{ "ticker": { "uuid": "a7604f31-2609-4d31-9449-d5cc5272c112", "symbol": "GEO", "name": "Geo Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Security & Protection Services", "page_url": "https://sharemaestro.com/factors/ticker/a7604f31-2609-4d31-9449-d5cc5272c112/", "api_url": "https://sharemaestro.com/factors/api/tickers/a7604f31-2609-4d31-9449-d5cc5272c112/" }, "ticker_metadata": { "id": 1722, "uuid": "a7604f31-2609-4d31-9449-d5cc5272c112", "symbol": "GEO", "name": "Geo Group Inc", "asset_type": "equity", "market_cap": 3029127000, "stock_exchange_id": 3, "industry": "Security & Protection Services", "sector": "Industrials", "description": "The GEO Group (NYSE: GEO) is the first fully integrated capital real estate investment trust specializing in the design, financing, development and operation of secure facilities, processing centers and community re-entry centers in the United States, Australia, South Africa, and the United Kingdom.", "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": "a7604f31-2609-4d31-9449-d5cc5272c112", "symbol": "GEO", "name": "Geo Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Security & Protection Services", "page_url": "https://sharemaestro.com/factors/ticker/a7604f31-2609-4d31-9449-d5cc5272c112/", "api_url": "https://sharemaestro.com/factors/api/tickers/a7604f31-2609-4d31-9449-d5cc5272c112/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.48, "value": 0.7, "quality": 0.3, "momentum": 0.18, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 25.31, "market_cap": 3392932050, "pe_ratio": 12.4216, "earnings_yield": 0.0805, "ebitda_to_ev": 0.1262, "shareholder_yield": 0.0038, "roe": 0.1826, "piotroski_f_score": 6, "momentum_12_1": -0.1926, "volatility_252d": 0.4957 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:10.902901+00:00", "batch_id": "" }, "size": { "price_close": 25.31, "market_cap": 3392932050, "market_cap_usd": 3392932050, "enterprise_value": 4919083050, "shares_outstanding": 134055000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 12.4216, "pb_ratio": 2.2687, "ptbv_ratio": 5.4364, "ps_ratio": 1.2422, "pcf_ratio": 21.4923, "pfcf_ratio": 9.7966, "ev_ebitda": 7.9263, "ev_ebit": 10.0809, "ev_sales": 1.8009, "ev_fcf": 14.2032, "earnings_yield": 0.0805, "fcf_yield": 0.0704, "price_to_sales": 1.2422, "price_to_book": 2.2687, "price_to_cashflow": 21.4923, "ebitda_to_ev": 0.1262, "sales_yield": 0.5553 }, "yield": { "dividend_yield": 0.0038, "buyback_yield": 0, "shareholder_yield": 0.0038, "debt_paydown_yield": null, "total_yield": 0.0038 }, "quality": { "gross_margin": 0.404, "operating_margin": 0.1786, "net_margin": 0.1, "ebitda_margin": 0.2272, "fcf_margin": 0.1268, "roe": 0.1826, "roa": 0.0717, "roic": 0.1185, "roc_greenblatt": null, "asset_turnover": 0.7165, "cash_conversion": 1.2679, "accruals_ratio": 0.0302, "sbc_to_revenue": 0.0091, "piotroski_f_score": 6, "altman_z_score": 2.3543, "earnings_stability_5y": 1.5688, "revenue_stability_5y": 0.0482, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2895, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.549, "net_debt_to_ebitda": 2.4592, "debt_to_assets": 0.4214, "interest_coverage": 3.1203, "current_ratio": 40.0472, "quick_ratio": 40.0472, "net_debt": 1526151000, "local_beta": 0.0011, "volatility_252d": 0.4957, "volatility_60d": 1.1381, "max_drawdown_12m": -0.492, "risk_adjusted_momentum": -0.3885 }, "growth": { "revenue_growth_1y": 0.1274, "revenue_growth_3y_cagr": 0.0345, "revenue_growth_5y_cagr": 0.0229, "eps_growth_1y": 8.4659, "eps_growth_3y_cagr": 0.1397, "eps_growth_5y_cagr": 0.1761, "fcf_growth_1y": 0.0661, "book_value_growth_1y": 0.0811, "revenue_growth": 0.1274, "earnings_growth": 8.4659 }, "momentum": { "price_return_1m": 0.1631, "price_return_3m": 0.7638, "price_return_6m": 0.4793, "price_return_9m": 0.2269, "price_return_12m": -0.0609, "price_return_12m_ex1m": -0.1926, "momentum_6m": 0.4793, "momentum_12m": -0.0609, "momentum_12_1": -0.1926, "distance_from_52w_high": -0.0303, "distance_from_52w_low": 0.9087, "relative_strength": -0.1608 }, "raw_ttm": { "revenue_ttm": 2731418000, "gross_profit_ttm": 1103461000, "ebit_ttm": 487960000, "ebitda_ttm": 620600000, "net_income_ttm": 273148000, "eps_diluted_ttm": 2.0376, "operating_cash_flow_ttm": 157867000, "capital_expenditure_ttm": 188470000, "fcf_ttm": 346337000, "dividends_paid_ttm": 12916000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 156381000, "cash_and_equivalents": 80217000, "total_current_assets": 698864000, "total_current_liabilities": 17451000, "net_ppe": null, "total_assets": 3812238000, "total_debt": 1606368000, "total_equity": 1495556000, "net_working_capital": 618647000, "book_value_per_share": 11.1563, "retained_earnings": 332586000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 624111000, "tangible_book_per_share": 4.6556 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 30, "rank_pb": 54, "rank_ptbv": 71, "rank_ps": 33, "rank_pcf": 79, "rank_ev_ebitda": 26, "rank_ev_ebit": 41, "rank_earnings_yield": 30, "rank_fcf_yield": 55, "rank_dividend_yield": 53, "rank_shareholder_yield": 53, "rank_total_yield": 53, "rank_roe": 22, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 56, "rank_fcf_margin": 64, "rank_piotroski": 43, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 1, "rank_eps_growth_5y": 33, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 67 }, "composites": { "value_composite": 30, "quality_composite": 70, "momentum_composite": 82, "growth_composite": 4, "yield_composite": 68, "svqf_composite": 15, "vc1_composite": 29, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 52, "quality_value_composite": 0.4583, "os_score": 0.48, "value_percentile": 0.7, "quality_percentile": 0.3, "momentum_percentile": 0.18, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 76, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4177, "ticker_id": 1722, "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": "2026-06-07T06:53:10.902901+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.31, "market_cap": 3392932050, "market_cap_usd": 3392932050, "enterprise_value": 4919083050, "shares_outstanding": 134055000, "fx_rate_to_usd": null, "pe_ratio": 12.42158848, "pb_ratio": 2.26867603, "ptbv_ratio": 5.43642405, "ps_ratio": 1.24218704, "pcf_ratio": 21.49234514, "pfcf_ratio": 9.7966202, "ev_ebitda": 7.92633427, "ev_ebit": 10.08091452, "ev_sales": 1.8009265, "ev_fcf": 14.20316931, "earnings_yield": 0.080505, "fcf_yield": 0.07040682, "dividend_yield": 0.00380674, "buyback_yield": 0, "shareholder_yield": 0.00380674, "debt_paydown_yield": null, "total_yield": 0.00380674, "gross_margin": 0.40398833, "operating_margin": 0.17864713, "net_margin": 0.10000227, "ebitda_margin": 0.22720799, "fcf_margin": 0.12679751, "roe": 0.18263977, "roa": 0.0716503, "roic": 0.11854264, "roc_greenblatt": null, "asset_turnover": 0.71648675, "cash_conversion": 1.26794631, "accruals_ratio": 0.03023972, "sbc_to_revenue": 0.00910553, "debt_to_equity": 1.54904397, "net_debt_to_ebitda": 2.45915404, "debt_to_assets": 0.42137138, "interest_coverage": 3.12032792, "current_ratio": 40.04721792, "quick_ratio": 40.04721792, "net_debt": 1526151000, "revenue_growth_1y": 0.12743795, "revenue_growth_3y_cagr": 0.0345323, "revenue_growth_5y_cagr": 0.02288097, "eps_growth_1y": 8.46589964, "eps_growth_3y_cagr": 0.13973642, "eps_growth_5y_cagr": 0.17612526, "fcf_growth_1y": 0.06607546, "book_value_growth_1y": 0.08111117, "piotroski_f_score": 6, "altman_z_score": 2.35425094, "earnings_stability_5y": 1.568831, "revenue_stability_5y": 0.048221, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.16314338, "price_return_3m": 0.76376307, "price_return_6m": 0.4792519, "price_return_9m": 0.2268541, "price_return_12m": -0.06085343, "price_return_12m_ex1m": -0.19257885, "distance_from_52w_high": -0.0302682, "distance_from_52w_low": 0.90874811, "relative_strength": -0.16081701, "local_beta": 0.0011, "volatility_252d": 0.49567, "volatility_60d": 1.138083, "max_drawdown_12m": -0.49195402, "revenue_ttm": 2731418000, "gross_profit_ttm": 1103461000, "ebit_ttm": 487960000, "ebitda_ttm": 620600000, "net_income_ttm": 273148000, "eps_diluted_ttm": 2.03758159, "operating_cash_flow_ttm": 157867000, "capital_expenditure_ttm": 188470000, "fcf_ttm": 346337000, "dividends_paid_ttm": 12916000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 156381000, "cash_and_equivalents": 80217000, "total_current_assets": 698864000, "total_current_liabilities": 17451000, "net_ppe": null, "total_assets": 3812238000, "total_debt": 1606368000, "total_equity": 1495556000, "net_working_capital": 618647000, "book_value_per_share": 11.1562866, "retained_earnings": 332586000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 624111000, "tangible_book_per_share": 4.65563388, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 30, "rank_pb": 54, "rank_ptbv": 71, "rank_ps": 33, "rank_pcf": 79, "rank_ev_ebitda": 26, "rank_ev_ebit": 41, "rank_earnings_yield": 30, "rank_fcf_yield": 55, "rank_dividend_yield": 53, "rank_shareholder_yield": 53, "rank_total_yield": 53, "rank_roe": 22, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 56, "rank_fcf_margin": 64, "rank_piotroski": 43, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 1, "rank_eps_growth_5y": 33, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 67, "value_composite": 30, "quality_composite": 70, "momentum_composite": 82, "growth_composite": 4, "yield_composite": 68, "svqf_composite": 15, "vc1_composite": 29, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 52, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 76, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 25.31, "os": 0.48, "value": 0.7, "quality": 0.3, "momentum": 0.18, "confidence": 1, "coverage": 1, "pe_ratio": 12.4216, "earnings_yield": 0.0805, "shareholder_yield": 0.0038, "roe": 0.1826, "momentum_12_1": -0.1926, "complete_fields": { "id": 4177, "ticker_id": 1722, "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": "2026-06-07T06:53:10.902901+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.31, "market_cap": 3392932050, "market_cap_usd": 3392932050, "enterprise_value": 4919083050, "shares_outstanding": 134055000, "fx_rate_to_usd": null, "pe_ratio": 12.42158848, "pb_ratio": 2.26867603, "ptbv_ratio": 5.43642405, "ps_ratio": 1.24218704, "pcf_ratio": 21.49234514, "pfcf_ratio": 9.7966202, "ev_ebitda": 7.92633427, "ev_ebit": 10.08091452, "ev_sales": 1.8009265, "ev_fcf": 14.20316931, "earnings_yield": 0.080505, "fcf_yield": 0.07040682, "dividend_yield": 0.00380674, "buyback_yield": 0, "shareholder_yield": 0.00380674, "debt_paydown_yield": null, "total_yield": 0.00380674, "gross_margin": 0.40398833, "operating_margin": 0.17864713, "net_margin": 0.10000227, "ebitda_margin": 0.22720799, "fcf_margin": 0.12679751, "roe": 0.18263977, "roa": 0.0716503, "roic": 0.11854264, "roc_greenblatt": null, "asset_turnover": 0.71648675, "cash_conversion": 1.26794631, "accruals_ratio": 0.03023972, "sbc_to_revenue": 0.00910553, "debt_to_equity": 1.54904397, "net_debt_to_ebitda": 2.45915404, "debt_to_assets": 0.42137138, "interest_coverage": 3.12032792, "current_ratio": 40.04721792, "quick_ratio": 40.04721792, "net_debt": 1526151000, "revenue_growth_1y": 0.12743795, "revenue_growth_3y_cagr": 0.0345323, "revenue_growth_5y_cagr": 0.02288097, "eps_growth_1y": 8.46589964, "eps_growth_3y_cagr": 0.13973642, "eps_growth_5y_cagr": 0.17612526, "fcf_growth_1y": 0.06607546, "book_value_growth_1y": 0.08111117, "piotroski_f_score": 6, "altman_z_score": 2.35425094, "earnings_stability_5y": 1.568831, "revenue_stability_5y": 0.048221, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.16314338, "price_return_3m": 0.76376307, "price_return_6m": 0.4792519, "price_return_9m": 0.2268541, "price_return_12m": -0.06085343, "price_return_12m_ex1m": -0.19257885, "distance_from_52w_high": -0.0302682, "distance_from_52w_low": 0.90874811, "relative_strength": -0.16081701, "local_beta": 0.0011, "volatility_252d": 0.49567, "volatility_60d": 1.138083, "max_drawdown_12m": -0.49195402, "revenue_ttm": 2731418000, "gross_profit_ttm": 1103461000, "ebit_ttm": 487960000, "ebitda_ttm": 620600000, "net_income_ttm": 273148000, "eps_diluted_ttm": 2.03758159, "operating_cash_flow_ttm": 157867000, "capital_expenditure_ttm": 188470000, "fcf_ttm": 346337000, "dividends_paid_ttm": 12916000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 156381000, "cash_and_equivalents": 80217000, "total_current_assets": 698864000, "total_current_liabilities": 17451000, "net_ppe": null, "total_assets": 3812238000, "total_debt": 1606368000, "total_equity": 1495556000, "net_working_capital": 618647000, "book_value_per_share": 11.1562866, "retained_earnings": 332586000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 624111000, "tangible_book_per_share": 4.65563388, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 30, "rank_pb": 54, "rank_ptbv": 71, "rank_ps": 33, "rank_pcf": 79, "rank_ev_ebitda": 26, "rank_ev_ebit": 41, "rank_earnings_yield": 30, "rank_fcf_yield": 55, "rank_dividend_yield": 53, "rank_shareholder_yield": 53, "rank_total_yield": 53, "rank_roe": 22, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 56, "rank_fcf_margin": 64, "rank_piotroski": 43, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 1, "rank_eps_growth_5y": 33, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 69, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 67, "value_composite": 30, "quality_composite": 70, "momentum_composite": 82, "growth_composite": 4, "yield_composite": 68, "svqf_composite": 15, "vc1_composite": 29, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 52, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 76, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 36, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "income_statement": { "revenue": 2631549000, "cost_of_revenue": 1968481000, "gross_profit": 663068000, "ebit": 500547000, "ebitda": 631089634, "pretax_income": 340026000, "tax_provision": 85720000, "net_income": 254372000, "net_income_to_common": 254372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68995000, "total_current_assets": 718529000, "total_assets": 3843622000, "short_term_debt": 18548000, "long_term_debt": 1649268000, "total_debt": 1667816000, "total_liabilities": 2339488000, "total_equity": 1504134000, "shares_outstanding": 139723000, "goodwill_and_intangibles": 1629388000 }, "cash_flow": { "operating_cash_flow": 72611000, "capital_expenditure": 197512000, "free_cash_flow": 270123000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267404, "ticker_id": 1722, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "500547000", "ebitda": "631089634", "netIncome": "254372000", "grossProfit": "663068000", "depreciation": "None", "totalRevenue": "2631549000", "costOfRevenue": "1968481000", "interestIncome": "9076000", "incomeBeforeTax": "340026000", "interestExpense": "160521000", "operatingIncome": "257490000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "85720000", "reportedCurrency": "USD", "netInterestIncome": "-151445000", "nonInterestIncome": "None", "operatingExpenses": "405578000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1968481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130542634", "sellingGeneralAndAdministrative": "235939000", "netIncomeFromContinuingOperations": "254306000" }, "balance": { "goodwill": "756028000", "inventory": "None", "commonStock": "1504134000", "currentDebt": "None", "investments": "None", "totalAssets": "3843622000", "longTermDebt": "1649268000", "shortTermDebt": "18548000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "873360000", "reportedCurrency": "USD", "retainedEarnings": "294252000", "totalLiabilities": "2339488000", "otherCurrentAssets": "56071000", "totalCurrentAssets": "718529000", "currentLongTermDebt": "1355000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "593463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3125093000", "currentAccountsPayable": "58727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1956492000", "shortLongTermDebtTotal": "1725373000", "totalShareholderEquity": "1504134000", "capitalLeaseObligations": "74750000", "otherCurrentLiabilities": "279616000", "totalCurrentLiabilities": "356891000", "otherNonCurrentLiabilities": "176083000", "totalNonCurrentLiabilities": "1982597000", "cashAndShortTermInvestments": "68995000", "commonStockSharesOutstanding": "139723000", "intangibleAssetsExcludingGoodwill": "873360000", "cashAndCashEquivalentsAtCarryingValue": "68995000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "254372000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72611000", "capitalExpenditures": "197512000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-185659000", "cashflowFromInvestment": "105684000", "stockBasedCompensation": "23593000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-91021000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132038999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2631549000, "cost_of_revenue": 1968481000, "gross_profit": 663068000, "research_and_development": null, "selling_general_admin": 235939000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 500547000, "depreciation_amortisation": 130542634, "ebitda": 631089634, "interest_expense": 160521000, "interest_income": null, "other_non_operating": null, "pretax_income": 340026000, "tax_provision": 85720000, "effective_tax_rate": null, "net_income": 254372000, "net_income_continuing_ops": 254306000, "net_income_to_common": 254372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68995000, "short_term_investments": null, "net_receivables": 593463000, "inventory": null, "other_current_assets": null, "total_current_assets": 718529000, "net_ppe": null, "goodwill": 756028000, "intangible_assets": 873360000, "goodwill_and_intangibles": 1629388000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3125093000, "total_assets": 3843622000, "short_term_debt": 18548000, "accounts_payable": 58727000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 356891000, "long_term_debt": 1649268000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1982597000, "total_liabilities": 2339488000, "total_debt": 1667816000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 294252000, "total_equity": 1504134000, "shares_outstanding": 139723000, "operating_cash_flow": 72611000, "stock_based_compensation": 23593000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 197512000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 105684000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -185659000, "free_cash_flow": 270123000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "500547000", "ebitda": "631089634", "netIncome": "254372000", "grossProfit": "663068000", "depreciation": "None", "totalRevenue": "2631549000", "costOfRevenue": "1968481000", "interestIncome": "9076000", "incomeBeforeTax": "340026000", "interestExpense": "160521000", "operatingIncome": "257490000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "85720000", "reportedCurrency": "USD", "netInterestIncome": "-151445000", "nonInterestIncome": "None", "operatingExpenses": "405578000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1968481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130542634", "sellingGeneralAndAdministrative": "235939000", "netIncomeFromContinuingOperations": "254306000" }, "balance": { "goodwill": "756028000", "inventory": "None", "commonStock": "1504134000", "currentDebt": "None", "investments": "None", "totalAssets": "3843622000", "longTermDebt": "1649268000", "shortTermDebt": "18548000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "873360000", "reportedCurrency": "USD", "retainedEarnings": "294252000", "totalLiabilities": "2339488000", "otherCurrentAssets": "56071000", "totalCurrentAssets": "718529000", "currentLongTermDebt": "1355000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "593463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3125093000", "currentAccountsPayable": "58727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1956492000", "shortLongTermDebtTotal": "1725373000", "totalShareholderEquity": "1504134000", "capitalLeaseObligations": "74750000", "otherCurrentLiabilities": "279616000", "totalCurrentLiabilities": "356891000", "otherNonCurrentLiabilities": "176083000", "totalNonCurrentLiabilities": "1982597000", "cashAndShortTermInvestments": "68995000", "commonStockSharesOutstanding": "139723000", "intangibleAssetsExcludingGoodwill": "873360000", "cashAndCashEquivalentsAtCarryingValue": "68995000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "254372000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72611000", "capitalExpenditures": "197512000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-185659000", "cashflowFromInvestment": "105684000", "stockBasedCompensation": "23593000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-91021000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132038999", "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": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "income_statement": { "revenue": 2423702000, "cost_of_revenue": 1900699000, "gross_profit": 2423702000, "ebit": 229218000, "ebitda": 355438000, "pretax_income": 41297000, "tax_provision": 9401000, "net_income": 31966000, "net_income_to_common": 31966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76896000, "total_current_assets": 500179000, "total_assets": 3632080000, "short_term_debt": 26947000, "long_term_debt": 1711197000, "total_debt": 1738144000, "total_liabilities": 2298666000, "total_equity": 1334936000, "shares_outstanding": 134064000, "goodwill_and_intangibles": 882577000 }, "cash_flow": { "operating_cash_flow": 242236000, "capital_expenditure": 78691000, "free_cash_flow": 320927000, "dividends_paid": 5082000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267409, "ticker_id": 1722, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "229218000", "ebitda": "355438000", "netIncome": "31966000", "grossProfit": "2423702000", "depreciation": "None", "totalRevenue": "2423702000", "costOfRevenue": "1900699000", "interestIncome": "8787000", "incomeBeforeTax": "41297000", "interestExpense": "190624000", "operatingIncome": "309975000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9401000", "reportedCurrency": "USD", "netInterestIncome": "-181837000", "nonInterestIncome": "None", "operatingExpenses": "2113727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1900699000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126220000", "sellingGeneralAndAdministrative": "213028000", "netIncomeFromContinuingOperations": "31896000" }, "balance": { "goodwill": "756001000", "inventory": "None", "commonStock": "1402000", "currentDebt": "None", "investments": "None", "totalAssets": "3632080000", "longTermDebt": "1711197000", "shortTermDebt": "26947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "126576000", "reportedCurrency": "USD", "retainedEarnings": "39880000", "totalLiabilities": "2298666000", "otherCurrentAssets": "47270000", "totalCurrentAssets": "500179000", "currentLongTermDebt": "1612000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "376013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3131901000", "currentAccountsPayable": "67837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1995017000", "shortLongTermDebtTotal": "1811782000", "totalShareholderEquity": "1334936000", "capitalLeaseObligations": "98973000", "otherCurrentLiabilities": "212519000", "totalCurrentLiabilities": "340223000", "otherNonCurrentLiabilities": "95410000", "totalNonCurrentLiabilities": "1958443000", "cashAndShortTermInvestments": "76896000", "commonStockSharesOutstanding": "134064000", "intangibleAssetsExcludingGoodwill": "126576000", "cashAndCashEquivalentsAtCarryingValue": "76896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31966000", "profitLoss": "None", "dividendPayout": "5082000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "242236000", "capitalExpenditures": "78691000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168888000", "cashflowFromInvestment": "-101718000", "stockBasedCompensation": "18107000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5082000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126220000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2423702000, "cost_of_revenue": 1900699000, "gross_profit": 2423702000, "research_and_development": null, "selling_general_admin": 213028000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 229218000, "depreciation_amortisation": 126220000, "ebitda": 355438000, "interest_expense": 190624000, "interest_income": null, "other_non_operating": null, "pretax_income": 41297000, "tax_provision": 9401000, "effective_tax_rate": null, "net_income": 31966000, "net_income_continuing_ops": 31896000, "net_income_to_common": 31966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76896000, "short_term_investments": null, "net_receivables": 376013000, "inventory": null, "other_current_assets": null, "total_current_assets": 500179000, "net_ppe": null, "goodwill": 756001000, "intangible_assets": 126576000, "goodwill_and_intangibles": 882577000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3131901000, "total_assets": 3632080000, "short_term_debt": 26947000, "accounts_payable": 67837000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 340223000, "long_term_debt": 1711197000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1958443000, "total_liabilities": 2298666000, "total_debt": 1738144000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 39880000, "total_equity": 1334936000, "shares_outstanding": 134064000, "operating_cash_flow": 242236000, "stock_based_compensation": 18107000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78691000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101718000, "dividends_paid": 5082000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -168888000, "free_cash_flow": 320927000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "229218000", "ebitda": "355438000", "netIncome": "31966000", "grossProfit": "2423702000", "depreciation": "None", "totalRevenue": "2423702000", "costOfRevenue": "1900699000", "interestIncome": "8787000", "incomeBeforeTax": "41297000", "interestExpense": "190624000", "operatingIncome": "309975000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9401000", "reportedCurrency": "USD", "netInterestIncome": "-181837000", "nonInterestIncome": "None", "operatingExpenses": "2113727000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1900699000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126220000", "sellingGeneralAndAdministrative": "213028000", "netIncomeFromContinuingOperations": "31896000" }, "balance": { "goodwill": "756001000", "inventory": "None", "commonStock": "1402000", "currentDebt": "None", "investments": "None", "totalAssets": "3632080000", "longTermDebt": "1711197000", "shortTermDebt": "26947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "126576000", "reportedCurrency": "USD", "retainedEarnings": "39880000", "totalLiabilities": "2298666000", "otherCurrentAssets": "47270000", "totalCurrentAssets": "500179000", "currentLongTermDebt": "1612000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "376013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3131901000", "currentAccountsPayable": "67837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1995017000", "shortLongTermDebtTotal": "1811782000", "totalShareholderEquity": "1334936000", "capitalLeaseObligations": "98973000", "otherCurrentLiabilities": "212519000", "totalCurrentLiabilities": "340223000", "otherNonCurrentLiabilities": "95410000", "totalNonCurrentLiabilities": "1958443000", "cashAndShortTermInvestments": "76896000", "commonStockSharesOutstanding": "134064000", "intangibleAssetsExcludingGoodwill": "126576000", "cashAndCashEquivalentsAtCarryingValue": "76896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31966000", "profitLoss": "None", "dividendPayout": "5082000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "242236000", "capitalExpenditures": "78691000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-168888000", "cashflowFromInvestment": "-101718000", "stockBasedCompensation": "18107000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5082000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126220000", "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": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "income_statement": { "revenue": 2413167000, "cost_of_revenue": 1744228000, "gross_profit": 668939000, "ebit": 356340000, "ebitda": 482124000, "pretax_income": 142582000, "tax_provision": 35399000, "net_income": 107325000, "net_income_to_common": 107325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93971000, "total_current_assets": 528505000, "total_assets": 3696406000, "short_term_debt": 80522000, "long_term_debt": 1725502000, "total_debt": 1806024000, "total_liabilities": 2406092000, "total_equity": 1291768000, "shares_outstanding": 123698000, "goodwill_and_intangibles": 891085000 }, "cash_flow": { "operating_cash_flow": 284933000, "capital_expenditure": 73002000, "free_cash_flow": 357935000, "dividends_paid": 4486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267414, "ticker_id": 1722, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "356340000", "ebitda": "482124000", "netIncome": "107325000", "grossProfit": "668939000", "depreciation": "None", "totalRevenue": "2413167000", "costOfRevenue": "1744228000", "interestIncome": "4315000", "incomeBeforeTax": "142582000", "interestExpense": "218292000", "operatingIncome": "352389000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "35399000", "reportedCurrency": "USD", "netInterestIncome": "-213933000", "nonInterestIncome": "None", "operatingExpenses": "316550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1744228000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125784000", "sellingGeneralAndAdministrative": "190766000", "netIncomeFromContinuingOperations": "123550000" }, "balance": { "goodwill": "755199000", "inventory": "1", "commonStock": "1303000", "currentDebt": "None", "investments": "None", "totalAssets": "3696406000", "longTermDebt": "1725502000", "shortTermDebt": "80522000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "135886000", "reportedCurrency": "USD", "retainedEarnings": "103089000", "totalLiabilities": "2406092000", "otherCurrentAssets": "44511000", "totalCurrentAssets": "528505000", "currentLongTermDebt": "55882000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "390023000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3167901000", "currentAccountsPayable": "65655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2046482000", "shortLongTermDebtTotal": "1888138000", "totalShareholderEquity": "1291768000", "capitalLeaseObligations": "106754000", "otherCurrentLiabilities": "228115000", "totalCurrentLiabilities": "437464000", "otherNonCurrentLiabilities": "83643000", "totalNonCurrentLiabilities": "1968628000", "cashAndShortTermInvestments": "93971000", "commonStockSharesOutstanding": "123698000", "intangibleAssetsExcludingGoodwill": "135886000", "cashAndCashEquivalentsAtCarryingValue": "93971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107325000", "profitLoss": "None", "dividendPayout": "4486000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-11672000", "operatingCashflow": "284933000", "capitalExpenditures": "73002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208083000", "cashflowFromInvestment": "-60570000", "stockBasedCompensation": "15065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3443000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125784000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2413167000, "cost_of_revenue": 1744228000, "gross_profit": 668939000, "research_and_development": 0.06, "selling_general_admin": 190766000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 356340000, "depreciation_amortisation": 125784000, "ebitda": 482124000, "interest_expense": 218292000, "interest_income": null, "other_non_operating": null, "pretax_income": 142582000, "tax_provision": 35399000, "effective_tax_rate": null, "net_income": 107325000, "net_income_continuing_ops": 123550000, "net_income_to_common": 107325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93971000, "short_term_investments": null, "net_receivables": 390023000, "inventory": 1, "other_current_assets": null, "total_current_assets": 528505000, "net_ppe": null, "goodwill": 755199000, "intangible_assets": 135886000, "goodwill_and_intangibles": 891085000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3167901000, "total_assets": 3696406000, "short_term_debt": 80522000, "accounts_payable": 65655000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 437464000, "long_term_debt": 1725502000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1968628000, "total_liabilities": 2406092000, "total_debt": 1806024000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 103089000, "total_equity": 1291768000, "shares_outstanding": 123698000, "operating_cash_flow": 284933000, "stock_based_compensation": 15065000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73002000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60570000, "dividends_paid": 4486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -208083000, "free_cash_flow": 357935000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "356340000", "ebitda": "482124000", "netIncome": "107325000", "grossProfit": "668939000", "depreciation": "None", "totalRevenue": "2413167000", "costOfRevenue": "1744228000", "interestIncome": "4315000", "incomeBeforeTax": "142582000", "interestExpense": "218292000", "operatingIncome": "352389000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "35399000", "reportedCurrency": "USD", "netInterestIncome": "-213933000", "nonInterestIncome": "None", "operatingExpenses": "316550000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1744228000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125784000", "sellingGeneralAndAdministrative": "190766000", "netIncomeFromContinuingOperations": "123550000" }, "balance": { "goodwill": "755199000", "inventory": "1", "commonStock": "1303000", "currentDebt": "None", "investments": "None", "totalAssets": "3696406000", "longTermDebt": "1725502000", "shortTermDebt": "80522000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "135886000", "reportedCurrency": "USD", "retainedEarnings": "103089000", "totalLiabilities": "2406092000", "otherCurrentAssets": "44511000", "totalCurrentAssets": "528505000", "currentLongTermDebt": "55882000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "390023000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3167901000", "currentAccountsPayable": "65655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2046482000", "shortLongTermDebtTotal": "1888138000", "totalShareholderEquity": "1291768000", "capitalLeaseObligations": "106754000", "otherCurrentLiabilities": "228115000", "totalCurrentLiabilities": "437464000", "otherNonCurrentLiabilities": "83643000", "totalNonCurrentLiabilities": "1968628000", "cashAndShortTermInvestments": "93971000", "commonStockSharesOutstanding": "123698000", "intangibleAssetsExcludingGoodwill": "135886000", "cashAndCashEquivalentsAtCarryingValue": "93971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107325000", "profitLoss": "None", "dividendPayout": "4486000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-11672000", "operatingCashflow": "284933000", "capitalExpenditures": "73002000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208083000", "cashflowFromInvestment": "-60570000", "stockBasedCompensation": "15065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3443000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125784000", "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": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "income_statement": { "revenue": 2376727000, "cost_of_revenue": 1662885000, "gross_profit": 713842000, "ebit": 394370000, "ebitda": 527295000, "pretax_income": 234591000, "tax_provision": 62899000, "net_income": 171813000, "net_income_to_common": 171813000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95073000, "total_current_assets": 555008000, "total_assets": 3760383000, "short_term_debt": 67306000, "long_term_debt": 1933145000, "total_debt": 2000451000, "total_liabilities": 2595295000, "total_equity": 1166398000, "shares_outstanding": 122281000, "goodwill_and_intangibles": 902887000 }, "cash_flow": { "operating_cash_flow": 296412000, "capital_expenditure": 90026000, "free_cash_flow": 386438000, "dividends_paid": 8263000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267419, "ticker_id": 1722, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "394370000", "ebitda": "527295000", "netIncome": "171813000", "grossProfit": "713842000", "depreciation": "None", "totalRevenue": "2376727000", "costOfRevenue": "1662885000", "interestIncome": "16831000", "incomeBeforeTax": "234591000", "interestExpense": "164550000", "operatingIncome": "383945000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "62899000", "reportedCurrency": "USD", "netInterestIncome": "-147719000", "nonInterestIncome": "None", "operatingExpenses": "329897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1662885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132925000", "sellingGeneralAndAdministrative": "196972000", "netIncomeFromContinuingOperations": "171692000" }, "balance": { "goodwill": "755199000", "inventory": "None", "commonStock": "1289000", "currentDebt": "None", "investments": "None", "totalAssets": "3760383000", "longTermDebt": "1933145000", "shortTermDebt": "67306000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "147688000", "reportedCurrency": "USD", "retainedEarnings": "-4236000", "totalLiabilities": "2595295000", "otherCurrentAssets": "43536000", "totalCurrentAssets": "555008000", "currentLongTermDebt": "44722000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "416399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3205375000", "currentAccountsPayable": "80177000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2092971000", "shortLongTermDebtTotal": "2074252000", "totalShareholderEquity": "1166398000", "capitalLeaseObligations": "97665000", "otherCurrentLiabilities": "243560000", "totalCurrentLiabilities": "437212000", "otherNonCurrentLiabilities": "74008000", "totalNonCurrentLiabilities": "2158083000", "cashAndShortTermInvestments": "95073000", "commonStockSharesOutstanding": "122281000", "intangibleAssetsExcludingGoodwill": "147688000", "cashAndCashEquivalentsAtCarryingValue": "95073000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "171813000", "profitLoss": "None", "dividendPayout": "8263000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "296412000", "capitalExpenditures": "90026000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-699100000", "cashflowFromInvestment": "2960000", "stockBasedCompensation": "16204000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8263000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "264000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132925000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2376727000, "cost_of_revenue": 1662885000, "gross_profit": 713842000, "research_and_development": 0.1, "selling_general_admin": 196972000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 394370000, "depreciation_amortisation": 132925000, "ebitda": 527295000, "interest_expense": 164550000, "interest_income": null, "other_non_operating": null, "pretax_income": 234591000, "tax_provision": 62899000, "effective_tax_rate": null, "net_income": 171813000, "net_income_continuing_ops": 171692000, "net_income_to_common": 171813000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95073000, "short_term_investments": null, "net_receivables": 416399000, "inventory": null, "other_current_assets": null, "total_current_assets": 555008000, "net_ppe": null, "goodwill": 755199000, "intangible_assets": 147688000, "goodwill_and_intangibles": 902887000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3205375000, "total_assets": 3760383000, "short_term_debt": 67306000, "accounts_payable": 80177000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 437212000, "long_term_debt": 1933145000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2158083000, "total_liabilities": 2595295000, "total_debt": 2000451000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4236000, "total_equity": 1166398000, "shares_outstanding": 122281000, "operating_cash_flow": 296412000, "stock_based_compensation": 16204000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90026000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2960000, "dividends_paid": 8263000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -699100000, "free_cash_flow": 386438000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "394370000", "ebitda": "527295000", "netIncome": "171813000", "grossProfit": "713842000", "depreciation": "None", "totalRevenue": "2376727000", "costOfRevenue": "1662885000", "interestIncome": "16831000", "incomeBeforeTax": "234591000", "interestExpense": "164550000", "operatingIncome": "383945000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "62899000", "reportedCurrency": "USD", "netInterestIncome": "-147719000", "nonInterestIncome": "None", "operatingExpenses": "329897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1662885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132925000", "sellingGeneralAndAdministrative": "196972000", "netIncomeFromContinuingOperations": "171692000" }, "balance": { "goodwill": "755199000", "inventory": "None", "commonStock": "1289000", "currentDebt": "None", "investments": "None", "totalAssets": "3760383000", "longTermDebt": "1933145000", "shortTermDebt": "67306000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "147688000", "reportedCurrency": "USD", "retainedEarnings": "-4236000", "totalLiabilities": "2595295000", "otherCurrentAssets": "43536000", "totalCurrentAssets": "555008000", "currentLongTermDebt": "44722000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "416399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3205375000", "currentAccountsPayable": "80177000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2092971000", "shortLongTermDebtTotal": "2074252000", "totalShareholderEquity": "1166398000", "capitalLeaseObligations": "97665000", "otherCurrentLiabilities": "243560000", "totalCurrentLiabilities": "437212000", "otherNonCurrentLiabilities": "74008000", "totalNonCurrentLiabilities": "2158083000", "cashAndShortTermInvestments": "95073000", "commonStockSharesOutstanding": "122281000", "intangibleAssetsExcludingGoodwill": "147688000", "cashAndCashEquivalentsAtCarryingValue": "95073000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "171813000", "profitLoss": "None", "dividendPayout": "8263000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "296412000", "capitalExpenditures": "90026000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-699100000", "cashflowFromInvestment": "2960000", "stockBasedCompensation": "16204000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8263000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "264000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132925000", "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": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "income_statement": { "revenue": 2256612000, "cost_of_revenue": 1629046000, "gross_profit": 627566000, "ebit": 322282000, "ebitda": 457459000, "pretax_income": 199963000, "tax_provision": 122730000, "net_income": 77418000, "net_income_to_common": 77418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 506491000, "total_current_assets": 943908000, "total_assets": 4537408000, "short_term_debt": 46847000, "long_term_debt": 2923815000, "total_debt": 2970662000, "total_liabilities": 3562392000, "total_equity": 976211000, "shares_outstanding": 120732000, "goodwill_and_intangibles": 921349000 }, "cash_flow": { "operating_cash_flow": 282635000, "capital_expenditure": 69394000, "free_cash_flow": 352029000, "dividends_paid": 30486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267424, "ticker_id": 1722, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "322282000", "ebitda": "457459000", "netIncome": "77418000", "grossProfit": "627566000", "depreciation": "None", "totalRevenue": "2256612000", "costOfRevenue": "1629046000", "interestIncome": "105453000", "incomeBeforeTax": "199963000", "interestExpense": "129460000", "operatingIncome": "288083000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "122730000", "reportedCurrency": "USD", "netInterestIncome": "-105453000", "nonInterestIncome": "None", "operatingExpenses": "339483000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "41340000", "costofGoodsAndServicesSold": "1629046000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135177000", "sellingGeneralAndAdministrative": "204306000", "netIncomeFromContinuingOperations": "77233000" }, "balance": { "goodwill": "755225000", "inventory": "20161000", "commonStock": "1273000", "currentDebt": "None", "investments": "None", "totalAssets": "4537408000", "longTermDebt": "2923815000", "shortTermDebt": "46847000", "treasuryStock": "-105099000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "166124000", "reportedCurrency": "USD", "retainedEarnings": "-175960000", "totalLiabilities": "3562392000", "otherCurrentAssets": "65337000", "totalCurrentAssets": "943908000", "currentLongTermDebt": "18568000", "longTermInvestments": "367071000", "shortTermInvestments": "None", "currentNetReceivables": "372080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3593500000", "currentAccountsPayable": "64296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2150032000", "shortLongTermDebtTotal": "3062556000", "totalShareholderEquity": "976211000", "capitalLeaseObligations": "120173000", "otherCurrentLiabilities": "223979000", "totalCurrentLiabilities": "378842000", "otherNonCurrentLiabilities": "87073000", "totalNonCurrentLiabilities": "3183550000", "cashAndShortTermInvestments": "506491000", "commonStockSharesOutstanding": "120732000", "intangibleAssetsExcludingGoodwill": "166124000", "cashAndCashEquivalentsAtCarryingValue": "506491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77418000", "profitLoss": "None", "dividendPayout": "30486000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "282635000", "capitalExpenditures": "69394000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11263000", "cashflowFromInvestment": "-53737000", "stockBasedCompensation": "19199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "240161000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "297000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135177000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2256612000, "cost_of_revenue": 1629046000, "gross_profit": 627566000, "research_and_development": 0.09, "selling_general_admin": 204306000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 322282000, "depreciation_amortisation": 135177000, "ebitda": 457459000, "interest_expense": 129460000, "interest_income": null, "other_non_operating": null, "pretax_income": 199963000, "tax_provision": 122730000, "effective_tax_rate": null, "net_income": 77418000, "net_income_continuing_ops": 77233000, "net_income_to_common": 77418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 506491000, "short_term_investments": null, "net_receivables": 372080000, "inventory": 20161000, "other_current_assets": null, "total_current_assets": 943908000, "net_ppe": null, "goodwill": 755225000, "intangible_assets": 166124000, "goodwill_and_intangibles": 921349000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3593500000, "total_assets": 4537408000, "short_term_debt": 46847000, "accounts_payable": 64296000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 378842000, "long_term_debt": 2923815000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3183550000, "total_liabilities": 3562392000, "total_debt": 2970662000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -175960000, "total_equity": 976211000, "shares_outstanding": 120732000, "operating_cash_flow": 282635000, "stock_based_compensation": 19199000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69394000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53737000, "dividends_paid": 30486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11263000, "free_cash_flow": 352029000, "net_change_in_cash": 240161000 }, "raw_data": { "income": { "ebit": "322282000", "ebitda": "457459000", "netIncome": "77418000", "grossProfit": "627566000", "depreciation": "None", "totalRevenue": "2256612000", "costOfRevenue": "1629046000", "interestIncome": "105453000", "incomeBeforeTax": "199963000", "interestExpense": "129460000", "operatingIncome": "288083000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "122730000", "reportedCurrency": "USD", "netInterestIncome": "-105453000", "nonInterestIncome": "None", "operatingExpenses": "339483000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.09", "otherNonOperatingIncome": "41340000", "costofGoodsAndServicesSold": "1629046000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135177000", "sellingGeneralAndAdministrative": "204306000", "netIncomeFromContinuingOperations": "77233000" }, "balance": { "goodwill": "755225000", "inventory": "20161000", "commonStock": "1273000", "currentDebt": "None", "investments": "None", "totalAssets": "4537408000", "longTermDebt": "2923815000", "shortTermDebt": "46847000", "treasuryStock": "-105099000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "166124000", "reportedCurrency": "USD", "retainedEarnings": "-175960000", "totalLiabilities": "3562392000", "otherCurrentAssets": "65337000", "totalCurrentAssets": "943908000", "currentLongTermDebt": "18568000", "longTermInvestments": "367071000", "shortTermInvestments": "None", "currentNetReceivables": "372080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3593500000", "currentAccountsPayable": "64296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2150032000", "shortLongTermDebtTotal": "3062556000", "totalShareholderEquity": "976211000", "capitalLeaseObligations": "120173000", "otherCurrentLiabilities": "223979000", "totalCurrentLiabilities": "378842000", "otherNonCurrentLiabilities": "87073000", "totalNonCurrentLiabilities": "3183550000", "cashAndShortTermInvestments": "506491000", "commonStockSharesOutstanding": "120732000", "intangibleAssetsExcludingGoodwill": "166124000", "cashAndCashEquivalentsAtCarryingValue": "506491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77418000", "profitLoss": "None", "dividendPayout": "30486000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "282635000", "capitalExpenditures": "69394000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11263000", "cashflowFromInvestment": "-53737000", "stockBasedCompensation": "19199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "240161000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "297000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135177000", "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": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "income_statement": { "revenue": 2350098000, "cost_of_revenue": 1771495000, "gross_profit": 578603000, "ebit": 250965000, "ebitda": 385645000, "pretax_income": 133294000, "tax_provision": 20463000, "net_income": 113032000, "net_income_to_common": 113032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 283524000, "total_current_assets": 711323000, "total_assets": 4460126000, "short_term_debt": 55260000, "long_term_debt": 2886104000, "total_debt": 2941364000, "total_liabilities": 3548044000, "total_equity": 913102000, "shares_outstanding": 119991000, "goodwill_and_intangibles": 942997000 }, "cash_flow": { "operating_cash_flow": 441733000, "capital_expenditure": 108800000, "free_cash_flow": 550533000, "dividends_paid": 216145000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267429, "ticker_id": 1722, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "250965000", "ebitda": "385645000", "netIncome": "113032000", "grossProfit": "578603000", "depreciation": "None", "totalRevenue": "2350098000", "costOfRevenue": "1771495000", "interestIncome": "23072000", "incomeBeforeTax": "133294000", "interestExpense": "126837000", "operatingIncome": "229405000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "20463000", "reportedCurrency": "USD", "netInterestIncome": "-103765000", "nonInterestIncome": "None", "operatingExpenses": "349198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "37557000", "costofGoodsAndServicesSold": "1771495000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134680000", "sellingGeneralAndAdministrative": "193372000", "netIncomeFromContinuingOperations": "103665000" }, "balance": { "goodwill": "755250000", "inventory": "26740000", "commonStock": "1262000", "currentDebt": "None", "investments": "None", "totalAssets": "4460126000", "longTermDebt": "2886104000", "shortTermDebt": "55260000", "treasuryStock": "-104946000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "187747000", "reportedCurrency": "USD", "retainedEarnings": "-222892000", "totalLiabilities": "3548044000", "otherCurrentAssets": "58848000", "totalCurrentAssets": "711323000", "currentLongTermDebt": "26180000", "longTermInvestments": "396647000", "shortTermInvestments": "26740000", "currentNetReceivables": "368951000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3748803000", "currentAccountsPayable": "86923000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2131303000", "shortLongTermDebtTotal": "3045727000", "totalShareholderEquity": "913102000", "capitalLeaseObligations": "133443000", "otherCurrentLiabilities": "230589000", "totalCurrentLiabilities": "411296000", "otherNonCurrentLiabilities": "115555000", "totalNonCurrentLiabilities": "3136748000", "cashAndShortTermInvestments": "283524000", "commonStockSharesOutstanding": "119991000", "intangibleAssetsExcludingGoodwill": "187747000", "cashAndCashEquivalentsAtCarryingValue": "283524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113032000", "profitLoss": "None", "dividendPayout": "216145000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "441733000", "capitalExpenditures": "108800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96744000", "cashflowFromInvestment": "-104174000", "stockBasedCompensation": "23896000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "216145000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "240815000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9009000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134680000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2350098000, "cost_of_revenue": 1771495000, "gross_profit": 578603000, "research_and_development": 0.05, "selling_general_admin": 193372000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 250965000, "depreciation_amortisation": 134680000, "ebitda": 385645000, "interest_expense": 126837000, "interest_income": null, "other_non_operating": null, "pretax_income": 133294000, "tax_provision": 20463000, "effective_tax_rate": null, "net_income": 113032000, "net_income_continuing_ops": 103665000, "net_income_to_common": 113032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 283524000, "short_term_investments": 26740000, "net_receivables": 368951000, "inventory": 26740000, "other_current_assets": null, "total_current_assets": 711323000, "net_ppe": null, "goodwill": 755250000, "intangible_assets": 187747000, "goodwill_and_intangibles": 942997000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3748803000, "total_assets": 4460126000, "short_term_debt": 55260000, "accounts_payable": 86923000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 411296000, "long_term_debt": 2886104000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3136748000, "total_liabilities": 3548044000, "total_debt": 2941364000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -222892000, "total_equity": 913102000, "shares_outstanding": 119991000, "operating_cash_flow": 441733000, "stock_based_compensation": 23896000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104174000, "dividends_paid": 216145000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -96744000, "free_cash_flow": 550533000, "net_change_in_cash": 240815000 }, "raw_data": { "income": { "ebit": "250965000", "ebitda": "385645000", "netIncome": "113032000", "grossProfit": "578603000", "depreciation": "None", "totalRevenue": "2350098000", "costOfRevenue": "1771495000", "interestIncome": "23072000", "incomeBeforeTax": "133294000", "interestExpense": "126837000", "operatingIncome": "229405000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "20463000", "reportedCurrency": "USD", "netInterestIncome": "-103765000", "nonInterestIncome": "None", "operatingExpenses": "349198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "37557000", "costofGoodsAndServicesSold": "1771495000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134680000", "sellingGeneralAndAdministrative": "193372000", "netIncomeFromContinuingOperations": "103665000" }, "balance": { "goodwill": "755250000", "inventory": "26740000", "commonStock": "1262000", "currentDebt": "None", "investments": "None", "totalAssets": "4460126000", "longTermDebt": "2886104000", "shortTermDebt": "55260000", "treasuryStock": "-104946000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "187747000", "reportedCurrency": "USD", "retainedEarnings": "-222892000", "totalLiabilities": "3548044000", "otherCurrentAssets": "58848000", "totalCurrentAssets": "711323000", "currentLongTermDebt": "26180000", "longTermInvestments": "396647000", "shortTermInvestments": "26740000", "currentNetReceivables": "368951000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3748803000", "currentAccountsPayable": "86923000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2131303000", "shortLongTermDebtTotal": "3045727000", "totalShareholderEquity": "913102000", "capitalLeaseObligations": "133443000", "otherCurrentLiabilities": "230589000", "totalCurrentLiabilities": "411296000", "otherNonCurrentLiabilities": "115555000", "totalNonCurrentLiabilities": "3136748000", "cashAndShortTermInvestments": "283524000", "commonStockSharesOutstanding": "119991000", "intangibleAssetsExcludingGoodwill": "187747000", "cashAndCashEquivalentsAtCarryingValue": "283524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113032000", "profitLoss": "None", "dividendPayout": "216145000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "441733000", "capitalExpenditures": "108800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96744000", "cashflowFromInvestment": "-104174000", "stockBasedCompensation": "23896000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "216145000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "240815000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9009000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134680000", "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": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "income_statement": { "revenue": 2477922000, "cost_of_revenue": 1858065000, "gross_profit": 619857000, "ebit": 324552000, "ebitda": 455377000, "pretax_income": 183060000, "tax_provision": 16648000, "net_income": 166603000, "net_income_to_common": 166603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32463000, "total_current_assets": 541728000, "total_assets": 4317534000, "short_term_debt": 50416000, "long_term_debt": 2408297000, "total_debt": 2458713000, "total_liabilities": 3321486000, "total_equity": 996830000, "shares_outstanding": 119311000, "goodwill_and_intangibles": 986426000 }, "cash_flow": { "operating_cash_flow": 338143000, "capital_expenditure": 117244000, "free_cash_flow": 455387000, "dividends_paid": 232546000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267434, "ticker_id": 1722, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "324552000", "ebitda": "455377000", "netIncome": "166603000", "grossProfit": "619857000", "depreciation": "None", "totalRevenue": "2477922000", "costOfRevenue": "1858065000", "interestIncome": "28934000", "incomeBeforeTax": "183060000", "interestExpense": "151024000", "operatingIncome": "303106000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "16648000", "reportedCurrency": "USD", "netInterestIncome": "-122090000", "nonInterestIncome": "None", "operatingExpenses": "316751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "24139000", "costofGoodsAndServicesSold": "1858065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130825000", "sellingGeneralAndAdministrative": "185926000", "netIncomeFromContinuingOperations": "190176000" }, "balance": { "goodwill": "776356000", "inventory": "63819000", "commonStock": "1254000", "currentDebt": "None", "investments": "None", "totalAssets": "4317534000", "longTermDebt": "2408297000", "shortTermDebt": "50416000", "treasuryStock": "-95175000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "210070000", "reportedCurrency": "USD", "retainedEarnings": "-119779000", "totalLiabilities": "3321486000", "otherCurrentAssets": "73134000", "totalCurrentAssets": "541728000", "currentLongTermDebt": "24208000", "longTermInvestments": "360647000", "shortTermInvestments": "32418000", "currentNetReceivables": "436131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3775806000", "currentAccountsPayable": "100329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2144722000", "shortLongTermDebtTotal": "2868194000", "totalShareholderEquity": "996830000", "capitalLeaseObligations": "126453000", "otherCurrentLiabilities": "209991000", "totalCurrentLiabilities": "395928000", "otherNonCurrentLiabilities": "88526000", "totalNonCurrentLiabilities": "2925558000", "cashAndShortTermInvestments": "32463000", "commonStockSharesOutstanding": "119311000", "intangibleAssetsExcludingGoodwill": "210070000", "cashAndCashEquivalentsAtCarryingValue": "32463000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166603000", "profitLoss": "None", "dividendPayout": "232546000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "338143000", "capitalExpenditures": "117244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250654000", "cashflowFromInvestment": "-104137000", "stockBasedCompensation": "22344000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "232546000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16648000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1790000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130825000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2477922000, "cost_of_revenue": 1858065000, "gross_profit": 619857000, "research_and_development": 0.07, "selling_general_admin": 185926000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 324552000, "depreciation_amortisation": 130825000, "ebitda": 455377000, "interest_expense": 151024000, "interest_income": null, "other_non_operating": null, "pretax_income": 183060000, "tax_provision": 16648000, "effective_tax_rate": null, "net_income": 166603000, "net_income_continuing_ops": 190176000, "net_income_to_common": 166603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32463000, "short_term_investments": 32418000, "net_receivables": 436131000, "inventory": 63819000, "other_current_assets": null, "total_current_assets": 541728000, "net_ppe": null, "goodwill": 776356000, "intangible_assets": 210070000, "goodwill_and_intangibles": 986426000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3775806000, "total_assets": 4317534000, "short_term_debt": 50416000, "accounts_payable": 100329000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 395928000, "long_term_debt": 2408297000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2925558000, "total_liabilities": 3321486000, "total_debt": 2458713000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -119779000, "total_equity": 996830000, "shares_outstanding": 119311000, "operating_cash_flow": 338143000, "stock_based_compensation": 22344000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117244000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104137000, "dividends_paid": 232546000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -250654000, "free_cash_flow": 455387000, "net_change_in_cash": -16648000 }, "raw_data": { "income": { "ebit": "324552000", "ebitda": "455377000", "netIncome": "166603000", "grossProfit": "619857000", "depreciation": "None", "totalRevenue": "2477922000", "costOfRevenue": "1858065000", "interestIncome": "28934000", "incomeBeforeTax": "183060000", "interestExpense": "151024000", "operatingIncome": "303106000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "16648000", "reportedCurrency": "USD", "netInterestIncome": "-122090000", "nonInterestIncome": "None", "operatingExpenses": "316751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "24139000", "costofGoodsAndServicesSold": "1858065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130825000", "sellingGeneralAndAdministrative": "185926000", "netIncomeFromContinuingOperations": "190176000" }, "balance": { "goodwill": "776356000", "inventory": "63819000", "commonStock": "1254000", "currentDebt": "None", "investments": "None", "totalAssets": "4317534000", "longTermDebt": "2408297000", "shortTermDebt": "50416000", "treasuryStock": "-95175000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "210070000", "reportedCurrency": "USD", "retainedEarnings": "-119779000", "totalLiabilities": "3321486000", "otherCurrentAssets": "73134000", "totalCurrentAssets": "541728000", "currentLongTermDebt": "24208000", "longTermInvestments": "360647000", "shortTermInvestments": "32418000", "currentNetReceivables": "436131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3775806000", "currentAccountsPayable": "100329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2144722000", "shortLongTermDebtTotal": "2868194000", "totalShareholderEquity": "996830000", "capitalLeaseObligations": "126453000", "otherCurrentLiabilities": "209991000", "totalCurrentLiabilities": "395928000", "otherNonCurrentLiabilities": "88526000", "totalNonCurrentLiabilities": "2925558000", "cashAndShortTermInvestments": "32463000", "commonStockSharesOutstanding": "119311000", "intangibleAssetsExcludingGoodwill": "210070000", "cashAndCashEquivalentsAtCarryingValue": "32463000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166603000", "profitLoss": "None", "dividendPayout": "232546000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "338143000", "capitalExpenditures": "117244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250654000", "cashflowFromInvestment": "-104137000", "stockBasedCompensation": "22344000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "232546000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16648000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1790000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130825000", "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": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "income_statement": { "revenue": 2331386000, "cost_of_revenue": 1755772000, "gross_profit": 575614000, "ebit": 299420000, "ebitda": 425854000, "pretax_income": 149317000, "tax_provision": 14117000, "net_income": 145089000, "net_income_to_common": 145089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31255000, "total_current_assets": 591107000, "total_assets": 4247463000, "short_term_debt": 332027000, "long_term_debt": 2412244000, "total_debt": 2744271000, "total_liabilities": 3207559000, "total_equity": 1039904000, "shares_outstanding": 120747000, "goodwill_and_intangibles": 1008719000 }, "cash_flow": { "operating_cash_flow": 274475000, "capital_expenditure": 195666000, "free_cash_flow": 470141000, "dividends_paid": 229498000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267439, "ticker_id": 1722, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "299420000", "ebitda": "425854000", "netIncome": "145089000", "grossProfit": "575614000", "depreciation": "None", "totalRevenue": "2331386000", "costOfRevenue": "1755772000", "interestIncome": "34755000", "incomeBeforeTax": "149317000", "interestExpense": "150103000", "operatingIncome": "264665000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "14117000", "reportedCurrency": "USD", "netInterestIncome": "-115348000", "nonInterestIncome": "None", "operatingExpenses": "310949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "34755000", "costofGoodsAndServicesSold": "1755772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126434000", "sellingGeneralAndAdministrative": "184515000", "netIncomeFromContinuingOperations": "163434000" }, "balance": { "goodwill": "776359000", "inventory": "None", "commonStock": "1248000", "currentDebt": "None", "investments": "None", "totalAssets": "4247463000", "longTermDebt": "2412244000", "shortTermDebt": "332027000", "treasuryStock": "-95175000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "232360000", "reportedCurrency": "USD", "retainedEarnings": "-52868000", "totalLiabilities": "3207559000", "otherCurrentAssets": "554972000", "totalCurrentAssets": "591107000", "currentLongTermDebt": "332027000", "longTermInvestments": "368178000", "shortTermInvestments": "48824000", "currentNetReceivables": "461061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3656356000", "currentAccountsPayable": "94945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2158610000", "shortLongTermDebtTotal": "2748841000", "totalShareholderEquity": "1039904000", "capitalLeaseObligations": "4570000", "otherCurrentLiabilities": "262093000", "totalCurrentLiabilities": "694583000", "otherNonCurrentLiabilities": "82481000", "totalNonCurrentLiabilities": "2512976000", "cashAndShortTermInvestments": "31255000", "commonStockSharesOutstanding": "120747000", "intangibleAssetsExcludingGoodwill": "232360000", "cashAndCashEquivalentsAtCarryingValue": "31255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145089000", "profitLoss": "None", "dividendPayout": "229498000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "274475000", "capitalExpenditures": "195666000", "changeInReceivables": "-2049000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124966000", "cashflowFromInvestment": "-188483000", "stockBasedCompensation": "22049000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229498000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-38974000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2331386000, "cost_of_revenue": 1755772000, "gross_profit": 575614000, "research_and_development": 0.06, "selling_general_admin": 184515000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 299420000, "depreciation_amortisation": 126434000, "ebitda": 425854000, "interest_expense": 150103000, "interest_income": null, "other_non_operating": null, "pretax_income": 149317000, "tax_provision": 14117000, "effective_tax_rate": null, "net_income": 145089000, "net_income_continuing_ops": 163434000, "net_income_to_common": 145089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31255000, "short_term_investments": 48824000, "net_receivables": 461061000, "inventory": null, "other_current_assets": null, "total_current_assets": 591107000, "net_ppe": null, "goodwill": 776359000, "intangible_assets": 232360000, "goodwill_and_intangibles": 1008719000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3656356000, "total_assets": 4247463000, "short_term_debt": 332027000, "accounts_payable": 94945000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 694583000, "long_term_debt": 2412244000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2512976000, "total_liabilities": 3207559000, "total_debt": 2744271000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -52868000, "total_equity": 1039904000, "shares_outstanding": 120747000, "operating_cash_flow": 274475000, "stock_based_compensation": 22049000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 195666000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -188483000, "dividends_paid": 229498000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -124966000, "free_cash_flow": 470141000, "net_change_in_cash": -38974000 }, "raw_data": { "income": { "ebit": "299420000", "ebitda": "425854000", "netIncome": "145089000", "grossProfit": "575614000", "depreciation": "None", "totalRevenue": "2331386000", "costOfRevenue": "1755772000", "interestIncome": "34755000", "incomeBeforeTax": "149317000", "interestExpense": "150103000", "operatingIncome": "264665000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "14117000", "reportedCurrency": "USD", "netInterestIncome": "-115348000", "nonInterestIncome": "None", "operatingExpenses": "310949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "34755000", "costofGoodsAndServicesSold": "1755772000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126434000", "sellingGeneralAndAdministrative": "184515000", "netIncomeFromContinuingOperations": "163434000" }, "balance": { "goodwill": "776359000", "inventory": "None", "commonStock": "1248000", "currentDebt": "None", "investments": "None", "totalAssets": "4247463000", "longTermDebt": "2412244000", "shortTermDebt": "332027000", "treasuryStock": "-95175000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "232360000", "reportedCurrency": "USD", "retainedEarnings": "-52868000", "totalLiabilities": "3207559000", "otherCurrentAssets": "554972000", "totalCurrentAssets": "591107000", "currentLongTermDebt": "332027000", "longTermInvestments": "368178000", "shortTermInvestments": "48824000", "currentNetReceivables": "461061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3656356000", "currentAccountsPayable": "94945000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2158610000", "shortLongTermDebtTotal": "2748841000", "totalShareholderEquity": "1039904000", "capitalLeaseObligations": "4570000", "otherCurrentLiabilities": "262093000", "totalCurrentLiabilities": "694583000", "otherNonCurrentLiabilities": "82481000", "totalNonCurrentLiabilities": "2512976000", "cashAndShortTermInvestments": "31255000", "commonStockSharesOutstanding": "120747000", "intangibleAssetsExcludingGoodwill": "232360000", "cashAndCashEquivalentsAtCarryingValue": "31255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145089000", "profitLoss": "None", "dividendPayout": "229498000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "274475000", "capitalExpenditures": "195666000", "changeInReceivables": "-2049000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124966000", "cashflowFromInvestment": "-188483000", "stockBasedCompensation": "22049000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "229498000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-38974000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126434000", "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": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "income_statement": { "revenue": 705213000, "cost_of_revenue": 589169000, "gross_profit": 116044000, "ebit": 91633000, "ebitda": 125463000, "pretax_income": 53332000, "tax_provision": 15026000, "net_income": 38334000, "net_income_to_common": 38334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80217000, "total_current_assets": 698864000, "total_assets": 3812238000, "short_term_debt": 17451000, "long_term_debt": 1588917000, "total_debt": 1606368000, "total_liabilities": 2316682000, "total_equity": 1495556000, "shares_outstanding": 134055000, "goodwill_and_intangibles": 871445000 }, "cash_flow": { "operating_cash_flow": 156481000, "capital_expenditure": 21729000, "free_cash_flow": 178210000, "dividends_paid": 3220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267402, "ticker_id": 1722, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91633000", "ebitda": "125463000", "netIncome": "38334000", "grossProfit": "116044000", "depreciation": "None", "totalRevenue": "705213000", "costOfRevenue": "589169000", "interestIncome": "1672000", "incomeBeforeTax": "53332000", "interestExpense": "38301000", "operatingIncome": "89299000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "15026000", "reportedCurrency": "USD", "netInterestIncome": "-36629000", "nonInterestIncome": "None", "operatingExpenses": "26745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "589169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33830000", "sellingGeneralAndAdministrative": "60575000", "netIncomeFromContinuingOperations": "38306000" }, "balance": { "goodwill": "756039000", "inventory": "None", "commonStock": "1422000", "currentDebt": "None", "investments": "None", "totalAssets": "3812238000", "longTermDebt": "1588917000", "shortTermDebt": "17451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "115406000", "reportedCurrency": "USD", "retainedEarnings": "332586000", "totalLiabilities": "2316682000", "otherCurrentAssets": "45272000", "totalCurrentAssets": "698864000", "currentLongTermDebt": "1344000", "longTermInvestments": "None", "shortTermInvestments": "188261000", "currentNetReceivables": "573375000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3113374000", "currentAccountsPayable": "59075000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1659895000", "totalShareholderEquity": "1495556000", "capitalLeaseObligations": "69634000", "otherCurrentLiabilities": "-59075000", "totalCurrentLiabilities": "17451000", "otherNonCurrentLiabilities": "176205000", "totalNonCurrentLiabilities": "2300575000", "cashAndShortTermInvestments": "80217000", "commonStockSharesOutstanding": "134055000", "intangibleAssetsExcludingGoodwill": "115406000", "cashAndCashEquivalentsAtCarryingValue": "80217000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38334000", "profitLoss": "None", "dividendPayout": "3220000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "156481000", "capitalExpenditures": "21729000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117294000", "cashflowFromInvestment": "-22181000", "stockBasedCompensation": "7766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 705213000, "cost_of_revenue": 589169000, "gross_profit": 116044000, "research_and_development": null, "selling_general_admin": 60575000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91633000, "depreciation_amortisation": 33830000, "ebitda": 125463000, "interest_expense": 38301000, "interest_income": null, "other_non_operating": null, "pretax_income": 53332000, "tax_provision": 15026000, "effective_tax_rate": null, "net_income": 38334000, "net_income_continuing_ops": 38306000, "net_income_to_common": 38334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80217000, "short_term_investments": 188261000, "net_receivables": 573375000, "inventory": null, "other_current_assets": null, "total_current_assets": 698864000, "net_ppe": null, "goodwill": 756039000, "intangible_assets": 115406000, "goodwill_and_intangibles": 871445000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3113374000, "total_assets": 3812238000, "short_term_debt": 17451000, "accounts_payable": 59075000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17451000, "long_term_debt": 1588917000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2300575000, "total_liabilities": 2316682000, "total_debt": 1606368000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 332586000, "total_equity": 1495556000, "shares_outstanding": 134055000, "operating_cash_flow": 156481000, "stock_based_compensation": 7766000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21729000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22181000, "dividends_paid": 3220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117294000, "free_cash_flow": 178210000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91633000", "ebitda": "125463000", "netIncome": "38334000", "grossProfit": "116044000", "depreciation": "None", "totalRevenue": "705213000", "costOfRevenue": "589169000", "interestIncome": "1672000", "incomeBeforeTax": "53332000", "interestExpense": "38301000", "operatingIncome": "89299000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "15026000", "reportedCurrency": "USD", "netInterestIncome": "-36629000", "nonInterestIncome": "None", "operatingExpenses": "26745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "589169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33830000", "sellingGeneralAndAdministrative": "60575000", "netIncomeFromContinuingOperations": "38306000" }, "balance": { "goodwill": "756039000", "inventory": "None", "commonStock": "1422000", "currentDebt": "None", "investments": "None", "totalAssets": "3812238000", "longTermDebt": "1588917000", "shortTermDebt": "17451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "115406000", "reportedCurrency": "USD", "retainedEarnings": "332586000", "totalLiabilities": "2316682000", "otherCurrentAssets": "45272000", "totalCurrentAssets": "698864000", "currentLongTermDebt": "1344000", "longTermInvestments": "None", "shortTermInvestments": "188261000", "currentNetReceivables": "573375000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3113374000", "currentAccountsPayable": "59075000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1659895000", "totalShareholderEquity": "1495556000", "capitalLeaseObligations": "69634000", "otherCurrentLiabilities": "-59075000", "totalCurrentLiabilities": "17451000", "otherNonCurrentLiabilities": "176205000", "totalNonCurrentLiabilities": "2300575000", "cashAndShortTermInvestments": "80217000", "commonStockSharesOutstanding": "134055000", "intangibleAssetsExcludingGoodwill": "115406000", "cashAndCashEquivalentsAtCarryingValue": "80217000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38334000", "profitLoss": "None", "dividendPayout": "3220000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "156481000", "capitalExpenditures": "21729000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117294000", "cashflowFromInvestment": "-22181000", "stockBasedCompensation": "7766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33830000", "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": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "income_statement": { "revenue": 707695000, "cost_of_revenue": 529907000, "gross_profit": 177788000, "ebit": 86656000, "ebitda": 119695000, "pretax_income": 48717000, "tax_provision": 16949000, "net_income": 31766000, "net_income_to_common": 31766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68995000, "total_current_assets": 718529000, "total_assets": 3843622000, "short_term_debt": 18548000, "long_term_debt": 1649268000, "total_debt": 1667816000, "total_liabilities": 2339488000, "total_equity": 1504134000, "shares_outstanding": 137389000, "goodwill_and_intangibles": 1629388000 }, "cash_flow": { "operating_cash_flow": -117337000, "capital_expenditure": 36226000, "free_cash_flow": -81111000, "dividends_paid": 8256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267403, "ticker_id": 1722, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86656000", "ebitda": "119695000", "netIncome": "31766000", "grossProfit": "177788000", "depreciation": "None", "totalRevenue": "707695000", "costOfRevenue": "529907000", "interestIncome": "2055000", "incomeBeforeTax": "48717000", "interestExpense": "37939000", "operatingIncome": "83833000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16949000", "reportedCurrency": "USD", "netInterestIncome": "-35884000", "nonInterestIncome": "None", "operatingExpenses": "93955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "529907000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33039000", "sellingGeneralAndAdministrative": "59823000", "netIncomeFromContinuingOperations": "31768000" }, "balance": { "goodwill": "756028000", "inventory": "None", "commonStock": "1504134000", "currentDebt": "None", "investments": "None", "totalAssets": "3843622000", "longTermDebt": "1649268000", "shortTermDebt": "18548000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "873360000", "reportedCurrency": "USD", "retainedEarnings": "294252000", "totalLiabilities": "2339488000", "otherCurrentAssets": "56071000", "totalCurrentAssets": "718529000", "currentLongTermDebt": "1355000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "593463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3125093000", "currentAccountsPayable": "58727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1956492000", "shortLongTermDebtTotal": "1725373000", "totalShareholderEquity": "1504134000", "capitalLeaseObligations": "74750000", "otherCurrentLiabilities": "279616000", "totalCurrentLiabilities": "356891000", "otherNonCurrentLiabilities": "176083000", "totalNonCurrentLiabilities": "1982597000", "cashAndShortTermInvestments": "68995000", "commonStockSharesOutstanding": "137389000", "intangibleAssetsExcludingGoodwill": "873360000", "cashAndCashEquivalentsAtCarryingValue": "68995000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31766000", "profitLoss": "None", "dividendPayout": "8256000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-117337000", "capitalExpenditures": "36226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46492000", "cashflowFromInvestment": "-38091000", "stockBasedCompensation": "3972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8256000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49391000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34132000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 707695000, "cost_of_revenue": 529907000, "gross_profit": 177788000, "research_and_development": null, "selling_general_admin": 59823000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86656000, "depreciation_amortisation": 33039000, "ebitda": 119695000, "interest_expense": 37939000, "interest_income": null, "other_non_operating": null, "pretax_income": 48717000, "tax_provision": 16949000, "effective_tax_rate": null, "net_income": 31766000, "net_income_continuing_ops": 31768000, "net_income_to_common": 31766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68995000, "short_term_investments": null, "net_receivables": 593463000, "inventory": null, "other_current_assets": null, "total_current_assets": 718529000, "net_ppe": null, "goodwill": 756028000, "intangible_assets": 873360000, "goodwill_and_intangibles": 1629388000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3125093000, "total_assets": 3843622000, "short_term_debt": 18548000, "accounts_payable": 58727000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 356891000, "long_term_debt": 1649268000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1982597000, "total_liabilities": 2339488000, "total_debt": 1667816000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 294252000, "total_equity": 1504134000, "shares_outstanding": 137389000, "operating_cash_flow": -117337000, "stock_based_compensation": 3972000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36226000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38091000, "dividends_paid": 8256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46492000, "free_cash_flow": -81111000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86656000", "ebitda": "119695000", "netIncome": "31766000", "grossProfit": "177788000", "depreciation": "None", "totalRevenue": "707695000", "costOfRevenue": "529907000", "interestIncome": "2055000", "incomeBeforeTax": "48717000", "interestExpense": "37939000", "operatingIncome": "83833000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16949000", "reportedCurrency": "USD", "netInterestIncome": "-35884000", "nonInterestIncome": "None", "operatingExpenses": "93955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "529907000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33039000", "sellingGeneralAndAdministrative": "59823000", "netIncomeFromContinuingOperations": "31768000" }, "balance": { "goodwill": "756028000", "inventory": "None", "commonStock": "1504134000", "currentDebt": "None", "investments": "None", "totalAssets": "3843622000", "longTermDebt": "1649268000", "shortTermDebt": "18548000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "873360000", "reportedCurrency": "USD", "retainedEarnings": "294252000", "totalLiabilities": "2339488000", "otherCurrentAssets": "56071000", "totalCurrentAssets": "718529000", "currentLongTermDebt": "1355000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "593463000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3125093000", "currentAccountsPayable": "58727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1956492000", "shortLongTermDebtTotal": "1725373000", "totalShareholderEquity": "1504134000", "capitalLeaseObligations": "74750000", "otherCurrentLiabilities": "279616000", "totalCurrentLiabilities": "356891000", "otherNonCurrentLiabilities": "176083000", "totalNonCurrentLiabilities": "1982597000", "cashAndShortTermInvestments": "68995000", "commonStockSharesOutstanding": "137389000", "intangibleAssetsExcludingGoodwill": "873360000", "cashAndCashEquivalentsAtCarryingValue": "68995000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31766000", "profitLoss": "None", "dividendPayout": "8256000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-117337000", "capitalExpenditures": "36226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46492000", "cashflowFromInvestment": "-38091000", "stockBasedCompensation": "3972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8256000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49391000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34132000", "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": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "income_statement": { "revenue": 682341000, "cost_of_revenue": 508881000, "gross_profit": 173460000, "ebit": 230313000, "ebitda": 263352000, "pretax_income": 230313000, "tax_provision": 56391000, "net_income": 173940000, "net_income_to_common": 173940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183945000, "total_current_assets": 685324000, "total_assets": 3809273000, "short_term_debt": 19203000, "long_term_debt": 1552613000, "total_debt": 1571816000, "total_liabilities": 2289293000, "total_equity": 1521616000, "shares_outstanding": 139992000, "goodwill_and_intangibles": 875667000 }, "cash_flow": { "operating_cash_flow": 79555000, "capital_expenditure": 93704000, "free_cash_flow": 173259000, "dividends_paid": 490000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267405, "ticker_id": 1722, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "230313000", "ebitda": "263352000", "netIncome": "173940000", "grossProfit": "173460000", "depreciation": "None", "totalRevenue": "682341000", "costOfRevenue": "508881000", "interestIncome": "2558000", "incomeBeforeTax": "230313000", "interestExpense": "38234000", "operatingIncome": "40700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "56391000", "reportedCurrency": "USD", "netInterestIncome": "-35676000", "nonInterestIncome": "None", "operatingExpenses": "132760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "508881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33039000", "sellingGeneralAndAdministrative": "62121000", "netIncomeFromContinuingOperations": "173922000" }, "balance": { "goodwill": "756024000", "inventory": "None", "commonStock": "1412000", "currentDebt": "None", "investments": "None", "totalAssets": "3809273000", "longTermDebt": "1552613000", "shortTermDebt": "19203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "119643000", "reportedCurrency": "USD", "retainedEarnings": "262486000", "totalLiabilities": "2289293000", "otherCurrentAssets": "48461000", "totalCurrentAssets": "685324000", "currentLongTermDebt": "1422000", "longTermInvestments": "None", "shortTermInvestments": "169956000", "currentNetReceivables": "452918000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3123949000", "currentAccountsPayable": "68719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1958381000", "shortLongTermDebtTotal": "1630378000", "totalShareholderEquity": "1521616000", "capitalLeaseObligations": "76343000", "otherCurrentLiabilities": "334712000", "totalCurrentLiabilities": "422634000", "otherNonCurrentLiabilities": "167987000", "totalNonCurrentLiabilities": "1866659000", "cashAndShortTermInvestments": "183945000", "commonStockSharesOutstanding": "139992000", "intangibleAssetsExcludingGoodwill": "119643000", "cashAndCashEquivalentsAtCarryingValue": "183945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173940000", "profitLoss": "None", "dividendPayout": "490000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "79555000", "capitalExpenditures": "93704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-194542000", "cashflowFromInvestment": "225574000", "stockBasedCompensation": "7627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "490000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41630000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33039000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 682341000, "cost_of_revenue": 508881000, "gross_profit": 173460000, "research_and_development": null, "selling_general_admin": 62121000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 230313000, "depreciation_amortisation": 33039000, "ebitda": 263352000, "interest_expense": 38234000, "interest_income": null, "other_non_operating": null, "pretax_income": 230313000, "tax_provision": 56391000, "effective_tax_rate": null, "net_income": 173940000, "net_income_continuing_ops": 173922000, "net_income_to_common": 173940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 183945000, "short_term_investments": 169956000, "net_receivables": 452918000, "inventory": null, "other_current_assets": null, "total_current_assets": 685324000, "net_ppe": null, "goodwill": 756024000, "intangible_assets": 119643000, "goodwill_and_intangibles": 875667000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3123949000, "total_assets": 3809273000, "short_term_debt": 19203000, "accounts_payable": 68719000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 422634000, "long_term_debt": 1552613000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1866659000, "total_liabilities": 2289293000, "total_debt": 1571816000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 262486000, "total_equity": 1521616000, "shares_outstanding": 139992000, "operating_cash_flow": 79555000, "stock_based_compensation": 7627000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93704000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 225574000, "dividends_paid": 490000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -194542000, "free_cash_flow": 173259000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "230313000", "ebitda": "263352000", "netIncome": "173940000", "grossProfit": "173460000", "depreciation": "None", "totalRevenue": "682341000", "costOfRevenue": "508881000", "interestIncome": "2558000", "incomeBeforeTax": "230313000", "interestExpense": "38234000", "operatingIncome": "40700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "56391000", "reportedCurrency": "USD", "netInterestIncome": "-35676000", "nonInterestIncome": "None", "operatingExpenses": "132760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "508881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33039000", "sellingGeneralAndAdministrative": "62121000", "netIncomeFromContinuingOperations": "173922000" }, "balance": { "goodwill": "756024000", "inventory": "None", "commonStock": "1412000", "currentDebt": "None", "investments": "None", "totalAssets": "3809273000", "longTermDebt": "1552613000", "shortTermDebt": "19203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "119643000", "reportedCurrency": "USD", "retainedEarnings": "262486000", "totalLiabilities": "2289293000", "otherCurrentAssets": "48461000", "totalCurrentAssets": "685324000", "currentLongTermDebt": "1422000", "longTermInvestments": "None", "shortTermInvestments": "169956000", "currentNetReceivables": "452918000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3123949000", "currentAccountsPayable": "68719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1958381000", "shortLongTermDebtTotal": "1630378000", "totalShareholderEquity": "1521616000", "capitalLeaseObligations": "76343000", "otherCurrentLiabilities": "334712000", "totalCurrentLiabilities": "422634000", "otherNonCurrentLiabilities": "167987000", "totalNonCurrentLiabilities": "1866659000", "cashAndShortTermInvestments": "183945000", "commonStockSharesOutstanding": "139992000", "intangibleAssetsExcludingGoodwill": "119643000", "cashAndCashEquivalentsAtCarryingValue": "183945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173940000", "profitLoss": "None", "dividendPayout": "490000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "79555000", "capitalExpenditures": "93704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-194542000", "cashflowFromInvestment": "225574000", "stockBasedCompensation": "7627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "490000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41630000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33039000", "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": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "income_statement": { "revenue": 636169000, "cost_of_revenue": 507950000, "gross_profit": 636169000, "ebit": 79358000, "ebitda": 112090000, "pretax_income": 39628000, "tax_provision": 10554000, "net_income": 29108000, "net_income_to_common": 29108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67861000, "total_current_assets": 504050000, "total_assets": 3661419000, "short_term_debt": 243562000, "long_term_debt": 1475375000, "total_debt": 1718937000, "total_liabilities": 2279999000, "total_equity": 1383022000, "shares_outstanding": 140470000, "goodwill_and_intangibles": 877976000 }, "cash_flow": { "operating_cash_flow": 39168000, "capital_expenditure": 36811000, "free_cash_flow": 75979000, "dividends_paid": 950000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267406, "ticker_id": 1722, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79358000", "ebitda": "112090000", "netIncome": "29108000", "grossProfit": "636169000", "depreciation": "None", "totalRevenue": "636169000", "costOfRevenue": "507950000", "interestIncome": "2466000", "incomeBeforeTax": "39628000", "interestExpense": "41907000", "operatingIncome": "71973000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10554000", "reportedCurrency": "USD", "netInterestIncome": "-39441000", "nonInterestIncome": "None", "operatingExpenses": "564196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "507950000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32732000", "sellingGeneralAndAdministrative": "56246000", "netIncomeFromContinuingOperations": "29074000" }, "balance": { "goodwill": "756021000", "inventory": "None", "commonStock": "1413000", "currentDebt": "None", "investments": "None", "totalAssets": "3661419000", "longTermDebt": "1475375000", "shortTermDebt": "243562000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "121955000", "reportedCurrency": "USD", "retainedEarnings": "88546000", "totalLiabilities": "2279999000", "otherCurrentAssets": "46451000", "totalCurrentAssets": "504050000", "currentLongTermDebt": "220801000", "longTermInvestments": "None", "shortTermInvestments": "170374000", "currentNetReceivables": "389738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3157369000", "currentAccountsPayable": "70012000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1908875000", "shortLongTermDebtTotal": "1784351000", "totalShareholderEquity": "1383022000", "capitalLeaseObligations": "88175000", "otherCurrentLiabilities": "247464000", "totalCurrentLiabilities": "561038000", "otherNonCurrentLiabilities": "99974000", "totalNonCurrentLiabilities": "1718961000", "cashAndShortTermInvestments": "67861000", "commonStockSharesOutstanding": "140470000", "intangibleAssetsExcludingGoodwill": "121955000", "cashAndCashEquivalentsAtCarryingValue": "67861000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29108000", "profitLoss": "None", "dividendPayout": "950000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39168000", "capitalExpenditures": "36811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11814000", "cashflowFromInvestment": "-50658000", "stockBasedCompensation": "5506000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "950000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4255000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 636169000, "cost_of_revenue": 507950000, "gross_profit": 636169000, "research_and_development": null, "selling_general_admin": 56246000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79358000, "depreciation_amortisation": 32732000, "ebitda": 112090000, "interest_expense": 41907000, "interest_income": null, "other_non_operating": null, "pretax_income": 39628000, "tax_provision": 10554000, "effective_tax_rate": null, "net_income": 29108000, "net_income_continuing_ops": 29074000, "net_income_to_common": 29108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67861000, "short_term_investments": 170374000, "net_receivables": 389738000, "inventory": null, "other_current_assets": null, "total_current_assets": 504050000, "net_ppe": null, "goodwill": 756021000, "intangible_assets": 121955000, "goodwill_and_intangibles": 877976000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3157369000, "total_assets": 3661419000, "short_term_debt": 243562000, "accounts_payable": 70012000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 561038000, "long_term_debt": 1475375000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1718961000, "total_liabilities": 2279999000, "total_debt": 1718937000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 88546000, "total_equity": 1383022000, "shares_outstanding": 140470000, "operating_cash_flow": 39168000, "stock_based_compensation": 5506000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36811000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50658000, "dividends_paid": 950000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11814000, "free_cash_flow": 75979000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79358000", "ebitda": "112090000", "netIncome": "29108000", "grossProfit": "636169000", "depreciation": "None", "totalRevenue": "636169000", "costOfRevenue": "507950000", "interestIncome": "2466000", "incomeBeforeTax": "39628000", "interestExpense": "41907000", "operatingIncome": "71973000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10554000", "reportedCurrency": "USD", "netInterestIncome": "-39441000", "nonInterestIncome": "None", "operatingExpenses": "564196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "507950000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32732000", "sellingGeneralAndAdministrative": "56246000", "netIncomeFromContinuingOperations": "29074000" }, "balance": { "goodwill": "756021000", "inventory": "None", "commonStock": "1413000", "currentDebt": "None", "investments": "None", "totalAssets": "3661419000", "longTermDebt": "1475375000", "shortTermDebt": "243562000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "121955000", "reportedCurrency": "USD", "retainedEarnings": "88546000", "totalLiabilities": "2279999000", "otherCurrentAssets": "46451000", "totalCurrentAssets": "504050000", "currentLongTermDebt": "220801000", "longTermInvestments": "None", "shortTermInvestments": "170374000", "currentNetReceivables": "389738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3157369000", "currentAccountsPayable": "70012000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1908875000", "shortLongTermDebtTotal": "1784351000", "totalShareholderEquity": "1383022000", "capitalLeaseObligations": "88175000", "otherCurrentLiabilities": "247464000", "totalCurrentLiabilities": "561038000", "otherNonCurrentLiabilities": "99974000", "totalNonCurrentLiabilities": "1718961000", "cashAndShortTermInvestments": "67861000", "commonStockSharesOutstanding": "140470000", "intangibleAssetsExcludingGoodwill": "121955000", "cashAndCashEquivalentsAtCarryingValue": "67861000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29108000", "profitLoss": "None", "dividendPayout": "950000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39168000", "capitalExpenditures": "36811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11814000", "cashflowFromInvestment": "-50658000", "stockBasedCompensation": "5506000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "950000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4255000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32732000", "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": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "income_statement": { "revenue": 604647000, "cost_of_revenue": 453778000, "gross_profit": 604647000, "ebit": 62981000, "ebitda": 95117000, "pretax_income": 21368000, "tax_provision": 1826000, "net_income": 19558000, "net_income_to_common": 19558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64822000, "total_current_assets": 503366000, "total_assets": 3632465000, "short_term_debt": 49996000, "long_term_debt": 1658093000, "total_debt": 1708089000, "total_liabilities": 2290917000, "total_equity": 1343098000, "shares_outstanding": 140915000, "goodwill_and_intangibles": 880269000 }, "cash_flow": { "operating_cash_flow": 71225000, "capital_expenditure": 30771000, "free_cash_flow": 101996000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267407, "ticker_id": 1722, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62981000", "ebitda": "95117000", "netIncome": "19558000", "grossProfit": "604647000", "depreciation": "None", "totalRevenue": "604647000", "costOfRevenue": "453778000", "interestIncome": "1997000", "incomeBeforeTax": "21368000", "interestExpense": "42441000", "operatingIncome": "60984000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1826000", "reportedCurrency": "USD", "netInterestIncome": "-40444000", "nonInterestIncome": "None", "operatingExpenses": "543663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453778000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32136000", "sellingGeneralAndAdministrative": "57749000", "netIncomeFromContinuingOperations": "19542000" }, "balance": { "goodwill": "756004000", "inventory": "None", "commonStock": "1412000", "currentDebt": "None", "investments": "None", "totalAssets": "3632465000", "longTermDebt": "1658093000", "shortTermDebt": "49996000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "124265000", "reportedCurrency": "USD", "retainedEarnings": "59438000", "totalLiabilities": "2290917000", "otherCurrentAssets": "54317000", "totalCurrentAssets": "503366000", "currentLongTermDebt": "25622000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "384227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3129099000", "currentAccountsPayable": "65047000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1991001000", "shortLongTermDebtTotal": "1777611000", "totalShareholderEquity": "1343098000", "capitalLeaseObligations": "93896000", "otherCurrentLiabilities": "273731000", "totalCurrentLiabilities": "388774000", "otherNonCurrentLiabilities": "96330000", "totalNonCurrentLiabilities": "1902143000", "cashAndShortTermInvestments": "64822000", "commonStockSharesOutstanding": "140915000", "intangibleAssetsExcludingGoodwill": "124265000", "cashAndCashEquivalentsAtCarryingValue": "64822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19558000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71225000", "capitalExpenditures": "30771000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49423000", "cashflowFromInvestment": "-31141000", "stockBasedCompensation": "6488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3346000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32136000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 604647000, "cost_of_revenue": 453778000, "gross_profit": 604647000, "research_and_development": null, "selling_general_admin": 57749000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62981000, "depreciation_amortisation": 32136000, "ebitda": 95117000, "interest_expense": 42441000, "interest_income": null, "other_non_operating": null, "pretax_income": 21368000, "tax_provision": 1826000, "effective_tax_rate": null, "net_income": 19558000, "net_income_continuing_ops": 19542000, "net_income_to_common": 19558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64822000, "short_term_investments": null, "net_receivables": 384227000, "inventory": null, "other_current_assets": null, "total_current_assets": 503366000, "net_ppe": null, "goodwill": 756004000, "intangible_assets": 124265000, "goodwill_and_intangibles": 880269000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3129099000, "total_assets": 3632465000, "short_term_debt": 49996000, "accounts_payable": 65047000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388774000, "long_term_debt": 1658093000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1902143000, "total_liabilities": 2290917000, "total_debt": 1708089000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 59438000, "total_equity": 1343098000, "shares_outstanding": 140915000, "operating_cash_flow": 71225000, "stock_based_compensation": 6488000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30771000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31141000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49423000, "free_cash_flow": 101996000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62981000", "ebitda": "95117000", "netIncome": "19558000", "grossProfit": "604647000", "depreciation": "None", "totalRevenue": "604647000", "costOfRevenue": "453778000", "interestIncome": "1997000", "incomeBeforeTax": "21368000", "interestExpense": "42441000", "operatingIncome": "60984000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1826000", "reportedCurrency": "USD", "netInterestIncome": "-40444000", "nonInterestIncome": "None", "operatingExpenses": "543663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453778000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32136000", "sellingGeneralAndAdministrative": "57749000", "netIncomeFromContinuingOperations": "19542000" }, "balance": { "goodwill": "756004000", "inventory": "None", "commonStock": "1412000", "currentDebt": "None", "investments": "None", "totalAssets": "3632465000", "longTermDebt": "1658093000", "shortTermDebt": "49996000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "124265000", "reportedCurrency": "USD", "retainedEarnings": "59438000", "totalLiabilities": "2290917000", "otherCurrentAssets": "54317000", "totalCurrentAssets": "503366000", "currentLongTermDebt": "25622000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "384227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3129099000", "currentAccountsPayable": "65047000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1991001000", "shortLongTermDebtTotal": "1777611000", "totalShareholderEquity": "1343098000", "capitalLeaseObligations": "93896000", "otherCurrentLiabilities": "273731000", "totalCurrentLiabilities": "388774000", "otherNonCurrentLiabilities": "96330000", "totalNonCurrentLiabilities": "1902143000", "cashAndShortTermInvestments": "64822000", "commonStockSharesOutstanding": "140915000", "intangibleAssetsExcludingGoodwill": "124265000", "cashAndCashEquivalentsAtCarryingValue": "64822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19558000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71225000", "capitalExpenditures": "30771000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49423000", "cashflowFromInvestment": "-31141000", "stockBasedCompensation": "6488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3346000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32136000", "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": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "income_statement": { "revenue": 607720000, "cost_of_revenue": 447358000, "gross_profit": 607720000, "ebit": 67711000, "ebitda": 99497000, "pretax_income": 25556000, "tax_provision": 10045000, "net_income": 15491000, "net_income_to_common": 15491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76896000, "total_current_assets": 500179000, "total_assets": 3632080000, "short_term_debt": 26947000, "long_term_debt": 1711197000, "total_debt": 1738144000, "total_liabilities": 2298666000, "total_equity": 1334936000, "shares_outstanding": 139550000, "goodwill_and_intangibles": 882577000 }, "cash_flow": { "operating_cash_flow": 18464000, "capital_expenditure": 20782000, "free_cash_flow": 39246000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267408, "ticker_id": 1722, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67711000", "ebitda": "99497000", "netIncome": "15491000", "grossProfit": "607720000", "depreciation": "None", "totalRevenue": "607720000", "costOfRevenue": "447358000", "interestIncome": "1153000", "incomeBeforeTax": "25556000", "interestExpense": "43187000", "operatingIncome": "67897000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10045000", "reportedCurrency": "USD", "netInterestIncome": "-42034000", "nonInterestIncome": "None", "operatingExpenses": "539823000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "447358000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31786000", "sellingGeneralAndAdministrative": "60679000", "netIncomeFromContinuingOperations": "15511000" }, "balance": { "goodwill": "756001000", "inventory": "None", "commonStock": "1402000", "currentDebt": "None", "investments": "None", "totalAssets": "3632080000", "longTermDebt": "1711197000", "shortTermDebt": "26947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "126576000", "reportedCurrency": "USD", "retainedEarnings": "39880000", "totalLiabilities": "2298666000", "otherCurrentAssets": "47270000", "totalCurrentAssets": "500179000", "currentLongTermDebt": "1612000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "376013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3131901000", "currentAccountsPayable": "67837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1995017000", "shortLongTermDebtTotal": "1811782000", "totalShareholderEquity": "1334936000", "capitalLeaseObligations": "98973000", "otherCurrentLiabilities": "212519000", "totalCurrentLiabilities": "340223000", "otherNonCurrentLiabilities": "95410000", "totalNonCurrentLiabilities": "1958443000", "cashAndShortTermInvestments": "76896000", "commonStockSharesOutstanding": "139550000", "intangibleAssetsExcludingGoodwill": "126576000", "cashAndCashEquivalentsAtCarryingValue": "76896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14722000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18464000", "capitalExpenditures": "20782000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17229000", "cashflowFromInvestment": "-21461000", "stockBasedCompensation": "5785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31786000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 607720000, "cost_of_revenue": 447358000, "gross_profit": 607720000, "research_and_development": null, "selling_general_admin": 60679000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67711000, "depreciation_amortisation": 31786000, "ebitda": 99497000, "interest_expense": 43187000, "interest_income": null, "other_non_operating": null, "pretax_income": 25556000, "tax_provision": 10045000, "effective_tax_rate": null, "net_income": 15491000, "net_income_continuing_ops": 15511000, "net_income_to_common": 15491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76896000, "short_term_investments": null, "net_receivables": 376013000, "inventory": null, "other_current_assets": null, "total_current_assets": 500179000, "net_ppe": null, "goodwill": 756001000, "intangible_assets": 126576000, "goodwill_and_intangibles": 882577000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3131901000, "total_assets": 3632080000, "short_term_debt": 26947000, "accounts_payable": 67837000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 340223000, "long_term_debt": 1711197000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1958443000, "total_liabilities": 2298666000, "total_debt": 1738144000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 39880000, "total_equity": 1334936000, "shares_outstanding": 139550000, "operating_cash_flow": 18464000, "stock_based_compensation": 5785000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20782000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21461000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17229000, "free_cash_flow": 39246000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67711000", "ebitda": "99497000", "netIncome": "15491000", "grossProfit": "607720000", "depreciation": "None", "totalRevenue": "607720000", "costOfRevenue": "447358000", "interestIncome": "1153000", "incomeBeforeTax": "25556000", "interestExpense": "43187000", "operatingIncome": "67897000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10045000", "reportedCurrency": "USD", "netInterestIncome": "-42034000", "nonInterestIncome": "None", "operatingExpenses": "539823000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "447358000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31786000", "sellingGeneralAndAdministrative": "60679000", "netIncomeFromContinuingOperations": "15511000" }, "balance": { "goodwill": "756001000", "inventory": "None", "commonStock": "1402000", "currentDebt": "None", "investments": "None", "totalAssets": "3632080000", "longTermDebt": "1711197000", "shortTermDebt": "26947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "126576000", "reportedCurrency": "USD", "retainedEarnings": "39880000", "totalLiabilities": "2298666000", "otherCurrentAssets": "47270000", "totalCurrentAssets": "500179000", "currentLongTermDebt": "1612000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "376013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3131901000", "currentAccountsPayable": "67837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1995017000", "shortLongTermDebtTotal": "1811782000", "totalShareholderEquity": "1334936000", "capitalLeaseObligations": "98973000", "otherCurrentLiabilities": "212519000", "totalCurrentLiabilities": "340223000", "otherNonCurrentLiabilities": "95410000", "totalNonCurrentLiabilities": "1958443000", "cashAndShortTermInvestments": "76896000", "commonStockSharesOutstanding": "139550000", "intangibleAssetsExcludingGoodwill": "126576000", "cashAndCashEquivalentsAtCarryingValue": "76896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14722000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18464000", "capitalExpenditures": "20782000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17229000", "cashflowFromInvestment": "-21461000", "stockBasedCompensation": "5785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31786000", "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": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "income_statement": { "revenue": 603125000, "cost_of_revenue": 441917000, "gross_profit": 603125000, "ebit": 82619000, "ebitda": 114375000, "pretax_income": 37953000, "tax_provision": 11664000, "net_income": 26320000, "net_income_to_common": 26320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70635000, "total_current_assets": 484498000, "total_assets": 3633292000, "short_term_debt": 80517000, "long_term_debt": 1638686000, "total_debt": 1719203000, "total_liabilities": 2318754000, "total_equity": 1316113000, "shares_outstanding": 138130000, "goodwill_and_intangibles": 884944000 }, "cash_flow": { "operating_cash_flow": 109252000, "capital_expenditure": 18735000, "free_cash_flow": 127987000, "dividends_paid": 940000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267410, "ticker_id": 1722, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82619000", "ebitda": "114375000", "netIncome": "26320000", "grossProfit": "603125000", "depreciation": "None", "totalRevenue": "603125000", "costOfRevenue": "441917000", "interestIncome": "3168000", "incomeBeforeTax": "37953000", "interestExpense": "45498000", "operatingIncome": "82371000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11664000", "reportedCurrency": "USD", "netInterestIncome": "-42330000", "nonInterestIncome": "None", "operatingExpenses": "520754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "441917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31756000", "sellingGeneralAndAdministrative": "47081000", "netIncomeFromContinuingOperations": "26289000" }, "balance": { "goodwill": "756042000", "inventory": "None", "commonStock": "1397000", "currentDebt": "None", "investments": "None", "totalAssets": "3633292000", "longTermDebt": "1638686000", "shortTermDebt": "80517000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "128902000", "reportedCurrency": "USD", "retainedEarnings": "24389000", "totalLiabilities": "2318754000", "otherCurrentAssets": "46359000", "totalCurrentAssets": "484498000", "currentLongTermDebt": "55109000", "longTermInvestments": "None", "shortTermInvestments": "147774000", "currentNetReceivables": "367504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3148794000", "currentAccountsPayable": "64532000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2007272000", "shortLongTermDebtTotal": "1794435000", "totalShareholderEquity": "1316113000", "capitalLeaseObligations": "100640000", "otherCurrentLiabilities": "296589000", "totalCurrentLiabilities": "441638000", "otherNonCurrentLiabilities": "90594000", "totalNonCurrentLiabilities": "1877116000", "cashAndShortTermInvestments": "70635000", "commonStockSharesOutstanding": "138130000", "intangibleAssetsExcludingGoodwill": "128902000", "cashAndCashEquivalentsAtCarryingValue": "70635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26320000", "profitLoss": "None", "dividendPayout": "940000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109252000", "capitalExpenditures": "18735000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72915000", "cashflowFromInvestment": "-43261000", "stockBasedCompensation": "3534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "940000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7463000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31756000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 603125000, "cost_of_revenue": 441917000, "gross_profit": 603125000, "research_and_development": null, "selling_general_admin": 47081000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82619000, "depreciation_amortisation": 31756000, "ebitda": 114375000, "interest_expense": 45498000, "interest_income": null, "other_non_operating": null, "pretax_income": 37953000, "tax_provision": 11664000, "effective_tax_rate": null, "net_income": 26320000, "net_income_continuing_ops": 26289000, "net_income_to_common": 26320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70635000, "short_term_investments": 147774000, "net_receivables": 367504000, "inventory": null, "other_current_assets": null, "total_current_assets": 484498000, "net_ppe": null, "goodwill": 756042000, "intangible_assets": 128902000, "goodwill_and_intangibles": 884944000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3148794000, "total_assets": 3633292000, "short_term_debt": 80517000, "accounts_payable": 64532000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 441638000, "long_term_debt": 1638686000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1877116000, "total_liabilities": 2318754000, "total_debt": 1719203000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 24389000, "total_equity": 1316113000, "shares_outstanding": 138130000, "operating_cash_flow": 109252000, "stock_based_compensation": 3534000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18735000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43261000, "dividends_paid": 940000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72915000, "free_cash_flow": 127987000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82619000", "ebitda": "114375000", "netIncome": "26320000", "grossProfit": "603125000", "depreciation": "None", "totalRevenue": "603125000", "costOfRevenue": "441917000", "interestIncome": "3168000", "incomeBeforeTax": "37953000", "interestExpense": "45498000", "operatingIncome": "82371000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11664000", "reportedCurrency": "USD", "netInterestIncome": "-42330000", "nonInterestIncome": "None", "operatingExpenses": "520754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "441917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31756000", "sellingGeneralAndAdministrative": "47081000", "netIncomeFromContinuingOperations": "26289000" }, "balance": { "goodwill": "756042000", "inventory": "None", "commonStock": "1397000", "currentDebt": "None", "investments": "None", "totalAssets": "3633292000", "longTermDebt": "1638686000", "shortTermDebt": "80517000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "128902000", "reportedCurrency": "USD", "retainedEarnings": "24389000", "totalLiabilities": "2318754000", "otherCurrentAssets": "46359000", "totalCurrentAssets": "484498000", "currentLongTermDebt": "55109000", "longTermInvestments": "None", "shortTermInvestments": "147774000", "currentNetReceivables": "367504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3148794000", "currentAccountsPayable": "64532000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2007272000", "shortLongTermDebtTotal": "1794435000", "totalShareholderEquity": "1316113000", "capitalLeaseObligations": "100640000", "otherCurrentLiabilities": "296589000", "totalCurrentLiabilities": "441638000", "otherNonCurrentLiabilities": "90594000", "totalNonCurrentLiabilities": "1877116000", "cashAndShortTermInvestments": "70635000", "commonStockSharesOutstanding": "138130000", "intangibleAssetsExcludingGoodwill": "128902000", "cashAndCashEquivalentsAtCarryingValue": "70635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26320000", "profitLoss": "None", "dividendPayout": "940000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "109252000", "capitalExpenditures": "18735000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72915000", "cashflowFromInvestment": "-43261000", "stockBasedCompensation": "3534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "940000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7463000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31756000", "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": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "income_statement": { "revenue": 607185000, "cost_of_revenue": 443529000, "gross_profit": 607185000, "ebit": -3109000, "ebitda": 28204000, "pretax_income": -52942000, "tax_provision": -20379000, "net_income": -32513000, "net_income_to_common": -32513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46299000, "total_current_assets": 490413000, "total_assets": 3643988000, "short_term_debt": 49010000, "long_term_debt": 1739191000, "total_debt": 1788201000, "total_liabilities": 2363451000, "total_equity": 1282053000, "shares_outstanding": 130518000, "goodwill_and_intangibles": 887235000 }, "cash_flow": { "operating_cash_flow": 31236000, "capital_expenditure": 24406000, "free_cash_flow": 55642000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267411, "ticker_id": 1722, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3109000", "ebitda": "28204000", "netIncome": "-32513000", "grossProfit": "607185000", "depreciation": "None", "totalRevenue": "607185000", "costOfRevenue": "443529000", "interestIncome": "1992000", "incomeBeforeTax": "-52942000", "interestExpense": "50644000", "operatingIncome": "80145000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-20379000", "reportedCurrency": "USD", "netInterestIncome": "-48652000", "nonInterestIncome": "None", "operatingExpenses": "527040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "443529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31313000", "sellingGeneralAndAdministrative": "52198000", "netIncomeFromContinuingOperations": "-32563000" }, "balance": { "goodwill": "756027000", "inventory": "-6240000", "commonStock": "1396000", "currentDebt": "None", "investments": "None", "totalAssets": "3643988000", "longTermDebt": "1739191000", "shortTermDebt": "49010000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "131208000", "reportedCurrency": "USD", "retainedEarnings": "-1931000", "totalLiabilities": "2363451000", "otherCurrentAssets": "60042000", "totalCurrentAssets": "490413000", "currentLongTermDebt": "24442000", "longTermInvestments": "None", "shortTermInvestments": "141312000", "currentNetReceivables": "384072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3153575000", "currentAccountsPayable": "76287000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1863125000", "totalShareholderEquity": "1282053000", "capitalLeaseObligations": "99492000", "otherCurrentLiabilities": "263566000", "totalCurrentLiabilities": "388863000", "otherNonCurrentLiabilities": "87869000", "totalNonCurrentLiabilities": "1974588000", "cashAndShortTermInvestments": "46299000", "commonStockSharesOutstanding": "130518000", "intangibleAssetsExcludingGoodwill": "131208000", "cashAndCashEquivalentsAtCarryingValue": "46299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32512999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31236000", "capitalExpenditures": "24406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83102000", "cashflowFromInvestment": "-22228000", "stockBasedCompensation": "3132000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33333000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 607185000, "cost_of_revenue": 443529000, "gross_profit": 607185000, "research_and_development": null, "selling_general_admin": 52198000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3109000, "depreciation_amortisation": 31313000, "ebitda": 28204000, "interest_expense": 50644000, "interest_income": null, "other_non_operating": null, "pretax_income": -52942000, "tax_provision": -20379000, "effective_tax_rate": null, "net_income": -32513000, "net_income_continuing_ops": -32563000, "net_income_to_common": -32513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46299000, "short_term_investments": 141312000, "net_receivables": 384072000, "inventory": -6240000, "other_current_assets": null, "total_current_assets": 490413000, "net_ppe": null, "goodwill": 756027000, "intangible_assets": 131208000, "goodwill_and_intangibles": 887235000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3153575000, "total_assets": 3643988000, "short_term_debt": 49010000, "accounts_payable": 76287000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388863000, "long_term_debt": 1739191000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1974588000, "total_liabilities": 2363451000, "total_debt": 1788201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1931000, "total_equity": 1282053000, "shares_outstanding": 130518000, "operating_cash_flow": 31236000, "stock_based_compensation": 3132000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24406000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22228000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83102000, "free_cash_flow": 55642000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3109000", "ebitda": "28204000", "netIncome": "-32513000", "grossProfit": "607185000", "depreciation": "None", "totalRevenue": "607185000", "costOfRevenue": "443529000", "interestIncome": "1992000", "incomeBeforeTax": "-52942000", "interestExpense": "50644000", "operatingIncome": "80145000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-20379000", "reportedCurrency": "USD", "netInterestIncome": "-48652000", "nonInterestIncome": "None", "operatingExpenses": "527040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "443529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31313000", "sellingGeneralAndAdministrative": "52198000", "netIncomeFromContinuingOperations": "-32563000" }, "balance": { "goodwill": "756027000", "inventory": "-6240000", "commonStock": "1396000", "currentDebt": "None", "investments": "None", "totalAssets": "3643988000", "longTermDebt": "1739191000", "shortTermDebt": "49010000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "131208000", "reportedCurrency": "USD", "retainedEarnings": "-1931000", "totalLiabilities": "2363451000", "otherCurrentAssets": "60042000", "totalCurrentAssets": "490413000", "currentLongTermDebt": "24442000", "longTermInvestments": "None", "shortTermInvestments": "141312000", "currentNetReceivables": "384072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3153575000", "currentAccountsPayable": "76287000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1863125000", "totalShareholderEquity": "1282053000", "capitalLeaseObligations": "99492000", "otherCurrentLiabilities": "263566000", "totalCurrentLiabilities": "388863000", "otherNonCurrentLiabilities": "87869000", "totalNonCurrentLiabilities": "1974588000", "cashAndShortTermInvestments": "46299000", "commonStockSharesOutstanding": "130518000", "intangibleAssetsExcludingGoodwill": "131208000", "cashAndCashEquivalentsAtCarryingValue": "46299000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32512999", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31236000", "capitalExpenditures": "24406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83102000", "cashflowFromInvestment": "-22228000", "stockBasedCompensation": "3132000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33333000", "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": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "income_statement": { "revenue": 605672000, "cost_of_revenue": 441675000, "gross_profit": 163997000, "ebit": 81997000, "ebitda": 113362000, "pretax_income": 30702000, "tax_provision": 8071000, "net_income": 22668000, "net_income_to_common": 22668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126497000, "total_current_assets": 531490000, "total_assets": 3684510000, "short_term_debt": 67671000, "long_term_debt": 1717048000, "total_debt": 1784719000, "total_liabilities": 2375889000, "total_equity": 1310072000, "shares_outstanding": 130987000, "goodwill_and_intangibles": 889535000 }, "cash_flow": { "operating_cash_flow": 83284000, "capital_expenditure": 14768000, "free_cash_flow": 98052000, "dividends_paid": 3646000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267412, "ticker_id": 1722, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81997000", "ebitda": "113362000", "netIncome": "22668000", "grossProfit": "163997000", "depreciation": "None", "totalRevenue": "605672000", "costOfRevenue": "441675000", "interestIncome": "2474000", "incomeBeforeTax": "30702000", "interestExpense": "51295000", "operatingIncome": "79562000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "8071000", "reportedCurrency": "USD", "netInterestIncome": "-48821000", "nonInterestIncome": "None", "operatingExpenses": "84435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "441675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31365000", "sellingGeneralAndAdministrative": "53070000", "netIncomeFromContinuingOperations": "22659000" }, "balance": { "goodwill": "756019000", "inventory": "None", "commonStock": "1307000", "currentDebt": "None", "investments": "None", "totalAssets": "3684510000", "longTermDebt": "1717048000", "shortTermDebt": "67671000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "133516000", "reportedCurrency": "USD", "retainedEarnings": "125757000", "totalLiabilities": "2375889000", "otherCurrentAssets": "48276000", "totalCurrentAssets": "531490000", "currentLongTermDebt": "43400000", "longTermInvestments": "None", "shortTermInvestments": "141378000", "currentNetReceivables": "356717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3153020000", "currentAccountsPayable": "67822000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1862150000", "totalShareholderEquity": "1310072000", "capitalLeaseObligations": "101702000", "otherCurrentLiabilities": "285436000", "totalCurrentLiabilities": "420929000", "otherNonCurrentLiabilities": "85609000", "totalNonCurrentLiabilities": "1954960000", "cashAndShortTermInvestments": "126497000", "commonStockSharesOutstanding": "130987000", "intangibleAssetsExcludingGoodwill": "133516000", "cashAndCashEquivalentsAtCarryingValue": "126497000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22668000", "profitLoss": "None", "dividendPayout": "3646000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83284000", "capitalExpenditures": "14768000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30100000", "cashflowFromInvestment": "-14768000", "stockBasedCompensation": "5656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3646000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7412000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 605672000, "cost_of_revenue": 441675000, "gross_profit": 163997000, "research_and_development": null, "selling_general_admin": 53070000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81997000, "depreciation_amortisation": 31365000, "ebitda": 113362000, "interest_expense": 51295000, "interest_income": null, "other_non_operating": null, "pretax_income": 30702000, "tax_provision": 8071000, "effective_tax_rate": null, "net_income": 22668000, "net_income_continuing_ops": 22659000, "net_income_to_common": 22668000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126497000, "short_term_investments": 141378000, "net_receivables": 356717000, "inventory": null, "other_current_assets": null, "total_current_assets": 531490000, "net_ppe": null, "goodwill": 756019000, "intangible_assets": 133516000, "goodwill_and_intangibles": 889535000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3153020000, "total_assets": 3684510000, "short_term_debt": 67671000, "accounts_payable": 67822000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 420929000, "long_term_debt": 1717048000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1954960000, "total_liabilities": 2375889000, "total_debt": 1784719000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 125757000, "total_equity": 1310072000, "shares_outstanding": 130987000, "operating_cash_flow": 83284000, "stock_based_compensation": 5656000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14768000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14768000, "dividends_paid": 3646000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30100000, "free_cash_flow": 98052000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81997000", "ebitda": "113362000", "netIncome": "22668000", "grossProfit": "163997000", "depreciation": "None", "totalRevenue": "605672000", "costOfRevenue": "441675000", "interestIncome": "2474000", "incomeBeforeTax": "30702000", "interestExpense": "51295000", "operatingIncome": "79562000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "8071000", "reportedCurrency": "USD", "netInterestIncome": "-48821000", "nonInterestIncome": "None", "operatingExpenses": "84435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "441675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31365000", "sellingGeneralAndAdministrative": "53070000", "netIncomeFromContinuingOperations": "22659000" }, "balance": { "goodwill": "756019000", "inventory": "None", "commonStock": "1307000", "currentDebt": "None", "investments": "None", "totalAssets": "3684510000", "longTermDebt": "1717048000", "shortTermDebt": "67671000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "133516000", "reportedCurrency": "USD", "retainedEarnings": "125757000", "totalLiabilities": "2375889000", "otherCurrentAssets": "48276000", "totalCurrentAssets": "531490000", "currentLongTermDebt": "43400000", "longTermInvestments": "None", "shortTermInvestments": "141378000", "currentNetReceivables": "356717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3153020000", "currentAccountsPayable": "67822000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1862150000", "totalShareholderEquity": "1310072000", "capitalLeaseObligations": "101702000", "otherCurrentLiabilities": "285436000", "totalCurrentLiabilities": "420929000", "otherNonCurrentLiabilities": "85609000", "totalNonCurrentLiabilities": "1954960000", "cashAndShortTermInvestments": "126497000", "commonStockSharesOutstanding": "130987000", "intangibleAssetsExcludingGoodwill": "133516000", "cashAndCashEquivalentsAtCarryingValue": "126497000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22668000", "profitLoss": "None", "dividendPayout": "3646000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83284000", "capitalExpenditures": "14768000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30100000", "cashflowFromInvestment": "-14768000", "stockBasedCompensation": "5656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3646000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7412000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31365000", "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": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "income_statement": { "revenue": 608282000, "cost_of_revenue": 464038000, "gross_profit": 608282000, "ebit": 82322000, "ebitda": 113319000, "pretax_income": 30524000, "tax_provision": 5363000, "net_income": 25232000, "net_income_to_common": 25232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93971000, "total_current_assets": 528505000, "total_assets": 3696406000, "short_term_debt": 80522000, "long_term_debt": 1725502000, "total_debt": 1806024000, "total_liabilities": 2406092000, "total_equity": 1291768000, "shares_outstanding": 125224000, "goodwill_and_intangibles": 891085000 }, "cash_flow": { "operating_cash_flow": 52213000, "capital_expenditure": 19433000, "free_cash_flow": 71646000, "dividends_paid": 1055000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267413, "ticker_id": 1722, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82322000", "ebitda": "113319000", "netIncome": "25232000", "grossProfit": "608282000", "depreciation": "None", "totalRevenue": "608282000", "costOfRevenue": "464038000", "interestIncome": "4007000", "incomeBeforeTax": "30524000", "interestExpense": "53211000", "operatingIncome": "83760000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5363000", "reportedCurrency": "USD", "netInterestIncome": "-49204000", "nonInterestIncome": "None", "operatingExpenses": "524522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30997000", "sellingGeneralAndAdministrative": "51584000", "netIncomeFromContinuingOperations": "25161000" }, "balance": { "goodwill": "755199000", "inventory": "1", "commonStock": "1303000", "currentDebt": "None", "investments": "None", "totalAssets": "3696406000", "longTermDebt": "1725502000", "shortTermDebt": "80522000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "135886000", "reportedCurrency": "USD", "retainedEarnings": "103089000", "totalLiabilities": "2406092000", "otherCurrentAssets": "44511000", "totalCurrentAssets": "528505000", "currentLongTermDebt": "55882000", "longTermInvestments": "None", "shortTermInvestments": "135968000", "currentNetReceivables": "390023000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3167901000", "currentAccountsPayable": "65655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1888138000", "totalShareholderEquity": "1291768000", "capitalLeaseObligations": "106754000", "otherCurrentLiabilities": "228115000", "totalCurrentLiabilities": "437464000", "otherNonCurrentLiabilities": "83643000", "totalNonCurrentLiabilities": "1968628000", "cashAndShortTermInvestments": "93971000", "commonStockSharesOutstanding": "125224000", "intangibleAssetsExcludingGoodwill": "135886000", "cashAndCashEquivalentsAtCarryingValue": "93971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27616000", "profitLoss": "None", "dividendPayout": "1055000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "35726000", "operatingCashflow": "52213000", "capitalExpenditures": "19433000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79234000", "cashflowFromInvestment": "-22156000", "stockBasedCompensation": "3013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1055000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 608282000, "cost_of_revenue": 464038000, "gross_profit": 608282000, "research_and_development": null, "selling_general_admin": 51584000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82322000, "depreciation_amortisation": 30997000, "ebitda": 113319000, "interest_expense": 53211000, "interest_income": null, "other_non_operating": null, "pretax_income": 30524000, "tax_provision": 5363000, "effective_tax_rate": null, "net_income": 25232000, "net_income_continuing_ops": 25161000, "net_income_to_common": 25232000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93971000, "short_term_investments": 135968000, "net_receivables": 390023000, "inventory": 1, "other_current_assets": null, "total_current_assets": 528505000, "net_ppe": null, "goodwill": 755199000, "intangible_assets": 135886000, "goodwill_and_intangibles": 891085000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3167901000, "total_assets": 3696406000, "short_term_debt": 80522000, "accounts_payable": 65655000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 437464000, "long_term_debt": 1725502000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1968628000, "total_liabilities": 2406092000, "total_debt": 1806024000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 103089000, "total_equity": 1291768000, "shares_outstanding": 125224000, "operating_cash_flow": 52213000, "stock_based_compensation": 3013000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19433000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22156000, "dividends_paid": 1055000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79234000, "free_cash_flow": 71646000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82322000", "ebitda": "113319000", "netIncome": "25232000", "grossProfit": "608282000", "depreciation": "None", "totalRevenue": "608282000", "costOfRevenue": "464038000", "interestIncome": "4007000", "incomeBeforeTax": "30524000", "interestExpense": "53211000", "operatingIncome": "83760000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5363000", "reportedCurrency": "USD", "netInterestIncome": "-49204000", "nonInterestIncome": "None", "operatingExpenses": "524522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30997000", "sellingGeneralAndAdministrative": "51584000", "netIncomeFromContinuingOperations": "25161000" }, "balance": { "goodwill": "755199000", "inventory": "1", "commonStock": "1303000", "currentDebt": "None", "investments": "None", "totalAssets": "3696406000", "longTermDebt": "1725502000", "shortTermDebt": "80522000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "135886000", "reportedCurrency": "USD", "retainedEarnings": "103089000", "totalLiabilities": "2406092000", "otherCurrentAssets": "44511000", "totalCurrentAssets": "528505000", "currentLongTermDebt": "55882000", "longTermInvestments": "None", "shortTermInvestments": "135968000", "currentNetReceivables": "390023000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3167901000", "currentAccountsPayable": "65655000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1888138000", "totalShareholderEquity": "1291768000", "capitalLeaseObligations": "106754000", "otherCurrentLiabilities": "228115000", "totalCurrentLiabilities": "437464000", "otherNonCurrentLiabilities": "83643000", "totalNonCurrentLiabilities": "1968628000", "cashAndShortTermInvestments": "93971000", "commonStockSharesOutstanding": "125224000", "intangibleAssetsExcludingGoodwill": "135886000", "cashAndCashEquivalentsAtCarryingValue": "93971000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27616000", "profitLoss": "None", "dividendPayout": "1055000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "35726000", "operatingCashflow": "52213000", "capitalExpenditures": "19433000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79234000", "cashflowFromInvestment": "-22156000", "stockBasedCompensation": "3013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1055000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30996000", "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": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "income_statement": { "revenue": 602785000, "cost_of_revenue": 471840000, "gross_profit": 602785000, "ebit": 86092000, "ebitda": 117265000, "pretax_income": 31024000, "tax_provision": 6521000, "net_income": 24519000, "net_income_to_common": 24519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141020000, "total_current_assets": 538659000, "total_assets": 3724383000, "short_term_debt": 87813000, "long_term_debt": 1789273000, "total_debt": 1877086000, "total_liabilities": 2465834000, "total_equity": 1259903000, "shares_outstanding": 123433000, "goodwill_and_intangibles": 893449000 }, "cash_flow": { "operating_cash_flow": 119770000, "capital_expenditure": 21955000, "free_cash_flow": 141725000, "dividends_paid": 44000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267415, "ticker_id": 1722, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86092000", "ebitda": "117265000", "netIncome": "24519000", "grossProfit": "602785000", "depreciation": "None", "totalRevenue": "602785000", "costOfRevenue": "471840000", "interestIncome": "1320000", "incomeBeforeTax": "31024000", "interestExpense": "55777000", "operatingIncome": "83589000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6521000", "reportedCurrency": "USD", "netInterestIncome": "-54457000", "nonInterestIncome": "None", "operatingExpenses": "519196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "471840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31173000", "sellingGeneralAndAdministrative": "47356000", "netIncomeFromContinuingOperations": "24503000" }, "balance": { "goodwill": "755178000", "inventory": "None", "commonStock": "1303000", "currentDebt": "None", "investments": "None", "totalAssets": "3724383000", "longTermDebt": "1789273000", "shortTermDebt": "87813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "138271000", "reportedCurrency": "USD", "retainedEarnings": "77857000", "totalLiabilities": "2465834000", "otherCurrentAssets": "41138000", "totalCurrentAssets": "538659000", "currentLongTermDebt": "63307000", "longTermInvestments": "None", "shortTermInvestments": "130729000", "currentNetReceivables": "356501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3185724000", "currentAccountsPayable": "66758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2058076000", "shortLongTermDebtTotal": "1964675000", "totalShareholderEquity": "1259903000", "capitalLeaseObligations": "112095000", "otherCurrentLiabilities": "278755000", "totalCurrentLiabilities": "433326000", "otherNonCurrentLiabilities": "79797000", "totalNonCurrentLiabilities": "2032508000", "cashAndShortTermInvestments": "141020000", "commonStockSharesOutstanding": "123433000", "intangibleAssetsExcludingGoodwill": "138271000", "cashAndCashEquivalentsAtCarryingValue": "141020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20360000", "profitLoss": "None", "dividendPayout": "44000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-46363000", "operatingCashflow": "119770000", "capitalExpenditures": "21955000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25221000", "cashflowFromInvestment": "-6088000", "stockBasedCompensation": "3117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31173000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 602785000, "cost_of_revenue": 471840000, "gross_profit": 602785000, "research_and_development": null, "selling_general_admin": 47356000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86092000, "depreciation_amortisation": 31173000, "ebitda": 117265000, "interest_expense": 55777000, "interest_income": null, "other_non_operating": null, "pretax_income": 31024000, "tax_provision": 6521000, "effective_tax_rate": null, "net_income": 24519000, "net_income_continuing_ops": 24503000, "net_income_to_common": 24519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141020000, "short_term_investments": 130729000, "net_receivables": 356501000, "inventory": null, "other_current_assets": null, "total_current_assets": 538659000, "net_ppe": null, "goodwill": 755178000, "intangible_assets": 138271000, "goodwill_and_intangibles": 893449000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3185724000, "total_assets": 3724383000, "short_term_debt": 87813000, "accounts_payable": 66758000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 433326000, "long_term_debt": 1789273000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2032508000, "total_liabilities": 2465834000, "total_debt": 1877086000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 77857000, "total_equity": 1259903000, "shares_outstanding": 123433000, "operating_cash_flow": 119770000, "stock_based_compensation": 3117000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21955000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6088000, "dividends_paid": 44000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25221000, "free_cash_flow": 141725000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86092000", "ebitda": "117265000", "netIncome": "24519000", "grossProfit": "602785000", "depreciation": "None", "totalRevenue": "602785000", "costOfRevenue": "471840000", "interestIncome": "1320000", "incomeBeforeTax": "31024000", "interestExpense": "55777000", "operatingIncome": "83589000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6521000", "reportedCurrency": "USD", "netInterestIncome": "-54457000", "nonInterestIncome": "None", "operatingExpenses": "519196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "471840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31173000", "sellingGeneralAndAdministrative": "47356000", "netIncomeFromContinuingOperations": "24503000" }, "balance": { "goodwill": "755178000", "inventory": "None", "commonStock": "1303000", "currentDebt": "None", "investments": "None", "totalAssets": "3724383000", "longTermDebt": "1789273000", "shortTermDebt": "87813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "138271000", "reportedCurrency": "USD", "retainedEarnings": "77857000", "totalLiabilities": "2465834000", "otherCurrentAssets": "41138000", "totalCurrentAssets": "538659000", "currentLongTermDebt": "63307000", "longTermInvestments": "None", "shortTermInvestments": "130729000", "currentNetReceivables": "356501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3185724000", "currentAccountsPayable": "66758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2058076000", "shortLongTermDebtTotal": "1964675000", "totalShareholderEquity": "1259903000", "capitalLeaseObligations": "112095000", "otherCurrentLiabilities": "278755000", "totalCurrentLiabilities": "433326000", "otherNonCurrentLiabilities": "79797000", "totalNonCurrentLiabilities": "2032508000", "cashAndShortTermInvestments": "141020000", "commonStockSharesOutstanding": "123433000", "intangibleAssetsExcludingGoodwill": "138271000", "cashAndCashEquivalentsAtCarryingValue": "141020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20360000", "profitLoss": "None", "dividendPayout": "44000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-46363000", "operatingCashflow": "119770000", "capitalExpenditures": "21955000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25221000", "cashflowFromInvestment": "-6088000", "stockBasedCompensation": "3117000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31173000", "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": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "income_statement": { "revenue": 593891000, "cost_of_revenue": 459819000, "gross_profit": 593891000, "ebit": 94234000, "ebitda": 125925000, "pretax_income": 40678000, "tax_provision": 11153000, "net_income": 29571000, "net_income_to_common": 29571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48716000, "total_current_assets": 451976000, "total_assets": 3671889000, "short_term_debt": 53161000, "long_term_debt": 1845649000, "total_debt": 1898810000, "total_liabilities": 2439518000, "total_equity": 1233710000, "shares_outstanding": 123278000, "goodwill_and_intangibles": 896160000 }, "cash_flow": { "operating_cash_flow": 18210000, "capital_expenditure": 17847000, "free_cash_flow": 36057000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267416, "ticker_id": 1722, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:42.586914+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94234000", "ebitda": "125925000", "netIncome": "29571000", "grossProfit": "593891000", "depreciation": "None", "totalRevenue": "593891000", "costOfRevenue": "459819000", "interestIncome": "1297000", "incomeBeforeTax": "40678000", "interestExpense": "55046000", "operatingIncome": "92380000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "11153000", "reportedCurrency": "USD", "netInterestIncome": "-53749000", "nonInterestIncome": "None", "operatingExpenses": "501511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "459819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31691000", "sellingGeneralAndAdministrative": "41692000", "netIncomeFromContinuingOperations": "29525000" }, "balance": { "goodwill": "755189000", "inventory": "1", "commonStock": "1303000", "currentDebt": "None", "investments": "None", "totalAssets": "3671889000", "longTermDebt": "1845649000", "shortTermDebt": "53161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "140971000", "reportedCurrency": "USD", "retainedEarnings": "53338000", "totalLiabilities": "2439518000", "otherCurrentAssets": "52299000", "totalCurrentAssets": "451976000", "currentLongTermDebt": "29377000", "longTermInvestments": "None", "shortTermInvestments": "136497000", "currentNetReceivables": "350961000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3219913000", "currentAccountsPayable": "73076000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2072855000", "shortLongTermDebtTotal": "1989859000", "totalShareholderEquity": "1233710000", "capitalLeaseObligations": "114833000", "otherCurrentLiabilities": "220971000", "totalCurrentLiabilities": "347208000", "otherNonCurrentLiabilities": "79763000", "totalNonCurrentLiabilities": "2092310000", "cashAndShortTermInvestments": "48716000", "commonStockSharesOutstanding": "123278000", "intangibleAssetsExcludingGoodwill": "140971000", "cashAndCashEquivalentsAtCarryingValue": "48716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24555000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "10637000", "operatingCashflow": "18210000", "capitalExpenditures": "17847000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57750000", "cashflowFromInvestment": "-17164000", "stockBasedCompensation": "3357000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5911000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31691000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 593891000, "cost_of_revenue": 459819000, "gross_profit": 593891000, "research_and_development": null, "selling_general_admin": 41692000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94234000, "depreciation_amortisation": 31691000, "ebitda": 125925000, "interest_expense": 55046000, "interest_income": null, "other_non_operating": null, "pretax_income": 40678000, "tax_provision": 11153000, "effective_tax_rate": null, "net_income": 29571000, "net_income_continuing_ops": 29525000, "net_income_to_common": 29571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48716000, "short_term_investments": 136497000, "net_receivables": 350961000, "inventory": 1, "other_current_assets": null, "total_current_assets": 451976000, "net_ppe": null, "goodwill": 755189000, "intangible_assets": 140971000, "goodwill_and_intangibles": 896160000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3219913000, "total_assets": 3671889000, "short_term_debt": 53161000, "accounts_payable": 73076000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 347208000, "long_term_debt": 1845649000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2092310000, "total_liabilities": 2439518000, "total_debt": 1898810000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 53338000, "total_equity": 1233710000, "shares_outstanding": 123278000, "operating_cash_flow": 18210000, "stock_based_compensation": 3357000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17847000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17164000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57750000, "free_cash_flow": 36057000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94234000", "ebitda": "125925000", "netIncome": "29571000", "grossProfit": "593891000", "depreciation": "None", "totalRevenue": "593891000", "costOfRevenue": "459819000", "interestIncome": "1297000", "incomeBeforeTax": "40678000", "interestExpense": "55046000", "operatingIncome": "92380000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "11153000", "reportedCurrency": "USD", "netInterestIncome": "-53749000", "nonInterestIncome": "None", "operatingExpenses": "501511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "459819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31691000", "sellingGeneralAndAdministrative": "41692000", "netIncomeFromContinuingOperations": "29525000" }, "balance": { "goodwill": "755189000", "inventory": "1", "commonStock": "1303000", "currentDebt": "None", "investments": "None", "totalAssets": "3671889000", "longTermDebt": "1845649000", "shortTermDebt": "53161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "140971000", "reportedCurrency": "USD", "retainedEarnings": "53338000", "totalLiabilities": "2439518000", "otherCurrentAssets": "52299000", "totalCurrentAssets": "451976000", "currentLongTermDebt": "29377000", "longTermInvestments": "None", "shortTermInvestments": "136497000", "currentNetReceivables": "350961000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3219913000", "currentAccountsPayable": "73076000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2072855000", "shortLongTermDebtTotal": "1989859000", "totalShareholderEquity": "1233710000", "capitalLeaseObligations": "114833000", "otherCurrentLiabilities": "220971000", "totalCurrentLiabilities": "347208000", "otherNonCurrentLiabilities": "79763000", "totalNonCurrentLiabilities": "2092310000", "cashAndShortTermInvestments": "48716000", "commonStockSharesOutstanding": "123278000", "intangibleAssetsExcludingGoodwill": "140971000", "cashAndCashEquivalentsAtCarryingValue": "48716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24555000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "10637000", "operatingCashflow": "18210000", "capitalExpenditures": "17847000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57750000", "cashflowFromInvestment": "-17164000", "stockBasedCompensation": "3357000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5911000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31691000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }