 2390839000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1005260000, "total_equity": 1489265000, "shares_outstanding": 113010000, "operating_cash_flow": 65052000, "stock_based_compensation": 2617000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18236000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96878000, "dividends_paid": 33246000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35106000, "free_cash_flow": 83288000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54494000", "ebitda": "92801000", "netIncome": "36085000", "grossProfit": "65910000", "depreciation": "None", "totalRevenue": "189225000", "costOfRevenue": "123315000", "interestIncome": "3324000", "incomeBeforeTax": "37527000", "interestExpense": "20376000", "operatingIncome": "54494000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "130000", "reportedCurrency": "USD", "netInterestIncome": "-17052000", "nonInterestIncome": "None", "operatingExpenses": "11416000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38307000", "sellingGeneralAndAdministrative": "11416000", "netIncomeFromContinuingOperations": "37397000" }, "balance": { "goodwill": "None", "inventory": "319436000", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "4234302000", "longTermDebt": "2315839000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1005260000", "totalLiabilities": "2679271000", "otherCurrentAssets": "95086000", "totalCurrentAssets": "414522000", "currentLongTermDebt": "75000000", "longTermInvestments": "39720000", "shortTermInvestments": "None", "currentNetReceivables": "284958000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3819780000", "currentAccountsPayable": "134112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3647721000", "shortLongTermDebtTotal": "2424454000", "totalShareholderEquity": "1489265000", "capitalLeaseObligations": "33615000", "otherCurrentLiabilities": "33915000", "totalCurrentLiabilities": "313900000", "otherNonCurrentLiabilities": "15917000", "totalNonCurrentLiabilities": "2365371000", "cashAndShortTermInvestments": "34478000", "commonStockSharesOutstanding": "113010000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36085000", "profitLoss": "None", "dividendPayout": "33246000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "65052000", "capitalExpenditures": "18236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35106000", "cashflowFromInvestment": "-96878000", "stockBasedCompensation": "2617000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33246000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38307000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "income_statement": { "revenue": 187343000, "cost_of_revenue": 121183000, "gross_profit": 66160000, "ebit": 54154000, "ebitda": 92879000, "pretax_income": 36421000, "tax_provision": 14000, "net_income": 35114000, "net_income_to_common": 35114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100443000, "total_current_assets": 466798000, "total_assets": 4219338000, "short_term_debt": 75000000, "long_term_debt": 2314925000, "total_debt": 2389925000, "total_liabilities": 2666067000, "total_equity": 1486585000, "shares_outstanding": 112785000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 93835000, "capital_expenditure": 25332000, "free_cash_flow": 119167000, "dividends_paid": 33231000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235690, "ticker_id": 667, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54154000", "ebitda": "92879000", "netIncome": "35114000", "grossProfit": "66160000", "depreciation": "None", "totalRevenue": "187343000", "costOfRevenue": "121183000", "interestIncome": "2884000", "incomeBeforeTax": "36421000", "interestExpense": "20617000", "operatingIncome": "54128000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14000", "reportedCurrency": "USD", "netInterestIncome": "-17733000", "nonInterestIncome": "None", "operatingExpenses": "12032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121183000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38725000", "sellingGeneralAndAdministrative": "12032000", "netIncomeFromContinuingOperations": "36407000" }, "balance": { "goodwill": "None", "inventory": "-4097000", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "4219338000", "longTermDebt": "2314925000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1008087000", "totalLiabilities": "2666067000", "otherCurrentAssets": "79182000", "totalCurrentAssets": "466798000", "currentLongTermDebt": "75000000", "longTermInvestments": "40148000", "shortTermInvestments": "4097000", "currentNetReceivables": "287173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3752540000", "currentAccountsPayable": "122202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2423743000", "totalShareholderEquity": "1486585000", "capitalLeaseObligations": "33818000", "otherCurrentLiabilities": "33908000", "totalCurrentLiabilities": "301794000", "otherNonCurrentLiabilities": "15530000", "totalNonCurrentLiabilities": "2364273000", "cashAndShortTermInvestments": "100443000", "commonStockSharesOutstanding": "112785000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100443000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36407000", "profitLoss": "None", "dividendPayout": "33231000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "93835000", "capitalExpenditures": "25332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62985000", "cashflowFromInvestment": "-53331000", "stockBasedCompensation": "2564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33231000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38161000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187343000, "cost_of_revenue": 121183000, "gross_profit": 66160000, "research_and_development": null, "selling_general_admin": 12032000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54154000, "depreciation_amortisation": 38725000, "ebitda": 92879000, "interest_expense": 20617000, "interest_income": null, "other_non_operating": null, "pretax_income": 36421000, "tax_provision": 14000, "effective_tax_rate": null, "net_income": 35114000, "net_income_continuing_ops": 36407000, "net_income_to_common": 35114000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100443000, "short_term_investments": 4097000, "net_receivables": 287173000, "inventory": -4097000, "other_current_assets": null, "total_current_assets": 466798000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3752540000, "total_assets": 4219338000, "short_term_debt": 75000000, "accounts_payable": 122202000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 301794000, "long_term_debt": 2314925000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2364273000, "total_liabilities": 2666067000, "total_debt": 2389925000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1008087000, "total_equity": 1486585000, "shares_outstanding": 112785000, "operating_cash_flow": 93835000, "stock_based_compensation": 2564000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25332000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53331000, "dividends_paid": 33231000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62985000, "free_cash_flow": 119167000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54154000", "ebitda": "92879000", "netIncome": "35114000", "grossProfit": "66160000", "depreciation": "None", "totalRevenue": "187343000", "costOfRevenue": "121183000", "interestIncome": "2884000", "incomeBeforeTax": "36421000", "interestExpense": "20617000", "operatingIncome": "54128000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "14000", "reportedCurrency": "USD", "netInterestIncome": "-17733000", "nonInterestIncome": "None", "operatingExpenses": "12032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121183000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38725000", "sellingGeneralAndAdministrative": "12032000", "netIncomeFromContinuingOperations": "36407000" }, "balance": { "goodwill": "None", "inventory": "-4097000", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "4219338000", "longTermDebt": "2314925000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1008087000", "totalLiabilities": "2666067000", "otherCurrentAssets": "79182000", "totalCurrentAssets": "466798000", "currentLongTermDebt": "75000000", "longTermInvestments": "40148000", "shortTermInvestments": "4097000", "currentNetReceivables": "287173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3752540000", "currentAccountsPayable": "122202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2423743000", "totalShareholderEquity": "1486585000", "capitalLeaseObligations": "33818000", "otherCurrentLiabilities": "33908000", "totalCurrentLiabilities": "301794000", "otherNonCurrentLiabilities": "15530000", "totalNonCurrentLiabilities": "2364273000", "cashAndShortTermInvestments": "100443000", "commonStockSharesOutstanding": "112785000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100443000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36407000", "profitLoss": "None", "dividendPayout": "33231000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "93835000", "capitalExpenditures": "25332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62985000", "cashflowFromInvestment": "-53331000", "stockBasedCompensation": "2564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33231000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38161000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "income_statement": { "revenue": 193266000, "cost_of_revenue": 131104000, "gross_profit": 62162000, "ebit": 50415000, "ebitda": 88766000, "pretax_income": 33839000, "tax_provision": 168000, "net_income": 32609000, "net_income_to_common": 32609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123144000, "total_current_assets": 502000000, "total_assets": 4232895000, "short_term_debt": 75000000, "long_term_debt": 2341873000, "total_debt": 2416873000, "total_liabilities": 2683883000, "total_equity": 1482479000, "shares_outstanding": 112740000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 70990000, "capital_expenditure": 23696000, "free_cash_flow": 94686000, "dividends_paid": 32104000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235691, "ticker_id": 667, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50415000", "ebitda": "88766000", "netIncome": "32609000", "grossProfit": "62162000", "depreciation": "None", "totalRevenue": "193266000", "costOfRevenue": "131104000", "interestIncome": "4122000", "incomeBeforeTax": "33839000", "interestExpense": "20767000", "operatingIncome": "50415000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "168000", "reportedCurrency": "USD", "netInterestIncome": "-16645000", "nonInterestIncome": "None", "operatingExpenses": "11747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38351000", "sellingGeneralAndAdministrative": "11747000", "netIncomeFromContinuingOperations": "33671000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1126000", "currentDebt": "None", "investments": "None", "totalAssets": "4232895000", "longTermDebt": "2341873000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1009964000", "totalLiabilities": "2683883000", "otherCurrentAssets": "92457000", "totalCurrentAssets": "502000000", "currentLongTermDebt": "75000000", "longTermInvestments": "40597000", "shortTermInvestments": "4359000", "currentNetReceivables": "286399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3730895000", "currentAccountsPayable": "111981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2450423000", "totalShareholderEquity": "1482479000", "capitalLeaseObligations": "33141000", "otherCurrentLiabilities": "33906000", "totalCurrentLiabilities": "292463000", "otherNonCurrentLiabilities": "16406000", "totalNonCurrentLiabilities": "2391420000", "cashAndShortTermInvestments": "123144000", "commonStockSharesOutstanding": "112740000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "123144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33671000", "profitLoss": "None", "dividendPayout": "32104000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70990000", "capitalExpenditures": "23696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36419000", "cashflowFromInvestment": "-78911000", "stockBasedCompensation": "2645000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32104000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38959000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 193266000, "cost_of_revenue": 131104000, "gross_profit": 62162000, "research_and_development": null, "selling_general_admin": 11747000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50415000, "depreciation_amortisation": 38351000, "ebitda": 88766000, "interest_expense": 20767000, "interest_income": null, "other_non_operating": null, "pretax_income": 33839000, "tax_provision": 168000, "effective_tax_rate": null, "net_income": 32609000, "net_income_continuing_ops": 33671000, "net_income_to_common": 32609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123144000, "short_term_investments": 4359000, "net_receivables": 286399000, "inventory": 1, "other_current_assets": null, "total_current_assets": 502000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3730895000, "total_assets": 4232895000, "short_term_debt": 75000000, "accounts_payable": 111981000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 292463000, "long_term_debt": 2341873000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2391420000, "total_liabilities": 2683883000, "total_debt": 2416873000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1009964000, "total_equity": 1482479000, "shares_outstanding": 112740000, "operating_cash_flow": 70990000, "stock_based_compensation": 2645000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23696000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78911000, "dividends_paid": 32104000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36419000, "free_cash_flow": 94686000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50415000", "ebitda": "88766000", "netIncome": "32609000", "grossProfit": "62162000", "depreciation": "None", "totalRevenue": "193266000", "costOfRevenue": "131104000", "interestIncome": "4122000", "incomeBeforeTax": "33839000", "interestExpense": "20767000", "operatingIncome": "50415000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "168000", "reportedCurrency": "USD", "netInterestIncome": "-16645000", "nonInterestIncome": "None", "operatingExpenses": "11747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38351000", "sellingGeneralAndAdministrative": "11747000", "netIncomeFromContinuingOperations": "33671000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1126000", "currentDebt": "None", "investments": "None", "totalAssets": "4232895000", "longTermDebt": "2341873000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1009964000", "totalLiabilities": "2683883000", "otherCurrentAssets": "92457000", "totalCurrentAssets": "502000000", "currentLongTermDebt": "75000000", "longTermInvestments": "40597000", "shortTermInvestments": "4359000", "currentNetReceivables": "286399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3730895000", "currentAccountsPayable": "111981000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2450423000", "totalShareholderEquity": "1482479000", "capitalLeaseObligations": "33141000", "otherCurrentLiabilities": "33906000", "totalCurrentLiabilities": "292463000", "otherNonCurrentLiabilities": "16406000", "totalNonCurrentLiabilities": "2391420000", "cashAndShortTermInvestments": "123144000", "commonStockSharesOutstanding": "112740000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "123144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33671000", "profitLoss": "None", "dividendPayout": "32104000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70990000", "capitalExpenditures": "23696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36419000", "cashflowFromInvestment": "-78911000", "stockBasedCompensation": "2645000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32104000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38959000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "income_statement": { "revenue": 179729000, "cost_of_revenue": 118479000, "gross_profit": 61250000, "ebit": 49905000, "ebitda": 86640000, "pretax_income": 34941000, "tax_provision": 121000, "net_income": 33652000, "net_income_to_common": 33652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167820000, "total_current_assets": 529552000, "total_assets": 4246966000, "short_term_debt": 75000000, "long_term_debt": 2341287000, "total_debt": 2416287000, "total_liabilities": 2699631000, "total_equity": 1483912000, "shares_outstanding": 112631000, "goodwill_and_intangibles": 6852000 }, "cash_flow": { "operating_cash_flow": 66638000, "capital_expenditure": 7190000, "free_cash_flow": 73828000, "dividends_paid": 32083000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235692, "ticker_id": 667, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49905000", "ebitda": "86640000", "netIncome": "33652000", "grossProfit": "61250000", "depreciation": "None", "totalRevenue": "179729000", "costOfRevenue": "118479000", "interestIncome": "9559000", "incomeBeforeTax": "34941000", "interestExpense": "21572000", "operatingIncome": "49905000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "121000", "reportedCurrency": "USD", "netInterestIncome": "-14724000", "nonInterestIncome": "None", "operatingExpenses": "11345000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118479000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36735000", "sellingGeneralAndAdministrative": "11345000", "netIncomeFromContinuingOperations": "34820000" }, "balance": { "goodwill": "None", "inventory": "-2558000", "commonStock": "1126000", "currentDebt": "None", "investments": "None", "totalAssets": "4246966000", "longTermDebt": "2341287000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6852000", "reportedCurrency": "USD", "retainedEarnings": "-1009318000", "totalLiabilities": "2699631000", "otherCurrentAssets": "84595000", "totalCurrentAssets": "529552000", "currentLongTermDebt": "75000000", "longTermInvestments": "41052000", "shortTermInvestments": "2558000", "currentNetReceivables": "279695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3717414000", "currentAccountsPayable": "133315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2450218000", "totalShareholderEquity": "1483912000", "capitalLeaseObligations": "33931000", "otherCurrentLiabilities": "32644000", "totalCurrentLiabilities": "305417000", "otherNonCurrentLiabilities": "18996000", "totalNonCurrentLiabilities": "2394214000", "cashAndShortTermInvestments": "167820000", "commonStockSharesOutstanding": "112631000", "intangibleAssetsExcludingGoodwill": "6852000", "cashAndCashEquivalentsAtCarryingValue": "167820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33652000", "profitLoss": "None", "dividendPayout": "32083000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1652000", "operatingCashflow": "66638000", "capitalExpenditures": "7190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34770000", "cashflowFromInvestment": "-67776000", "stockBasedCompensation": "2318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32083000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36735000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 179729000, "cost_of_revenue": 118479000, "gross_profit": 61250000, "research_and_development": null, "selling_general_admin": 11345000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49905000, "depreciation_amortisation": 36735000, "ebitda": 86640000, "interest_expense": 21572000, "interest_income": null, "other_non_operating": null, "pretax_income": 34941000, "tax_provision": 121000, "effective_tax_rate": null, "net_income": 33652000, "net_income_continuing_ops": 34820000, "net_income_to_common": 33652000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167820000, "short_term_investments": 2558000, "net_receivables": 279695000, "inventory": -2558000, "other_current_assets": null, "total_current_assets": 529552000, "net_ppe": null, "goodwill": null, "intangible_assets": 6852000, "goodwill_and_intangibles": 6852000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3717414000, "total_assets": 4246966000, "short_term_debt": 75000000, "accounts_payable": 133315000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305417000, "long_term_debt": 2341287000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2394214000, "total_liabilities": 2699631000, "total_debt": 2416287000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1009318000, "total_equity": 1483912000, "shares_outstanding": 112631000, "operating_cash_flow": 66638000, "stock_based_compensation": 2318000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7190000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67776000, "dividends_paid": 32083000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34770000, "free_cash_flow": 73828000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49905000", "ebitda": "86640000", "netIncome": "33652000", "grossProfit": "61250000", "depreciation": "None", "totalRevenue": "179729000", "costOfRevenue": "118479000", "interestIncome": "9559000", "incomeBeforeTax": "34941000", "interestExpense": "21572000", "operatingIncome": "49905000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "121000", "reportedCurrency": "USD", "netInterestIncome": "-14724000", "nonInterestIncome": "None", "operatingExpenses": "11345000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118479000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36735000", "sellingGeneralAndAdministrative": "11345000", "netIncomeFromContinuingOperations": "34820000" }, "balance": { "goodwill": "None", "inventory": "-2558000", "commonStock": "1126000", "currentDebt": "None", "investments": "None", "totalAssets": "4246966000", "longTermDebt": "2341287000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6852000", "reportedCurrency": "USD", "retainedEarnings": "-1009318000", "totalLiabilities": "2699631000", "otherCurrentAssets": "84595000", "totalCurrentAssets": "529552000", "currentLongTermDebt": "75000000", "longTermInvestments": "41052000", "shortTermInvestments": "2558000", "currentNetReceivables": "279695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3717414000", "currentAccountsPayable": "133315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2450218000", "totalShareholderEquity": "1483912000", "capitalLeaseObligations": "33931000", "otherCurrentLiabilities": "32644000", "totalCurrentLiabilities": "305417000", "otherNonCurrentLiabilities": "18996000", "totalNonCurrentLiabilities": "2394214000", "cashAndShortTermInvestments": "167820000", "commonStockSharesOutstanding": "112631000", "intangibleAssetsExcludingGoodwill": "6852000", "cashAndCashEquivalentsAtCarryingValue": "167820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33652000", "profitLoss": "None", "dividendPayout": "32083000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1652000", "operatingCashflow": "66638000", "capitalExpenditures": "7190000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34770000", "cashflowFromInvestment": "-67776000", "stockBasedCompensation": "2318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32083000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36735000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "income_statement": { "revenue": 168488000, "cost_of_revenue": 73281000, "gross_profit": 95207000, "ebit": 47011000, "ebitda": 85246000, "pretax_income": -221055000, "tax_provision": 152000, "net_income": -216187000, "net_income_to_common": -216187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204238000, "total_current_assets": 560539000, "total_assets": 4239257000, "short_term_debt": 75000000, "long_term_debt": 2415783000, "total_debt": 2490783000, "total_liabilities": 2691562000, "total_equity": 1486051000, "shares_outstanding": 112196000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 68723000, "capital_expenditure": 5276000, "free_cash_flow": 73999000, "dividends_paid": 32079000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235694, "ticker_id": 667, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47011000", "ebitda": "85246000", "netIncome": "-216187000", "grossProfit": "95207000", "depreciation": "None", "totalRevenue": "168488000", "costOfRevenue": "73281000", "interestIncome": "15337000", "incomeBeforeTax": "-221055000", "interestExpense": "17798000", "operatingIncome": "84631000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "152000", "reportedCurrency": "USD", "netInterestIncome": "-15269000", "nonInterestIncome": "None", "operatingExpenses": "10576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38235000", "sellingGeneralAndAdministrative": "10576000", "netIncomeFromContinuingOperations": "-221207000" }, "balance": { "goodwill": "None", "inventory": "-6736000", "commonStock": "1125000", "currentDebt": "None", "investments": "None", "totalAssets": "4239257000", "longTermDebt": "2415783000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1010885000", "totalLiabilities": "2691562000", "otherCurrentAssets": "86514000", "totalCurrentAssets": "560539000", "currentLongTermDebt": "75000000", "longTermInvestments": "41495000", "shortTermInvestments": "6736000", "currentNetReceivables": "269787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3678718000", "currentAccountsPayable": "135605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3511268000", "shortLongTermDebtTotal": "2491203000", "totalShareholderEquity": "1486051000", "capitalLeaseObligations": "32940000", "otherCurrentLiabilities": "-42355000", "totalCurrentLiabilities": "224903000", "otherNonCurrentLiabilities": "17936000", "totalNonCurrentLiabilities": "2466659000", "cashAndShortTermInvestments": "204238000", "commonStockSharesOutstanding": "112196000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "204238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-221207000", "profitLoss": "None", "dividendPayout": "32079000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "9458000", "operatingCashflow": "68723000", "capitalExpenditures": "5276000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "205710000", "cashflowFromInvestment": "-85413000", "stockBasedCompensation": "2280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32079000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38235000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 168488000, "cost_of_revenue": 73281000, "gross_profit": 95207000, "research_and_development": null, "selling_general_admin": 10576000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47011000, "depreciation_amortisation": 38235000, "ebitda": 85246000, "interest_expense": 17798000, "interest_income": null, "other_non_operating": null, "pretax_income": -221055000, "tax_provision": 152000, "effective_tax_rate": null, "net_income": -216187000, "net_income_continuing_ops": -221207000, "net_income_to_common": -216187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204238000, "short_term_investments": 6736000, "net_receivables": 269787000, "inventory": -6736000, "other_current_assets": null, "total_current_assets": 560539000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3678718000, "total_assets": 4239257000, "short_term_debt": 75000000, "accounts_payable": 135605000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224903000, "long_term_debt": 2415783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2466659000, "total_liabilities": 2691562000, "total_debt": 2490783000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1010885000, "total_equity": 1486051000, "shares_outstanding": 112196000, "operating_cash_flow": 68723000, "stock_based_compensation": 2280000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5276000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -85413000, "dividends_paid": 32079000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 205710000, "free_cash_flow": 73999000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47011000", "ebitda": "85246000", "netIncome": "-216187000", "grossProfit": "95207000", "depreciation": "None", "totalRevenue": "168488000", "costOfRevenue": "73281000", "interestIncome": "15337000", "incomeBeforeTax": "-221055000", "interestExpense": "17798000", "operatingIncome": "84631000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "152000", "reportedCurrency": "USD", "netInterestIncome": "-15269000", "nonInterestIncome": "None", "operatingExpenses": "10576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73281000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38235000", "sellingGeneralAndAdministrative": "10576000", "netIncomeFromContinuingOperations": "-221207000" }, "balance": { "goodwill": "None", "inventory": "-6736000", "commonStock": "1125000", "currentDebt": "None", "investments": "None", "totalAssets": "4239257000", "longTermDebt": "2415783000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1010885000", "totalLiabilities": "2691562000", "otherCurrentAssets": "86514000", "totalCurrentAssets": "560539000", "currentLongTermDebt": "75000000", "longTermInvestments": "41495000", "shortTermInvestments": "6736000", "currentNetReceivables": "269787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3678718000", "currentAccountsPayable": "135605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3511268000", "shortLongTermDebtTotal": "2491203000", "totalShareholderEquity": "1486051000", "capitalLeaseObligations": "32940000", "otherCurrentLiabilities": "-42355000", "totalCurrentLiabilities": "224903000", "otherNonCurrentLiabilities": "17936000", "totalNonCurrentLiabilities": "2466659000", "cashAndShortTermInvestments": "204238000", "commonStockSharesOutstanding": "112196000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "204238000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-221207000", "profitLoss": "None", "dividendPayout": "32079000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "9458000", "operatingCashflow": "68723000", "capitalExpenditures": "5276000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "205710000", "cashflowFromInvestment": "-85413000", "stockBasedCompensation": "2280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32079000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38235000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "income_statement": { "revenue": 169196000, "cost_of_revenue": 112755000, "gross_profit": 56441000, "ebit": 46083000, "ebitda": 83702000, "pretax_income": 31832000, "tax_provision": 190000, "net_income": 30287000, "net_income_to_common": 30287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14273000, "total_current_assets": 361772000, "total_assets": 4246346000, "short_term_debt": 171000000, "long_term_debt": 2176174000, "total_debt": 2347174000, "total_liabilities": 2447436000, "total_equity": 1730728000, "shares_outstanding": 112676000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 82168000, "capital_expenditure": 2522000, "free_cash_flow": 84690000, "dividends_paid": 32075000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 235695, "ticker_id": 667, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:19:44.094222+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46083000", "ebitda": "83702000", "netIncome": "30287000", "grossProfit": "56441000", "depreciation": "None", "totalRevenue": "169196000", "costOfRevenue": "112755000", "interestIncome": "28515000", "incomeBeforeTax": "31832000", "interestExpense": "16519000", "operatingIncome": "46083000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "190000", "reportedCurrency": "USD", "netInterestIncome": "-14376000", "nonInterestIncome": "None", "operatingExpenses": "10358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112755000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37619000", "sellingGeneralAndAdministrative": "10358000", "netIncomeFromContinuingOperations": "31642000" }, "balance": { "goodwill": "None", "inventory": "-5839999", "commonStock": "1125000", "currentDebt": "None", "investments": "None", "totalAssets": "4246346000", "longTermDebt": "2176174000", "shortTermDebt": "171000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-762617000", "totalLiabilities": "2447436000", "otherCurrentAssets": "77046000", "totalCurrentAssets": "361772000", "currentLongTermDebt": "171000000", "longTermInvestments": "41928000", "shortTermInvestments": "5840000", "currentNetReceivables": "270453000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3884574000", "currentAccountsPayable": "135784000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3716490000", "shortLongTermDebtTotal": "2347600000", "totalShareholderEquity": "1730728000", "capitalLeaseObligations": "33923000", "otherCurrentLiabilities": "-138364000", "totalCurrentLiabilities": "209640000", "otherNonCurrentLiabilities": "27699000", "totalNonCurrentLiabilities": "2237796000", "cashAndShortTermInvestments": "14273000", "commonStockSharesOutstanding": "112676000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31642000", "profitLoss": "None", "dividendPayout": "32075000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-20828000", "operatingCashflow": "82168000", "capitalExpenditures": "2522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18857000", "cashflowFromInvestment": "-101617000", "stockBasedCompensation": "2213000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32075000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38209000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 169196000, "cost_of_revenue": 112755000, "gross_profit": 56441000, "research_and_development": null, "selling_general_admin": 10358000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46083000, "depreciation_amortisation": 37619000, "ebitda": 83702000, "interest_expense": 16519000, "interest_income": null, "other_non_operating": null, "pretax_income": 31832000, "tax_provision": 190000, "effective_tax_rate": null, "net_income": 30287000, "net_income_continuing_ops": 31642000, "net_income_to_common": 30287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14273000, "short_term_investments": 5840000, "net_receivables": 270453000, "inventory": -5839999, "other_current_assets": null, "total_current_assets": 361772000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3884574000, "total_assets": 4246346000, "short_term_debt": 171000000, "accounts_payable": 135784000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 209640000, "long_term_debt": 2176174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2237796000, "total_liabilities": 2447436000, "total_debt": 2347174000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -762617000, "total_equity": 1730728000, "shares_outstanding": 112676000, "operating_cash_flow": 82168000, "stock_based_compensation": 2213000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2522000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101617000, "dividends_paid": 32075000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18857000, "free_cash_flow": 84690000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46083000", "ebitda": "83702000", "netIncome": "30287000", "grossProfit": "56441000", "depreciation": "None", "totalRevenue": "169196000", "costOfRevenue": "112755000", "interestIncome": "28515000", "incomeBeforeTax": "31832000", "interestExpense": "16519000", "operatingIncome": "46083000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "190000", "reportedCurrency": "USD", "netInterestIncome": "-14376000", "nonInterestIncome": "None", "operatingExpenses": "10358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112755000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37619000", "sellingGeneralAndAdministrative": "10358000", "netIncomeFromContinuingOperations": "31642000" }, "balance": { "goodwill": "None", "inventory": "-5839999", "commonStock": "1125000", "currentDebt": "None", "investments": "None", "totalAssets": "4246346000", "longTermDebt": "2176174000", "shortTermDebt": "171000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-762617000", "totalLiabilities": "2447436000", "otherCurrentAssets": "77046000", "totalCurrentAssets": "361772000", "currentLongTermDebt": "171000000", "longTermInvestments": "41928000", "shortTermInvestments": "5840000", "currentNetReceivables": "270453000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3884574000", "currentAccountsPayable": "135784000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3716490000", "shortLongTermDebtTotal": "2347600000", "totalShareholderEquity": "1730728000", "capitalLeaseObligations": "33923000", "otherCurrentLiabilities": "-138364000", "totalCurrentLiabilities": "209640000", "otherNonCurrentLiabilities": "27699000", "totalNonCurrentLiabilities": "2237796000", "cashAndShortTermInvestments": "14273000", "commonStockSharesOutstanding": "112676000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31642000", "profitLoss": "None", "dividendPayout": "32075000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-20828000", "operatingCashflow": "82168000", "capitalExpenditures": "2522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18857000", "cashflowFromInvestment": "-101617000", "stockBasedCompensation": "2213000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32075000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38209000", "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": "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" ] } } }