{ "ticker": { "uuid": "aac83979-61d8-42c9-bca6-8331d94d204c", "symbol": "SVC", "name": "Service Properties Trust", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Hotel & Motel", "page_url": "https://sharemaestro.com/factors/ticker/aac83979-61d8-42c9-bca6-8331d94d204c/", "api_url": "https://sharemaestro.com/factors/api/tickers/aac83979-61d8-42c9-bca6-8331d94d204c/" }, "ticker_metadata": { "id": 8430, "uuid": "aac83979-61d8-42c9-bca6-8331d94d204c", "symbol": "SVC", "name": "Service Properties Trust", "asset_type": "equity", "market_cap": 1158500000, "stock_exchange_id": 2, "industry": "Reit - Hotel & Motel", "sector": "Real Estate", "description": "Service Properties Trust is a real estate investment trust, or REIT, that owns a diverse portfolio of hotel and net-leasing services and need-based retail properties in the United States and in Puerto Rico and Canada with 149 different brands across 23 industries. The company is headquartered in Newton, Massachusetts.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "aac83979-61d8-42c9-bca6-8331d94d204c", "symbol": "SVC", "name": "Service Properties Trust", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Hotel & Motel", "page_url": "https://sharemaestro.com/factors/ticker/aac83979-61d8-42c9-bca6-8331d94d204c/", "api_url": "https://sharemaestro.com/factors/api/tickers/aac83979-61d8-42c9-bca6-8331d94d204c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.46, "value": 0.82, "quality": 0.14, "momentum": 0.08, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 1.57, "market_cap": 261240150, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0798, "shareholder_yield": 0.0256, "roe": -0.4801, "piotroski_f_score": 5, "momentum_12_1": -0.2883, "volatility_252d": 0.6297 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:32.442611+00:00", "batch_id": "" }, "size": { "price_close": 1.57, "market_cap": 261240150, "market_cap_usd": 261240150, "enterprise_value": 5331713150, "shares_outstanding": 166395000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.5291, "ptbv_ratio": 0.6583, "ps_ratio": 0.15, "pcf_ratio": 2.268, "pfcf_ratio": 0.9266, "ev_ebitda": 12.5296, "ev_ebit": 43.0595, "ev_sales": 3.0609, "ev_fcf": 18.9121, "earnings_yield": null, "fcf_yield": 0.0529, "price_to_sales": 0.15, "price_to_book": 0.5291, "price_to_cashflow": 2.268, "ebitda_to_ev": 0.0798, "sales_yield": 0.3267 }, "yield": { "dividend_yield": 0.0256, "buyback_yield": 0, "shareholder_yield": 0.0256, "debt_paydown_yield": null, "total_yield": 0.0256 }, "quality": { "gross_margin": 0.2323, "operating_margin": 0.0711, "net_margin": -0.1361, "ebitda_margin": 0.2443, "fcf_margin": 0.1618, "roe": -0.4801, "roa": -0.039, "roic": 0.0167, "roc_greenblatt": null, "asset_turnover": 0.2864, "cash_conversion": -1.1892, "accruals_ratio": -0.0579, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": -0.5529, "earnings_stability_5y": 0.6872, "revenue_stability_5y": 0.1858, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0665, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 11.3176, "net_debt_to_ebitda": 11.9157, "debt_to_assets": 0.8369, "interest_coverage": 0.3258, "current_ratio": 6.4356, "quick_ratio": 6.4356, "net_debt": 5070473000, "local_beta": 0.0023, "volatility_252d": 0.6297, "volatility_60d": 1.3443, "max_drawdown_12m": -0.5802, "risk_adjusted_momentum": -0.4578 }, "growth": { "revenue_growth_1y": -0.0812, "revenue_growth_3y_cagr": -0.0087, "revenue_growth_5y_cagr": 0.0748, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2716, "book_value_growth_1y": -0.2443, "revenue_growth": -0.0812, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0427, "price_return_3m": -0.2849, "price_return_6m": -0.1225, "price_return_9m": -0.4461, "price_return_12m": -0.3187, "price_return_12m_ex1m": -0.2883, "momentum_6m": -0.1225, "momentum_12m": -0.3187, "momentum_12_1": -0.2883, "distance_from_52w_high": -0.4735, "distance_from_52w_low": 0.2542, "relative_strength": -0.4766 }, "raw_ttm": { "revenue_ttm": 1741875000, "gross_profit_ttm": 404692000, "ebit_ttm": 123822000, "ebitda_ttm": 425528000, "net_income_ttm": -237064000, "eps_diluted_ttm": -1.4247, "operating_cash_flow_ttm": 115186000, "capital_expenditure_ttm": 166735000, "fcf_ttm": 281921000, "dividends_paid_ttm": 6698000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 380079000, "cash_and_equivalents": 19294000, "total_current_assets": 19294000, "total_current_liabilities": 2998000, "net_ppe": null, "total_assets": 6081625000, "total_debt": 5089767000, "total_equity": 493736000, "net_working_capital": 0, "book_value_per_share": 2.9673, "retained_earnings": -4073855000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 396822000, "tangible_book_per_share": 2.3848 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 8, "rank_ps": 4, "rank_pcf": 7, "rank_ev_ebitda": 54, "rank_ev_ebit": 90, "rank_earnings_yield": 50, "rank_fcf_yield": 66, "rank_dividend_yield": 30, "rank_shareholder_yield": 30, "rank_total_yield": 31, "rank_roe": 91, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 79, "rank_fcf_margin": 56, "rank_piotroski": 47, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 88 }, "composites": { "value_composite": 18, "quality_composite": 86, "momentum_composite": 92, "growth_composite": 84, "yield_composite": 21, "svqf_composite": 70, "vc1_composite": 8, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 71, "overall_composite": 54, "quality_value_composite": 0.3388, "os_score": 0.46, "value_percentile": 0.82, "quality_percentile": 0.14, "momentum_percentile": 0.08, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 71, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2718, "ticker_id": 8430, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:32.442611+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.57, "market_cap": 261240150, "market_cap_usd": 261240150, "enterprise_value": 5331713150, "shares_outstanding": 166395000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.52910898, "ptbv_ratio": 0.65833081, "ps_ratio": 0.1499764, "pcf_ratio": 2.26798526, "pfcf_ratio": 0.9266431, "ev_ebitda": 12.52964118, "ev_ebit": 43.05949791, "ev_sales": 3.06090457, "ev_fcf": 18.91208229, "earnings_yield": null, "fcf_yield": 0.05287625, "dividend_yield": 0.02563924, "buyback_yield": 0, "shareholder_yield": 0.02563924, "debt_paydown_yield": null, "total_yield": 0.02563924, "gross_margin": 0.23233125, "operating_margin": 0.07108547, "net_margin": -0.13609702, "ebitda_margin": 0.24429307, "fcf_margin": 0.16184916, "roe": -0.48014323, "roa": -0.03898037, "roic": 0.01668997, "roc_greenblatt": null, "asset_turnover": 0.28641605, "cash_conversion": -1.18921895, "accruals_ratio": -0.05792037, "sbc_to_revenue": null, "debt_to_equity": 11.31756445, "net_debt_to_ebitda": 11.91572117, "debt_to_assets": 0.83690905, "interest_coverage": 0.32577964, "current_ratio": 6.43562375, "quick_ratio": 6.43562375, "net_debt": 5070473000, "revenue_growth_1y": -0.08122026, "revenue_growth_3y_cagr": -0.00869458, "revenue_growth_5y_cagr": 0.07481082, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.27155961, "book_value_growth_1y": -0.24432714, "piotroski_f_score": 5, "altman_z_score": -0.55293782, "earnings_stability_5y": 0.687195, "revenue_stability_5y": 0.185812, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04268293, "price_return_3m": -0.2849335, "price_return_6m": -0.12251285, "price_return_9m": -0.44612997, "price_return_12m": -0.3186651, "price_return_12m_ex1m": -0.28828712, "distance_from_52w_high": -0.47354302, "distance_from_52w_low": 0.25419396, "relative_strength": -0.47660615, "local_beta": 0.0023, "volatility_252d": 0.629724, "volatility_60d": 1.344305, "max_drawdown_12m": -0.58024277, "revenue_ttm": 1741875000, "gross_profit_ttm": 404692000, "ebit_ttm": 123822000, "ebitda_ttm": 425528000, "net_income_ttm": -237064000, "eps_diluted_ttm": -1.42470627, "operating_cash_flow_ttm": 115186000, "capital_expenditure_ttm": 166735000, "fcf_ttm": 281921000, "dividends_paid_ttm": 6698000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 380079000, "cash_and_equivalents": 19294000, "total_current_assets": 19294000, "total_current_liabilities": 2998000, "net_ppe": null, "total_assets": 6081625000, "total_debt": 5089767000, "total_equity": 493736000, "net_working_capital": 0, "book_value_per_share": 2.96725262, "retained_earnings": -4073855000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 396822000, "tangible_book_per_share": 2.38481926, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 8, "rank_ps": 4, "rank_pcf": 7, "rank_ev_ebitda": 54, "rank_ev_ebit": 90, "rank_earnings_yield": 50, "rank_fcf_yield": 66, "rank_dividend_yield": 30, "rank_shareholder_yield": 30, "rank_total_yield": 31, "rank_roe": 91, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 79, "rank_fcf_margin": 56, "rank_piotroski": 47, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 88, "value_composite": 18, "quality_composite": 86, "momentum_composite": 92, "growth_composite": 84, "yield_composite": 21, "svqf_composite": 70, "vc1_composite": 8, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 71, "overall_composite": 54, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.57, "os": 0.46, "value": 0.82, "quality": 0.14, "momentum": 0.08, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0256, "roe": -0.4801, "momentum_12_1": -0.2883, "complete_fields": { "id": 2718, "ticker_id": 8430, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:32.442611+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.57, "market_cap": 261240150, "market_cap_usd": 261240150, "enterprise_value": 5331713150, "shares_outstanding": 166395000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.52910898, "ptbv_ratio": 0.65833081, "ps_ratio": 0.1499764, "pcf_ratio": 2.26798526, "pfcf_ratio": 0.9266431, "ev_ebitda": 12.52964118, "ev_ebit": 43.05949791, "ev_sales": 3.06090457, "ev_fcf": 18.91208229, "earnings_yield": null, "fcf_yield": 0.05287625, "dividend_yield": 0.02563924, "buyback_yield": 0, "shareholder_yield": 0.02563924, "debt_paydown_yield": null, "total_yield": 0.02563924, "gross_margin": 0.23233125, "operating_margin": 0.07108547, "net_margin": -0.13609702, "ebitda_margin": 0.24429307, "fcf_margin": 0.16184916, "roe": -0.48014323, "roa": -0.03898037, "roic": 0.01668997, "roc_greenblatt": null, "asset_turnover": 0.28641605, "cash_conversion": -1.18921895, "accruals_ratio": -0.05792037, "sbc_to_revenue": null, "debt_to_equity": 11.31756445, "net_debt_to_ebitda": 11.91572117, "debt_to_assets": 0.83690905, "interest_coverage": 0.32577964, "current_ratio": 6.43562375, "quick_ratio": 6.43562375, "net_debt": 5070473000, "revenue_growth_1y": -0.08122026, "revenue_growth_3y_cagr": -0.00869458, "revenue_growth_5y_cagr": 0.07481082, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.27155961, "book_value_growth_1y": -0.24432714, "piotroski_f_score": 5, "altman_z_score": -0.55293782, "earnings_stability_5y": 0.687195, "revenue_stability_5y": 0.185812, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04268293, "price_return_3m": -0.2849335, "price_return_6m": -0.12251285, "price_return_9m": -0.44612997, "price_return_12m": -0.3186651, "price_return_12m_ex1m": -0.28828712, "distance_from_52w_high": -0.47354302, "distance_from_52w_low": 0.25419396, "relative_strength": -0.47660615, "local_beta": 0.0023, "volatility_252d": 0.629724, "volatility_60d": 1.344305, "max_drawdown_12m": -0.58024277, "revenue_ttm": 1741875000, "gross_profit_ttm": 404692000, "ebit_ttm": 123822000, "ebitda_ttm": 425528000, "net_income_ttm": -237064000, "eps_diluted_ttm": -1.42470627, "operating_cash_flow_ttm": 115186000, "capital_expenditure_ttm": 166735000, "fcf_ttm": 281921000, "dividends_paid_ttm": 6698000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 380079000, "cash_and_equivalents": 19294000, "total_current_assets": 19294000, "total_current_liabilities": 2998000, "net_ppe": null, "total_assets": 6081625000, "total_debt": 5089767000, "total_equity": 493736000, "net_working_capital": 0, "book_value_per_share": 2.96725262, "retained_earnings": -4073855000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 396822000, "tangible_book_per_share": 2.38481926, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 8, "rank_ps": 4, "rank_pcf": 7, "rank_ev_ebitda": 54, "rank_ev_ebit": 90, "rank_earnings_yield": 50, "rank_fcf_yield": 66, "rank_dividend_yield": 30, "rank_shareholder_yield": 30, "rank_total_yield": 31, "rank_roe": 91, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 79, "rank_fcf_margin": 56, "rank_piotroski": 47, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 88, "value_composite": 18, "quality_composite": 86, "momentum_composite": 92, "growth_composite": 84, "yield_composite": 21, "svqf_composite": 70, "vc1_composite": 8, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 71, "overall_composite": 54, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 90, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "income_statement": { "revenue": 1814838000, "cost_of_revenue": 1248139000, "gross_profit": 566699000, "ebit": 158464000, "ebitda": 473427000, "pretax_income": -213038000, "tax_provision": -10717000, "net_income": -202321000, "net_income_to_common": -202321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 346813000, "total_current_assets": 346813000, "total_assets": 6491580000, "short_term_debt": 16428999, "long_term_debt": 5334428000, "total_debt": 5350856999, "total_liabilities": 5845456000, "total_equity": 646124000, "shares_outstanding": 165951000, "goodwill_and_intangibles": 100044000 }, "cash_flow": { "operating_cash_flow": 117808000, "capital_expenditure": 0, "free_cash_flow": 117808000, "dividends_paid": 6683000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178700, "ticker_id": 8430, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "158464000", "ebitda": "473427000", "netIncome": "-202321000", "grossProfit": "566699000", "depreciation": "None", "totalRevenue": "1814838000", "costOfRevenue": "1248139000", "interestIncome": "8998000", "incomeBeforeTax": "-213038000", "interestExpense": "367277000", "operatingIncome": "211069000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10717000", "reportedCurrency": "USD", "netInterestIncome": "-404616000", "nonInterestIncome": "None", "operatingExpenses": "355630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1248139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314963000", "sellingGeneralAndAdministrative": "40667000", "netIncomeFromContinuingOperations": "-202321000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1681000", "currentDebt": "None", "investments": "None", "totalAssets": "6491580000", "longTermDebt": "5334428000", "shortTermDebt": "16428999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "100044000", "reportedCurrency": "USD", "retainedEarnings": "-3920996000", "totalLiabilities": "5845456000", "otherCurrentAssets": "-241000", "totalCurrentAssets": "346813000", "currentLongTermDebt": "None", "longTermInvestments": "111796000", "shortTermInvestments": "None", "currentNetReceivables": "241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100044000", "currentAccountsPayable": "458908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5482060999", "totalShareholderEquity": "646124000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-458908000", "totalCurrentLiabilities": "16428999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5845456000", "cashAndShortTermInvestments": "346813000", "commonStockSharesOutstanding": "165951000", "intangibleAssetsExcludingGoodwill": "100044000", "cashAndCashEquivalentsAtCarryingValue": "346813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-202321000", "profitLoss": "None", "dividendPayout": "6683000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "117808000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-431818000", "cashflowFromInvestment": "528712000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6683000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-660000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314963000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1814838000, "cost_of_revenue": 1248139000, "gross_profit": 566699000, "research_and_development": null, "selling_general_admin": 40667000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 158464000, "depreciation_amortisation": 314963000, "ebitda": 473427000, "interest_expense": 367277000, "interest_income": null, "other_non_operating": null, "pretax_income": -213038000, "tax_provision": -10717000, "effective_tax_rate": null, "net_income": -202321000, "net_income_continuing_ops": -202321000, "net_income_to_common": -202321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 346813000, "short_term_investments": null, "net_receivables": 241000, "inventory": null, "other_current_assets": null, "total_current_assets": 346813000, "net_ppe": null, "goodwill": null, "intangible_assets": 100044000, "goodwill_and_intangibles": 100044000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 100044000, "total_assets": 6491580000, "short_term_debt": 16428999, "accounts_payable": 458908000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16428999, "long_term_debt": 5334428000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5845456000, "total_liabilities": 5845456000, "total_debt": 5350856999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3920996000, "total_equity": 646124000, "shares_outstanding": 165951000, "operating_cash_flow": 117808000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 528712000, "dividends_paid": 6683000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -431818000, "free_cash_flow": 117808000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "158464000", "ebitda": "473427000", "netIncome": "-202321000", "grossProfit": "566699000", "depreciation": "None", "totalRevenue": "1814838000", "costOfRevenue": "1248139000", "interestIncome": "8998000", "incomeBeforeTax": "-213038000", "interestExpense": "367277000", "operatingIncome": "211069000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10717000", "reportedCurrency": "USD", "netInterestIncome": "-404616000", "nonInterestIncome": "None", "operatingExpenses": "355630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1248139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314963000", "sellingGeneralAndAdministrative": "40667000", "netIncomeFromContinuingOperations": "-202321000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1681000", "currentDebt": "None", "investments": "None", "totalAssets": "6491580000", "longTermDebt": "5334428000", "shortTermDebt": "16428999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "100044000", "reportedCurrency": "USD", "retainedEarnings": "-3920996000", "totalLiabilities": "5845456000", "otherCurrentAssets": "-241000", "totalCurrentAssets": "346813000", "currentLongTermDebt": "None", "longTermInvestments": "111796000", "shortTermInvestments": "None", "currentNetReceivables": "241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100044000", "currentAccountsPayable": "458908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5482060999", "totalShareholderEquity": "646124000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-458908000", "totalCurrentLiabilities": "16428999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5845456000", "cashAndShortTermInvestments": "346813000", "commonStockSharesOutstanding": "165951000", "intangibleAssetsExcludingGoodwill": "100044000", "cashAndCashEquivalentsAtCarryingValue": "346813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-202321000", "profitLoss": "None", "dividendPayout": "6683000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "117808000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-431818000", "cashflowFromInvestment": "528712000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6683000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-660000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314963000", "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": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "income_statement": { "revenue": 1896928000, "cost_of_revenue": 1293970000, "gross_profit": 602958000, "ebit": 90840000, "ebitda": 462626000, "pretax_income": -274124000, "tax_provision": 1402000, "net_income": -275526000, "net_income_to_common": -275526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143482000, "total_current_assets": 204398000, "total_assets": 7119558000, "short_term_debt": 150000000, "long_term_debt": 5560703000, "total_debt": 5710703000, "total_liabilities": 6267685000, "total_equity": 851873000, "shares_outstanding": 165338000, "goodwill_and_intangibles": 107956000 }, "cash_flow": { "operating_cash_flow": 139391000, "capital_expenditure": 0, "free_cash_flow": 139391000, "dividends_paid": 101150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178705, "ticker_id": 8430, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90840000", "ebitda": "462626000", "netIncome": "-275526000", "grossProfit": "602958000", "depreciation": "None", "totalRevenue": "1896928000", "costOfRevenue": "1293970000", "interestIncome": "4052000", "incomeBeforeTax": "-274124000", "interestExpense": "352665000", "operatingIncome": "190933000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1402000", "reportedCurrency": "USD", "netInterestIncome": "-379740000", "nonInterestIncome": "None", "operatingExpenses": "412025000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1293970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "371786000", "sellingGeneralAndAdministrative": "40239000", "netIncomeFromContinuingOperations": "-275526000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1666000", "currentDebt": "None", "investments": "None", "totalAssets": "7119558000", "longTermDebt": "5560703000", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "107956000", "reportedCurrency": "USD", "retainedEarnings": "-3711992000", "totalLiabilities": "6267685000", "otherCurrentAssets": "57005000", "totalCurrentAssets": "204398000", "currentLongTermDebt": "150000000", "longTermInvestments": "115818000", "shortTermInvestments": "None", "currentNetReceivables": "3911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6915160000", "currentAccountsPayable": "532864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5710703000", "totalShareholderEquity": "851873000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24118000", "totalCurrentLiabilities": "706982000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5560703000", "cashAndShortTermInvestments": "143482000", "commonStockSharesOutstanding": "165338000", "intangibleAssetsExcludingGoodwill": "107956000", "cashAndCashEquivalentsAtCarryingValue": "143482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-275526000", "profitLoss": "None", "dividendPayout": "101150000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "139391000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43024000", "cashflowFromInvestment": "-222859000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "101150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-751000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "371786000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1896928000, "cost_of_revenue": 1293970000, "gross_profit": 602958000, "research_and_development": null, "selling_general_admin": 40239000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90840000, "depreciation_amortisation": 371786000, "ebitda": 462626000, "interest_expense": 352665000, "interest_income": null, "other_non_operating": null, "pretax_income": -274124000, "tax_provision": 1402000, "effective_tax_rate": null, "net_income": -275526000, "net_income_continuing_ops": -275526000, "net_income_to_common": -275526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143482000, "short_term_investments": null, "net_receivables": 3911000, "inventory": null, "other_current_assets": null, "total_current_assets": 204398000, "net_ppe": null, "goodwill": null, "intangible_assets": 107956000, "goodwill_and_intangibles": 107956000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6915160000, "total_assets": 7119558000, "short_term_debt": 150000000, "accounts_payable": 532864000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 706982000, "long_term_debt": 5560703000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5560703000, "total_liabilities": 6267685000, "total_debt": 5710703000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3711992000, "total_equity": 851873000, "shares_outstanding": 165338000, "operating_cash_flow": 139391000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -222859000, "dividends_paid": 101150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43024000, "free_cash_flow": 139391000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90840000", "ebitda": "462626000", "netIncome": "-275526000", "grossProfit": "602958000", "depreciation": "None", "totalRevenue": "1896928000", "costOfRevenue": "1293970000", "interestIncome": "4052000", "incomeBeforeTax": "-274124000", "interestExpense": "352665000", "operatingIncome": "190933000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1402000", "reportedCurrency": "USD", "netInterestIncome": "-379740000", "nonInterestIncome": "None", "operatingExpenses": "412025000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1293970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "371786000", "sellingGeneralAndAdministrative": "40239000", "netIncomeFromContinuingOperations": "-275526000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1666000", "currentDebt": "None", "investments": "None", "totalAssets": "7119558000", "longTermDebt": "5560703000", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "107956000", "reportedCurrency": "USD", "retainedEarnings": "-3711992000", "totalLiabilities": "6267685000", "otherCurrentAssets": "57005000", "totalCurrentAssets": "204398000", "currentLongTermDebt": "150000000", "longTermInvestments": "115818000", "shortTermInvestments": "None", "currentNetReceivables": "3911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6915160000", "currentAccountsPayable": "532864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5710703000", "totalShareholderEquity": "851873000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24118000", "totalCurrentLiabilities": "706982000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5560703000", "cashAndShortTermInvestments": "143482000", "commonStockSharesOutstanding": "165338000", "intangibleAssetsExcludingGoodwill": "107956000", "cashAndCashEquivalentsAtCarryingValue": "143482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-275526000", "profitLoss": "None", "dividendPayout": "101150000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "139391000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43024000", "cashflowFromInvestment": "-222859000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "101150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-751000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "371786000", "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": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "income_statement": { "revenue": 1873863000, "cost_of_revenue": 1241569000, "gross_profit": 632294000, "ebit": 280737000, "ebitda": 664797000, "pretax_income": -34277000, "tax_provision": -1498000, "net_income": -32779000, "net_income_to_common": -32779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180119000, "total_current_assets": 271539000, "total_assets": 7356116000, "short_term_debt": 14003000, "long_term_debt": 5520220000, "total_debt": 5534223000, "total_liabilities": 6129983000, "total_equity": 1226133000, "shares_outstanding": 164988000, "goodwill_and_intangibles": 130622000 }, "cash_flow": { "operating_cash_flow": 485549000, "capital_expenditure": 96758000, "free_cash_flow": 582307000, "dividends_paid": 132430000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178710, "ticker_id": 8430, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "280737000", "ebitda": "664797000", "netIncome": "-32779000", "grossProfit": "632294000", "depreciation": "None", "totalRevenue": "1873863000", "costOfRevenue": "1241569000", "interestIncome": "12524000", "incomeBeforeTax": "-34277000", "interestExpense": "336342000", "operatingIncome": "202837000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1498000", "reportedCurrency": "USD", "netInterestIncome": "-311730000", "nonInterestIncome": "None", "operatingExpenses": "429457000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1241569000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "384060000", "sellingGeneralAndAdministrative": "45397000", "netIncomeFromContinuingOperations": "-20865000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1658000", "currentDebt": "None", "investments": "None", "totalAssets": "7356116000", "longTermDebt": "5520220000", "shortTermDebt": "14003000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "130622000", "reportedCurrency": "USD", "retainedEarnings": "-3335316000", "totalLiabilities": "6129983000", "otherCurrentAssets": "28211000", "totalCurrentAssets": "271539000", "currentLongTermDebt": "None", "longTermInvestments": "113304000", "shortTermInvestments": "None", "currentNetReceivables": "63209000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7141410000", "currentAccountsPayable": "380514000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5520220000", "totalShareholderEquity": "1226133000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14749000", "totalCurrentLiabilities": "395263000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5734720000", "cashAndShortTermInvestments": "180119000", "commonStockSharesOutstanding": "164988000", "intangibleAssetsExcludingGoodwill": "130622000", "cashAndCashEquivalentsAtCarryingValue": "180119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32779000", "profitLoss": "None", "dividendPayout": "132430000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "485549000", "capitalExpenditures": "96758000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303562000", "cashflowFromInvestment": "-29577000", "stockBasedCompensation": "3417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "132430000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "384060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1873863000, "cost_of_revenue": 1241569000, "gross_profit": 632294000, "research_and_development": 0.02, "selling_general_admin": 45397000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 280737000, "depreciation_amortisation": 384060000, "ebitda": 664797000, "interest_expense": 336342000, "interest_income": null, "other_non_operating": null, "pretax_income": -34277000, "tax_provision": -1498000, "effective_tax_rate": null, "net_income": -32779000, "net_income_continuing_ops": -20865000, "net_income_to_common": -32779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180119000, "short_term_investments": null, "net_receivables": 63209000, "inventory": 1, "other_current_assets": null, "total_current_assets": 271539000, "net_ppe": null, "goodwill": null, "intangible_assets": 130622000, "goodwill_and_intangibles": 130622000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7141410000, "total_assets": 7356116000, "short_term_debt": 14003000, "accounts_payable": 380514000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 395263000, "long_term_debt": 5520220000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5734720000, "total_liabilities": 6129983000, "total_debt": 5534223000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3335316000, "total_equity": 1226133000, "shares_outstanding": 164988000, "operating_cash_flow": 485549000, "stock_based_compensation": 3417000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96758000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29577000, "dividends_paid": 132430000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -303562000, "free_cash_flow": 582307000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "280737000", "ebitda": "664797000", "netIncome": "-32779000", "grossProfit": "632294000", "depreciation": "None", "totalRevenue": "1873863000", "costOfRevenue": "1241569000", "interestIncome": "12524000", "incomeBeforeTax": "-34277000", "interestExpense": "336342000", "operatingIncome": "202837000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1498000", "reportedCurrency": "USD", "netInterestIncome": "-311730000", "nonInterestIncome": "None", "operatingExpenses": "429457000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1241569000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "384060000", "sellingGeneralAndAdministrative": "45397000", "netIncomeFromContinuingOperations": "-20865000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1658000", "currentDebt": "None", "investments": "None", "totalAssets": "7356116000", "longTermDebt": "5520220000", "shortTermDebt": "14003000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "130622000", "reportedCurrency": "USD", "retainedEarnings": "-3335316000", "totalLiabilities": "6129983000", "otherCurrentAssets": "28211000", "totalCurrentAssets": "271539000", "currentLongTermDebt": "None", "longTermInvestments": "113304000", "shortTermInvestments": "None", "currentNetReceivables": "63209000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7141410000", "currentAccountsPayable": "380514000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5520220000", "totalShareholderEquity": "1226133000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14749000", "totalCurrentLiabilities": "395263000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5734720000", "cashAndShortTermInvestments": "180119000", "commonStockSharesOutstanding": "164988000", "intangibleAssetsExcludingGoodwill": "130622000", "cashAndCashEquivalentsAtCarryingValue": "180119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32779000", "profitLoss": "None", "dividendPayout": "132430000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "485549000", "capitalExpenditures": "96758000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303562000", "cashflowFromInvestment": "-29577000", "stockBasedCompensation": "3417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "132430000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-802000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "384060000", "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": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "income_statement": { "revenue": 1863011000, "cost_of_revenue": 1240533000, "gross_profit": 622478000, "ebit": 186984000, "ebitda": 588092000, "pretax_income": -132580000, "tax_provision": -199000, "net_income": -132381000, "net_income_to_common": -132381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38369000, "total_current_assets": 202358000, "total_assets": 7488191000, "short_term_debt": 500000000, "long_term_debt": 5655530000, "total_debt": 6155530000, "total_liabilities": 6099399000, "total_equity": 1388792000, "shares_outstanding": 164738000, "goodwill_and_intangibles": 252357000 }, "cash_flow": { "operating_cash_flow": 243127000, "capital_expenditure": 50422000, "free_cash_flow": 293549000, "dividends_paid": 38044000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178715, "ticker_id": 8430, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "186984000", "ebitda": "588092000", "netIncome": "-132381000", "grossProfit": "622478000", "depreciation": "None", "totalRevenue": "1863011000", "costOfRevenue": "1240533000", "interestIncome": "3379000", "incomeBeforeTax": "-132580000", "interestExpense": "341795000", "operatingIncome": "176966000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-199000", "reportedCurrency": "USD", "netInterestIncome": "-338416000", "nonInterestIncome": "None", "operatingExpenses": "445512000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1240533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "401108000", "sellingGeneralAndAdministrative": "44404000", "netIncomeFromContinuingOperations": "-132381000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1655000", "currentDebt": "None", "investments": "None", "totalAssets": "7488191000", "longTermDebt": "5655530000", "shortTermDebt": "500000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "252357000", "reportedCurrency": "USD", "retainedEarnings": "-3170107000", "totalLiabilities": "6099399000", "otherCurrentAssets": "128956000", "totalCurrentAssets": "202358000", "currentLongTermDebt": "None", "longTermInvestments": "165672000", "shortTermInvestments": "112617000", "currentNetReceivables": "35033000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7285833000", "currentAccountsPayable": "425960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6768000000", "shortLongTermDebtTotal": "5655530000", "totalShareholderEquity": "1388792000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17909000", "totalCurrentLiabilities": "443869000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5655530000", "cashAndShortTermInvestments": "38369000", "commonStockSharesOutstanding": "164738000", "intangibleAssetsExcludingGoodwill": "252357000", "cashAndCashEquivalentsAtCarryingValue": "38369000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-132381000", "profitLoss": "None", "dividendPayout": "38044000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "243127000", "capitalExpenditures": "50422000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1542378000", "cashflowFromInvestment": "397253000", "stockBasedCompensation": "2775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38044000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-470000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "401108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1863011000, "cost_of_revenue": 1240533000, "gross_profit": 622478000, "research_and_development": 0.07, "selling_general_admin": 44404000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 186984000, "depreciation_amortisation": 401108000, "ebitda": 588092000, "interest_expense": 341795000, "interest_income": null, "other_non_operating": null, "pretax_income": -132580000, "tax_provision": -199000, "effective_tax_rate": null, "net_income": -132381000, "net_income_continuing_ops": -132381000, "net_income_to_common": -132381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38369000, "short_term_investments": 112617000, "net_receivables": 35033000, "inventory": 1, "other_current_assets": null, "total_current_assets": 202358000, "net_ppe": null, "goodwill": null, "intangible_assets": 252357000, "goodwill_and_intangibles": 252357000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7285833000, "total_assets": 7488191000, "short_term_debt": 500000000, "accounts_payable": 425960000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 443869000, "long_term_debt": 5655530000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5655530000, "total_liabilities": 6099399000, "total_debt": 6155530000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3170107000, "total_equity": 1388792000, "shares_outstanding": 164738000, "operating_cash_flow": 243127000, "stock_based_compensation": 2775000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50422000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 397253000, "dividends_paid": 38044000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1542378000, "free_cash_flow": 293549000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "186984000", "ebitda": "588092000", "netIncome": "-132381000", "grossProfit": "622478000", "depreciation": "None", "totalRevenue": "1863011000", "costOfRevenue": "1240533000", "interestIncome": "3379000", "incomeBeforeTax": "-132580000", "interestExpense": "341795000", "operatingIncome": "176966000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-199000", "reportedCurrency": "USD", "netInterestIncome": "-338416000", "nonInterestIncome": "None", "operatingExpenses": "445512000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1240533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "401108000", "sellingGeneralAndAdministrative": "44404000", "netIncomeFromContinuingOperations": "-132381000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1655000", "currentDebt": "None", "investments": "None", "totalAssets": "7488191000", "longTermDebt": "5655530000", "shortTermDebt": "500000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "252357000", "reportedCurrency": "USD", "retainedEarnings": "-3170107000", "totalLiabilities": "6099399000", "otherCurrentAssets": "128956000", "totalCurrentAssets": "202358000", "currentLongTermDebt": "None", "longTermInvestments": "165672000", "shortTermInvestments": "112617000", "currentNetReceivables": "35033000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7285833000", "currentAccountsPayable": "425960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6768000000", "shortLongTermDebtTotal": "5655530000", "totalShareholderEquity": "1388792000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17909000", "totalCurrentLiabilities": "443869000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5655530000", "cashAndShortTermInvestments": "38369000", "commonStockSharesOutstanding": "164738000", "intangibleAssetsExcludingGoodwill": "252357000", "cashAndCashEquivalentsAtCarryingValue": "38369000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-132381000", "profitLoss": "None", "dividendPayout": "38044000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "243127000", "capitalExpenditures": "50422000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1542378000", "cashflowFromInvestment": "397253000", "stockBasedCompensation": "2775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38044000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-470000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "401108000", "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": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "income_statement": { "revenue": 1495580000, "cost_of_revenue": 1026395000, "gross_profit": 469185000, "ebit": -199918000, "ebitda": 286047000, "pretax_income": -545544000, "tax_provision": -941000, "net_income": -544603000, "net_income_to_common": -544603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 944043000, "total_current_assets": 1511104000, "total_assets": 9153315000, "short_term_debt": 1000000000, "long_term_debt": 6143022000, "total_debt": 7143022000, "total_liabilities": 7598009000, "total_equity": 1555306000, "shares_outstanding": 164566000, "goodwill_and_intangibles": 283241000 }, "cash_flow": { "operating_cash_flow": 49904000, "capital_expenditure": 95017000, "free_cash_flow": 144921000, "dividends_paid": 6596000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178720, "ticker_id": 8430, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-199918000", "ebitda": "286047000", "netIncome": "-544603000", "grossProfit": "469185000", "depreciation": "None", "totalRevenue": "1495580000", "costOfRevenue": "1026395000", "interestIncome": "664000", "incomeBeforeTax": "-545544000", "interestExpense": "365721000", "operatingIncome": "-70219000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-941000", "reportedCurrency": "USD", "netInterestIncome": "-365057000", "nonInterestIncome": "None", "operatingExpenses": "539404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.36", "otherNonOperatingIncome": "11245000", "costofGoodsAndServicesSold": "1026395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "485965000", "sellingGeneralAndAdministrative": "53439000", "netIncomeFromContinuingOperations": "-543662000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1651000", "currentDebt": "None", "investments": "None", "totalAssets": "9153315000", "longTermDebt": "6143022000", "shortTermDebt": "1000000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "283241000", "reportedCurrency": "USD", "retainedEarnings": "-2999682000", "totalLiabilities": "7598009000", "otherCurrentAssets": "518893000", "totalCurrentAssets": "1511104000", "currentLongTermDebt": "1000000000", "longTermInvestments": "123846000", "shortTermInvestments": "None", "currentNetReceivables": "48168000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7642211000", "currentAccountsPayable": "433448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7459492000", "shortLongTermDebtTotal": "7143022000", "totalShareholderEquity": "1555306000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21539000", "totalCurrentLiabilities": "1454987000", "otherNonCurrentLiabilities": "433448000", "totalNonCurrentLiabilities": "6143022000", "cashAndShortTermInvestments": "944043000", "commonStockSharesOutstanding": "164566000", "intangibleAssetsExcludingGoodwill": "283241000", "cashAndCashEquivalentsAtCarryingValue": "944043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-544603000", "profitLoss": "None", "dividendPayout": "6596000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "5875000", "operatingCashflow": "49904000", "capitalExpenditures": "95017000", "changeInReceivables": "-5875000", "changeInExchangeRate": "None", "cashflowFromFinancing": "907368000", "cashflowFromInvestment": "-101310000", "stockBasedCompensation": "45504000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6596000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "855962000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-790000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "485965000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1495580000, "cost_of_revenue": 1026395000, "gross_profit": 469185000, "research_and_development": 0.36, "selling_general_admin": 53439000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -199918000, "depreciation_amortisation": 485965000, "ebitda": 286047000, "interest_expense": 365721000, "interest_income": null, "other_non_operating": null, "pretax_income": -545544000, "tax_provision": -941000, "effective_tax_rate": null, "net_income": -544603000, "net_income_continuing_ops": -543662000, "net_income_to_common": -544603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 944043000, "short_term_investments": null, "net_receivables": 48168000, "inventory": 1, "other_current_assets": null, "total_current_assets": 1511104000, "net_ppe": null, "goodwill": null, "intangible_assets": 283241000, "goodwill_and_intangibles": 283241000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7642211000, "total_assets": 9153315000, "short_term_debt": 1000000000, "accounts_payable": 433448000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1454987000, "long_term_debt": 6143022000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6143022000, "total_liabilities": 7598009000, "total_debt": 7143022000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2999682000, "total_equity": 1555306000, "shares_outstanding": 164566000, "operating_cash_flow": 49904000, "stock_based_compensation": 45504000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95017000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101310000, "dividends_paid": 6596000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 907368000, "free_cash_flow": 144921000, "net_change_in_cash": 855962000 }, "raw_data": { "income": { "ebit": "-199918000", "ebitda": "286047000", "netIncome": "-544603000", "grossProfit": "469185000", "depreciation": "None", "totalRevenue": "1495580000", "costOfRevenue": "1026395000", "interestIncome": "664000", "incomeBeforeTax": "-545544000", "interestExpense": "365721000", "operatingIncome": "-70219000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-941000", "reportedCurrency": "USD", "netInterestIncome": "-365057000", "nonInterestIncome": "None", "operatingExpenses": "539404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.36", "otherNonOperatingIncome": "11245000", "costofGoodsAndServicesSold": "1026395000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "485965000", "sellingGeneralAndAdministrative": "53439000", "netIncomeFromContinuingOperations": "-543662000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1651000", "currentDebt": "None", "investments": "None", "totalAssets": "9153315000", "longTermDebt": "6143022000", "shortTermDebt": "1000000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "283241000", "reportedCurrency": "USD", "retainedEarnings": "-2999682000", "totalLiabilities": "7598009000", "otherCurrentAssets": "518893000", "totalCurrentAssets": "1511104000", "currentLongTermDebt": "1000000000", "longTermInvestments": "123846000", "shortTermInvestments": "None", "currentNetReceivables": "48168000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7642211000", "currentAccountsPayable": "433448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7459492000", "shortLongTermDebtTotal": "7143022000", "totalShareholderEquity": "1555306000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21539000", "totalCurrentLiabilities": "1454987000", "otherNonCurrentLiabilities": "433448000", "totalNonCurrentLiabilities": "6143022000", "cashAndShortTermInvestments": "944043000", "commonStockSharesOutstanding": "164566000", "intangibleAssetsExcludingGoodwill": "283241000", "cashAndCashEquivalentsAtCarryingValue": "944043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-544603000", "profitLoss": "None", "dividendPayout": "6596000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "5875000", "operatingCashflow": "49904000", "capitalExpenditures": "95017000", "changeInReceivables": "-5875000", "changeInExchangeRate": "None", "cashflowFromFinancing": "907368000", "cashflowFromInvestment": "-101310000", "stockBasedCompensation": "45504000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6596000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "855962000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-790000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "485965000", "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": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "income_statement": { "revenue": 1265254000, "cost_of_revenue": 682804000, "gross_profit": 582450000, "ebit": 7359000, "ebitda": 506267000, "pretax_income": -284261000, "tax_provision": 17211000, "net_income": -311382000, "net_income_to_common": -311382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73332000, "total_current_assets": 160529000, "total_assets": 8687319000, "short_term_debt": 78424000, "long_term_debt": 6130166000, "total_debt": 6208590000, "total_liabilities": 6584529000, "total_equity": 2102790000, "shares_outstanding": 164422000, "goodwill_and_intangibles": 325845000 }, "cash_flow": { "operating_cash_flow": 37604000, "capital_expenditure": 69082000, "free_cash_flow": 106686000, "dividends_paid": 93804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178725, "ticker_id": 8430, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7359000", "ebitda": "506267000", "netIncome": "-311382000", "grossProfit": "582450000", "depreciation": "None", "totalRevenue": "1265254000", "costOfRevenue": "682804000", "interestIncome": "284000", "incomeBeforeTax": "-284261000", "interestExpense": "306490000", "operatingIncome": "2850000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "17211000", "reportedCurrency": "USD", "netInterestIncome": "-306206000", "nonInterestIncome": "None", "operatingExpenses": "582450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "-16759000", "costofGoodsAndServicesSold": "682804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "498908000", "sellingGeneralAndAdministrative": "50668000", "netIncomeFromContinuingOperations": "-301472000" }, "balance": { "goodwill": "None", "inventory": "194917000", "commonStock": "1648000", "currentDebt": "None", "investments": "None", "totalAssets": "8687319000", "longTermDebt": "6130166000", "shortTermDebt": "78424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "325845000", "reportedCurrency": "USD", "retainedEarnings": "-2448483000", "totalLiabilities": "6584529000", "otherCurrentAssets": "31667000", "totalCurrentAssets": "160529000", "currentLongTermDebt": "78424000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8526790000", "currentAccountsPayable": "345373000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7895705000", "shortLongTermDebtTotal": "6208590000", "totalShareholderEquity": "2102790000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30566000", "totalCurrentLiabilities": "454363000", "otherNonCurrentLiabilities": "345079000", "totalNonCurrentLiabilities": "6130166000", "cashAndShortTermInvestments": "73332000", "commonStockSharesOutstanding": "164422000", "intangibleAssetsExcludingGoodwill": "325845000", "cashAndCashEquivalentsAtCarryingValue": "73332000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-311382000", "profitLoss": "None", "dividendPayout": "93804000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "33000", "operatingCashflow": "37604000", "capitalExpenditures": "69082000", "changeInReceivables": "-33000", "changeInExchangeRate": "None", "cashflowFromFinancing": "24400000", "cashflowFromInvestment": "-51807000", "stockBasedCompensation": "52917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10197000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-346000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "498908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1265254000, "cost_of_revenue": 682804000, "gross_profit": 582450000, "research_and_development": 0.22, "selling_general_admin": 50668000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7359000, "depreciation_amortisation": 498908000, "ebitda": 506267000, "interest_expense": 306490000, "interest_income": null, "other_non_operating": null, "pretax_income": -284261000, "tax_provision": 17211000, "effective_tax_rate": null, "net_income": -311382000, "net_income_continuing_ops": -301472000, "net_income_to_common": -311382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73332000, "short_term_investments": null, "net_receivables": 55530000, "inventory": 194917000, "other_current_assets": null, "total_current_assets": 160529000, "net_ppe": null, "goodwill": null, "intangible_assets": 325845000, "goodwill_and_intangibles": 325845000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8526790000, "total_assets": 8687319000, "short_term_debt": 78424000, "accounts_payable": 345373000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 454363000, "long_term_debt": 6130166000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6130166000, "total_liabilities": 6584529000, "total_debt": 6208590000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2448483000, "total_equity": 2102790000, "shares_outstanding": 164422000, "operating_cash_flow": 37604000, "stock_based_compensation": 52917000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69082000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51807000, "dividends_paid": 93804000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24400000, "free_cash_flow": 106686000, "net_change_in_cash": 10197000 }, "raw_data": { "income": { "ebit": "7359000", "ebitda": "506267000", "netIncome": "-311382000", "grossProfit": "582450000", "depreciation": "None", "totalRevenue": "1265254000", "costOfRevenue": "682804000", "interestIncome": "284000", "incomeBeforeTax": "-284261000", "interestExpense": "306490000", "operatingIncome": "2850000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "17211000", "reportedCurrency": "USD", "netInterestIncome": "-306206000", "nonInterestIncome": "None", "operatingExpenses": "582450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "-16759000", "costofGoodsAndServicesSold": "682804000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "498908000", "sellingGeneralAndAdministrative": "50668000", "netIncomeFromContinuingOperations": "-301472000" }, "balance": { "goodwill": "None", "inventory": "194917000", "commonStock": "1648000", "currentDebt": "None", "investments": "None", "totalAssets": "8687319000", "longTermDebt": "6130166000", "shortTermDebt": "78424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "325845000", "reportedCurrency": "USD", "retainedEarnings": "-2448483000", "totalLiabilities": "6584529000", "otherCurrentAssets": "31667000", "totalCurrentAssets": "160529000", "currentLongTermDebt": "78424000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8526790000", "currentAccountsPayable": "345373000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7895705000", "shortLongTermDebtTotal": "6208590000", "totalShareholderEquity": "2102790000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "30566000", "totalCurrentLiabilities": "454363000", "otherNonCurrentLiabilities": "345079000", "totalNonCurrentLiabilities": "6130166000", "cashAndShortTermInvestments": "73332000", "commonStockSharesOutstanding": "164422000", "intangibleAssetsExcludingGoodwill": "325845000", "cashAndCashEquivalentsAtCarryingValue": "73332000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-311382000", "profitLoss": "None", "dividendPayout": "93804000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "33000", "operatingCashflow": "37604000", "capitalExpenditures": "69082000", "changeInReceivables": "-33000", "changeInExchangeRate": "None", "cashflowFromFinancing": "24400000", "cashflowFromInvestment": "-51807000", "stockBasedCompensation": "52917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93804000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10197000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-346000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "498908000", "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": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "income_statement": { "revenue": 2316148000, "cost_of_revenue": 1412722000, "gross_profit": 903426000, "ebit": 411982000, "ebitda": 840430000, "pretax_income": 262543000, "tax_provision": 2793000, "net_income": 259750000, "net_income_to_common": 259750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27633000, "total_current_assets": 237405000, "total_assets": 9033967000, "short_term_debt": 377000000, "long_term_debt": 5685547000, "total_debt": 6062547000, "total_liabilities": 6528089000, "total_equity": 2505878000, "shares_outstanding": 164340000, "goodwill_and_intangibles": 378218000 }, "cash_flow": { "operating_cash_flow": 617722000, "capital_expenditure": 2047272000, "free_cash_flow": 2664994000, "dividends_paid": 353619000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178730, "ticker_id": 8430, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "411982000", "ebitda": "840430000", "netIncome": "259750000", "grossProfit": "903426000", "depreciation": "None", "totalRevenue": "2316148000", "costOfRevenue": "1412722000", "interestIncome": "2215000", "incomeBeforeTax": "262543000", "interestExpense": "225126000", "operatingIncome": "848787000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2793000", "reportedCurrency": "USD", "netInterestIncome": "-222911000", "nonInterestIncome": "None", "operatingExpenses": "54639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "155444000", "costofGoodsAndServicesSold": "1412722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "428448000", "sellingGeneralAndAdministrative": "54639000", "netIncomeFromContinuingOperations": "259357000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1646000", "currentDebt": "None", "investments": "None", "totalAssets": "9033967000", "longTermDebt": "5685547000", "shortTermDebt": "377000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "378218000", "reportedCurrency": "USD", "retainedEarnings": "-2043297000", "totalLiabilities": "6528089000", "otherCurrentAssets": "141119000", "totalCurrentAssets": "237405000", "currentLongTermDebt": "377000000", "longTermInvestments": "12029000", "shortTermInvestments": "None", "currentNetReceivables": "68653000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8796562000", "currentAccountsPayable": "335696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8351768000", "shortLongTermDebtTotal": "6062547000", "totalShareholderEquity": "2505878000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20443000", "totalCurrentLiabilities": "733139000", "otherNonCurrentLiabilities": "335696000", "totalNonCurrentLiabilities": "5794950000", "cashAndShortTermInvestments": "27633000", "commonStockSharesOutstanding": "164340000", "intangibleAssetsExcludingGoodwill": "378218000", "cashAndCashEquivalentsAtCarryingValue": "27633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259750000", "profitLoss": "None", "dividendPayout": "353619000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3272000", "operatingCashflow": "617722000", "capitalExpenditures": "2047272000", "changeInReceivables": "3272000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1517578000", "cashflowFromInvestment": "-2130044000", "stockBasedCompensation": "-69297000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "353619000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5256000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "428448000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2316148000, "cost_of_revenue": 1412722000, "gross_profit": 903426000, "research_and_development": 0.11, "selling_general_admin": 54639000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 411982000, "depreciation_amortisation": 428448000, "ebitda": 840430000, "interest_expense": 225126000, "interest_income": null, "other_non_operating": null, "pretax_income": 262543000, "tax_provision": 2793000, "effective_tax_rate": null, "net_income": 259750000, "net_income_continuing_ops": 259357000, "net_income_to_common": 259750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27633000, "short_term_investments": null, "net_receivables": 68653000, "inventory": 1, "other_current_assets": null, "total_current_assets": 237405000, "net_ppe": null, "goodwill": null, "intangible_assets": 378218000, "goodwill_and_intangibles": 378218000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8796562000, "total_assets": 9033967000, "short_term_debt": 377000000, "accounts_payable": 335696000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 733139000, "long_term_debt": 5685547000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5794950000, "total_liabilities": 6528089000, "total_debt": 6062547000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2043297000, "total_equity": 2505878000, "shares_outstanding": 164340000, "operating_cash_flow": 617722000, "stock_based_compensation": -69297000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2047272000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2130044000, "dividends_paid": 353619000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1517578000, "free_cash_flow": 2664994000, "net_change_in_cash": 5256000 }, "raw_data": { "income": { "ebit": "411982000", "ebitda": "840430000", "netIncome": "259750000", "grossProfit": "903426000", "depreciation": "None", "totalRevenue": "2316148000", "costOfRevenue": "1412722000", "interestIncome": "2215000", "incomeBeforeTax": "262543000", "interestExpense": "225126000", "operatingIncome": "848787000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2793000", "reportedCurrency": "USD", "netInterestIncome": "-222911000", "nonInterestIncome": "None", "operatingExpenses": "54639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "155444000", "costofGoodsAndServicesSold": "1412722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "428448000", "sellingGeneralAndAdministrative": "54639000", "netIncomeFromContinuingOperations": "259357000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1646000", "currentDebt": "None", "investments": "None", "totalAssets": "9033967000", "longTermDebt": "5685547000", "shortTermDebt": "377000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "378218000", "reportedCurrency": "USD", "retainedEarnings": "-2043297000", "totalLiabilities": "6528089000", "otherCurrentAssets": "141119000", "totalCurrentAssets": "237405000", "currentLongTermDebt": "377000000", "longTermInvestments": "12029000", "shortTermInvestments": "None", "currentNetReceivables": "68653000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8796562000", "currentAccountsPayable": "335696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8351768000", "shortLongTermDebtTotal": "6062547000", "totalShareholderEquity": "2505878000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20443000", "totalCurrentLiabilities": "733139000", "otherNonCurrentLiabilities": "335696000", "totalNonCurrentLiabilities": "5794950000", "cashAndShortTermInvestments": "27633000", "commonStockSharesOutstanding": "164340000", "intangibleAssetsExcludingGoodwill": "378218000", "cashAndCashEquivalentsAtCarryingValue": "27633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259750000", "profitLoss": "None", "dividendPayout": "353619000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3272000", "operatingCashflow": "617722000", "capitalExpenditures": "2047272000", "changeInReceivables": "3272000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1517578000", "cashflowFromInvestment": "-2130044000", "stockBasedCompensation": "-69297000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "353619000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5256000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "428448000", "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": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "income_statement": { "revenue": 2294536000, "cost_of_revenue": 1392355000, "gross_profit": 902181000, "ebit": -1119712000, "ebitda": 797319000, "pretax_income": 186414000, "tax_provision": 1195000, "net_income": 185734000, "net_income_to_common": 185734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25966000, "total_current_assets": 167215000, "total_assets": 7177079000, "short_term_debt": 177000000, "long_term_debt": 3995587000, "total_debt": 4172587000, "total_liabilities": 4579648000, "total_equity": 2597431000, "shares_outstanding": 164258000, "goodwill_and_intangibles": 105749000 }, "cash_flow": { "operating_cash_flow": 596953000, "capital_expenditure": 310565000, "free_cash_flow": 907518000, "dividends_paid": 346832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178735, "ticker_id": 8430, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1119712000", "ebitda": "797319000", "netIncome": "185734000", "grossProfit": "902181000", "depreciation": "None", "totalRevenue": "2294536000", "costOfRevenue": "1392355000", "interestIncome": "1528000", "incomeBeforeTax": "186414000", "interestExpense": "195213000", "operatingIncome": "394242000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1195000", "reportedCurrency": "USD", "netInterestIncome": "-193685000", "nonInterestIncome": "None", "operatingExpenses": "507939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "1883000", "costofGoodsAndServicesSold": "1392355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1917031000", "sellingGeneralAndAdministrative": "104862000", "netIncomeFromContinuingOperations": "185219000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1644000", "currentDebt": "None", "investments": "None", "totalAssets": "7177079000", "longTermDebt": "3995587000", "shortTermDebt": "177000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "105749000", "reportedCurrency": "USD", "retainedEarnings": "-1949428000", "totalLiabilities": "4579648000", "otherCurrentAssets": "194045000", "totalCurrentAssets": "167215000", "currentLongTermDebt": "177000000", "longTermInvestments": "8639000", "shortTermInvestments": "None", "currentNetReceivables": "94285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7009864000", "currentAccountsPayable": "211332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6549589000", "shortLongTermDebtTotal": "4172587000", "totalShareholderEquity": "2597431000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-8475000", "totalCurrentLiabilities": "451245000", "otherNonCurrentLiabilities": "211332000", "totalNonCurrentLiabilities": "4128403000", "cashAndShortTermInvestments": "25966000", "commonStockSharesOutstanding": "164258000", "intangibleAssetsExcludingGoodwill": "105749000", "cashAndCashEquivalentsAtCarryingValue": "25966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185734000", "profitLoss": "None", "dividendPayout": "346832000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "596953000", "capitalExpenditures": "310565000", "changeInReceivables": "-572000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190704000", "cashflowFromInvestment": "-427742000", "stockBasedCompensation": "3187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "346832000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21493000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "403077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2294536000, "cost_of_revenue": 1392355000, "gross_profit": 902181000, "research_and_development": 0.08, "selling_general_admin": 104862000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1119712000, "depreciation_amortisation": 1917031000, "ebitda": 797319000, "interest_expense": 195213000, "interest_income": null, "other_non_operating": null, "pretax_income": 186414000, "tax_provision": 1195000, "effective_tax_rate": null, "net_income": 185734000, "net_income_continuing_ops": 185219000, "net_income_to_common": 185734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25966000, "short_term_investments": null, "net_receivables": 94285000, "inventory": null, "other_current_assets": null, "total_current_assets": 167215000, "net_ppe": null, "goodwill": null, "intangible_assets": 105749000, "goodwill_and_intangibles": 105749000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7009864000, "total_assets": 7177079000, "short_term_debt": 177000000, "accounts_payable": 211332000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 451245000, "long_term_debt": 3995587000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4128403000, "total_liabilities": 4579648000, "total_debt": 4172587000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1949428000, "total_equity": 2597431000, "shares_outstanding": 164258000, "operating_cash_flow": 596953000, "stock_based_compensation": 3187000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 310565000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -427742000, "dividends_paid": 346832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -190704000, "free_cash_flow": 907518000, "net_change_in_cash": -21493000 }, "raw_data": { "income": { "ebit": "-1119712000", "ebitda": "797319000", "netIncome": "185734000", "grossProfit": "902181000", "depreciation": "None", "totalRevenue": "2294536000", "costOfRevenue": "1392355000", "interestIncome": "1528000", "incomeBeforeTax": "186414000", "interestExpense": "195213000", "operatingIncome": "394242000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1195000", "reportedCurrency": "USD", "netInterestIncome": "-193685000", "nonInterestIncome": "None", "operatingExpenses": "507939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "1883000", "costofGoodsAndServicesSold": "1392355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1917031000", "sellingGeneralAndAdministrative": "104862000", "netIncomeFromContinuingOperations": "185219000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1644000", "currentDebt": "None", "investments": "None", "totalAssets": "7177079000", "longTermDebt": "3995587000", "shortTermDebt": "177000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "105749000", "reportedCurrency": "USD", "retainedEarnings": "-1949428000", "totalLiabilities": "4579648000", "otherCurrentAssets": "194045000", "totalCurrentAssets": "167215000", "currentLongTermDebt": "177000000", "longTermInvestments": "8639000", "shortTermInvestments": "None", "currentNetReceivables": "94285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7009864000", "currentAccountsPayable": "211332000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6549589000", "shortLongTermDebtTotal": "4172587000", "totalShareholderEquity": "2597431000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-8475000", "totalCurrentLiabilities": "451245000", "otherNonCurrentLiabilities": "211332000", "totalNonCurrentLiabilities": "4128403000", "cashAndShortTermInvestments": "25966000", "commonStockSharesOutstanding": "164258000", "intangibleAssetsExcludingGoodwill": "105749000", "cashAndCashEquivalentsAtCarryingValue": "25966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185734000", "profitLoss": "None", "dividendPayout": "346832000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "596953000", "capitalExpenditures": "310565000", "changeInReceivables": "-572000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190704000", "cashflowFromInvestment": "-427742000", "stockBasedCompensation": "3187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "346832000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21493000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "403077000", "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": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "income_statement": { "revenue": 362216000, "cost_of_revenue": 400512000, "gross_profit": -38296000, "ebit": -53450000, "ebitda": 22393000, "pretax_income": -149997000, "tax_provision": 1181000, "net_income": -151178000, "net_income_to_common": -151178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19294000, "total_current_assets": 19294000, "total_assets": 6081625000, "short_term_debt": 2998000, "long_term_debt": 5086769000, "total_debt": 5089767000, "total_liabilities": 5587889000, "total_equity": 493736000, "shares_outstanding": 166395000, "goodwill_and_intangibles": 96914000 }, "cash_flow": { "operating_cash_flow": 35578000, "capital_expenditure": 49893000, "free_cash_flow": 85471000, "dividends_paid": 1681000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178698, "ticker_id": 8430, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-53450000", "ebitda": "22393000", "netIncome": "-151178000", "grossProfit": "-38296000", "depreciation": "None", "totalRevenue": "362216000", "costOfRevenue": "400512000", "interestIncome": "943000", "incomeBeforeTax": "-149997000", "interestExpense": "96547000", "operatingIncome": "29728000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1181000", "reportedCurrency": "USD", "netInterestIncome": "-95604000", "nonInterestIncome": "None", "operatingExpenses": "-68024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75843000", "sellingGeneralAndAdministrative": "8796000", "netIncomeFromContinuingOperations": "-151178000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1681000", "currentDebt": "None", "investments": "None", "totalAssets": "6081625000", "longTermDebt": "5086769000", "shortTermDebt": "2998000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "96914000", "reportedCurrency": "USD", "retainedEarnings": "-4073855000", "totalLiabilities": "5587889000", "otherCurrentAssets": "-108894000", "totalCurrentAssets": "19294000", "currentLongTermDebt": "None", "longTermInvestments": "108809000", "shortTermInvestments": "None", "currentNetReceivables": "108894000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "96914000", "currentAccountsPayable": "483039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5086769000", "totalShareholderEquity": "493736000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-483039000", "totalCurrentLiabilities": "2998000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5587889000", "cashAndShortTermInvestments": "19294000", "commonStockSharesOutstanding": "166395000", "intangibleAssetsExcludingGoodwill": "96914000", "cashAndCashEquivalentsAtCarryingValue": "19294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-151178000", "profitLoss": "None", "dividendPayout": "1681000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35578000", "capitalExpenditures": "49893000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-317836000", "cashflowFromInvestment": "-50472000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1681000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 362216000, "cost_of_revenue": 400512000, "gross_profit": -38296000, "research_and_development": null, "selling_general_admin": 8796000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -53450000, "depreciation_amortisation": 75843000, "ebitda": 22393000, "interest_expense": 96547000, "interest_income": null, "other_non_operating": null, "pretax_income": -149997000, "tax_provision": 1181000, "effective_tax_rate": null, "net_income": -151178000, "net_income_continuing_ops": -151178000, "net_income_to_common": -151178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19294000, "short_term_investments": null, "net_receivables": 108894000, "inventory": null, "other_current_assets": null, "total_current_assets": 19294000, "net_ppe": null, "goodwill": null, "intangible_assets": 96914000, "goodwill_and_intangibles": 96914000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 96914000, "total_assets": 6081625000, "short_term_debt": 2998000, "accounts_payable": 483039000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2998000, "long_term_debt": 5086769000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5587889000, "total_liabilities": 5587889000, "total_debt": 5089767000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4073855000, "total_equity": 493736000, "shares_outstanding": 166395000, "operating_cash_flow": 35578000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49893000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50472000, "dividends_paid": 1681000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -317836000, "free_cash_flow": 85471000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-53450000", "ebitda": "22393000", "netIncome": "-151178000", "grossProfit": "-38296000", "depreciation": "None", "totalRevenue": "362216000", "costOfRevenue": "400512000", "interestIncome": "943000", "incomeBeforeTax": "-149997000", "interestExpense": "96547000", "operatingIncome": "29728000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1181000", "reportedCurrency": "USD", "netInterestIncome": "-95604000", "nonInterestIncome": "None", "operatingExpenses": "-68024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75843000", "sellingGeneralAndAdministrative": "8796000", "netIncomeFromContinuingOperations": "-151178000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1681000", "currentDebt": "None", "investments": "None", "totalAssets": "6081625000", "longTermDebt": "5086769000", "shortTermDebt": "2998000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "96914000", "reportedCurrency": "USD", "retainedEarnings": "-4073855000", "totalLiabilities": "5587889000", "otherCurrentAssets": "-108894000", "totalCurrentAssets": "19294000", "currentLongTermDebt": "None", "longTermInvestments": "108809000", "shortTermInvestments": "None", "currentNetReceivables": "108894000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "96914000", "currentAccountsPayable": "483039000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5086769000", "totalShareholderEquity": "493736000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-483039000", "totalCurrentLiabilities": "2998000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5587889000", "cashAndShortTermInvestments": "19294000", "commonStockSharesOutstanding": "166395000", "intangibleAssetsExcludingGoodwill": "96914000", "cashAndCashEquivalentsAtCarryingValue": "19294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-151178000", "profitLoss": "None", "dividendPayout": "1681000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "35578000", "capitalExpenditures": "49893000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-317836000", "cashflowFromInvestment": "-50472000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1681000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75843000", "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": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "income_statement": { "revenue": 397453000, "cost_of_revenue": 268725000, "gross_profit": 128728000, "ebit": 71277000, "ebitda": 147657000, "pretax_income": -13052000, "tax_provision": -12270000, "net_income": -782000, "net_income_to_common": -782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 346813000, "total_current_assets": 346813000, "total_assets": 6491580000, "short_term_debt": 16428999, "long_term_debt": 5334428000, "total_debt": 5350856999, "total_liabilities": 5845456000, "total_equity": 646124000, "shares_outstanding": 165951000, "goodwill_and_intangibles": 100044000 }, "cash_flow": { "operating_cash_flow": -18497000, "capital_expenditure": 76679000, "free_cash_flow": 58182000, "dividends_paid": 1681000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178699, "ticker_id": 8430, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71277000", "ebitda": "147657000", "netIncome": "-782000", "grossProfit": "128728000", "depreciation": "None", "totalRevenue": "397453000", "costOfRevenue": "268725000", "interestIncome": "2086000", "incomeBeforeTax": "-13052000", "interestExpense": "82977000", "operatingIncome": "42512000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-12270000", "reportedCurrency": "USD", "netInterestIncome": "-99556000", "nonInterestIncome": "None", "operatingExpenses": "86216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "268725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76380000", "sellingGeneralAndAdministrative": "9836000", "netIncomeFromContinuingOperations": "-782000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1681000", "currentDebt": "None", "investments": "None", "totalAssets": "6491580000", "longTermDebt": "5334428000", "shortTermDebt": "16428999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "100044000", "reportedCurrency": "USD", "retainedEarnings": "-3920996000", "totalLiabilities": "5845456000", "otherCurrentAssets": "-241000", "totalCurrentAssets": "346813000", "currentLongTermDebt": "None", "longTermInvestments": "111796000", "shortTermInvestments": "None", "currentNetReceivables": "241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100044000", "currentAccountsPayable": "458908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5482060999", "totalShareholderEquity": "646124000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-458908000", "totalCurrentLiabilities": "16428999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5845456000", "cashAndShortTermInvestments": "346813000", "commonStockSharesOutstanding": "165951000", "intangibleAssetsExcludingGoodwill": "100044000", "cashAndCashEquivalentsAtCarryingValue": "346813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-782000", "profitLoss": "None", "dividendPayout": "1681000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18497000", "capitalExpenditures": "76679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-456141000", "cashflowFromInvestment": "405494000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1681000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76380000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 397453000, "cost_of_revenue": 268725000, "gross_profit": 128728000, "research_and_development": null, "selling_general_admin": 9836000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71277000, "depreciation_amortisation": 76380000, "ebitda": 147657000, "interest_expense": 82977000, "interest_income": null, "other_non_operating": null, "pretax_income": -13052000, "tax_provision": -12270000, "effective_tax_rate": null, "net_income": -782000, "net_income_continuing_ops": -782000, "net_income_to_common": -782000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 346813000, "short_term_investments": null, "net_receivables": 241000, "inventory": null, "other_current_assets": null, "total_current_assets": 346813000, "net_ppe": null, "goodwill": null, "intangible_assets": 100044000, "goodwill_and_intangibles": 100044000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 100044000, "total_assets": 6491580000, "short_term_debt": 16428999, "accounts_payable": 458908000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16428999, "long_term_debt": 5334428000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5845456000, "total_liabilities": 5845456000, "total_debt": 5350856999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3920996000, "total_equity": 646124000, "shares_outstanding": 165951000, "operating_cash_flow": -18497000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76679000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 405494000, "dividends_paid": 1681000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -456141000, "free_cash_flow": 58182000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71277000", "ebitda": "147657000", "netIncome": "-782000", "grossProfit": "128728000", "depreciation": "None", "totalRevenue": "397453000", "costOfRevenue": "268725000", "interestIncome": "2086000", "incomeBeforeTax": "-13052000", "interestExpense": "82977000", "operatingIncome": "42512000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-12270000", "reportedCurrency": "USD", "netInterestIncome": "-99556000", "nonInterestIncome": "None", "operatingExpenses": "86216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "268725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76380000", "sellingGeneralAndAdministrative": "9836000", "netIncomeFromContinuingOperations": "-782000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1681000", "currentDebt": "None", "investments": "None", "totalAssets": "6491580000", "longTermDebt": "5334428000", "shortTermDebt": "16428999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "100044000", "reportedCurrency": "USD", "retainedEarnings": "-3920996000", "totalLiabilities": "5845456000", "otherCurrentAssets": "-241000", "totalCurrentAssets": "346813000", "currentLongTermDebt": "None", "longTermInvestments": "111796000", "shortTermInvestments": "None", "currentNetReceivables": "241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "100044000", "currentAccountsPayable": "458908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5482060999", "totalShareholderEquity": "646124000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-458908000", "totalCurrentLiabilities": "16428999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5845456000", "cashAndShortTermInvestments": "346813000", "commonStockSharesOutstanding": "165951000", "intangibleAssetsExcludingGoodwill": "100044000", "cashAndCashEquivalentsAtCarryingValue": "346813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-782000", "profitLoss": "None", "dividendPayout": "1681000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18497000", "capitalExpenditures": "76679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-456141000", "cashflowFromInvestment": "405494000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1681000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76380000", "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": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "income_statement": { "revenue": 478770000, "cost_of_revenue": 333594000, "gross_profit": 145176000, "ebit": 50392000, "ebitda": 124845000, "pretax_income": -46692000, "tax_provision": 253000, "net_income": -46945000, "net_income_to_common": -46945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 417415000, "total_current_assets": 1018451000, "total_assets": 6980324000, "short_term_debt": null, "long_term_debt": 5768068000, "total_debt": 5768068000, "total_liabilities": 6332416000, "total_equity": 647908000, "shares_outstanding": 166085000, "goodwill_and_intangibles": 98688000 }, "cash_flow": { "operating_cash_flow": 98112000, "capital_expenditure": 40163000, "free_cash_flow": 138275000, "dividends_paid": 1669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178701, "ticker_id": 8430, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50392000", "ebitda": "124845000", "netIncome": "-46945000", "grossProfit": "145176000", "depreciation": "None", "totalRevenue": "478770000", "costOfRevenue": "333594000", "interestIncome": "4841000", "incomeBeforeTax": "-46692000", "interestExpense": "107776000", "operatingIncome": "59666000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "253000", "reportedCurrency": "USD", "netInterestIncome": "-102935000", "nonInterestIncome": "None", "operatingExpenses": "85510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "333594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74453000", "sellingGeneralAndAdministrative": "11057000", "netIncomeFromContinuingOperations": "-46945000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1681000", "currentDebt": "None", "investments": "None", "totalAssets": "6980324000", "longTermDebt": "5768068000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "98688000", "reportedCurrency": "USD", "retainedEarnings": "-3918533000", "totalLiabilities": "6332416000", "otherCurrentAssets": "588356000", "totalCurrentAssets": "1018451000", "currentLongTermDebt": "None", "longTermInvestments": "113134000", "shortTermInvestments": "None", "currentNetReceivables": "12680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5961873000", "currentAccountsPayable": "537909000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5768068000", "totalShareholderEquity": "647908000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26439000", "totalCurrentLiabilities": "564348000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5768068000", "cashAndShortTermInvestments": "417415000", "commonStockSharesOutstanding": "166085000", "intangibleAssetsExcludingGoodwill": "98688000", "cashAndCashEquivalentsAtCarryingValue": "417415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46945000", "profitLoss": "None", "dividendPayout": "1669000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "98112000", "capitalExpenditures": "40163000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39564000", "cashflowFromInvestment": "217525000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-573000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 478770000, "cost_of_revenue": 333594000, "gross_profit": 145176000, "research_and_development": null, "selling_general_admin": 11057000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50392000, "depreciation_amortisation": 74453000, "ebitda": 124845000, "interest_expense": 107776000, "interest_income": null, "other_non_operating": null, "pretax_income": -46692000, "tax_provision": 253000, "effective_tax_rate": null, "net_income": -46945000, "net_income_continuing_ops": -46945000, "net_income_to_common": -46945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 417415000, "short_term_investments": null, "net_receivables": 12680000, "inventory": null, "other_current_assets": null, "total_current_assets": 1018451000, "net_ppe": null, "goodwill": null, "intangible_assets": 98688000, "goodwill_and_intangibles": 98688000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5961873000, "total_assets": 6980324000, "short_term_debt": null, "accounts_payable": 537909000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 564348000, "long_term_debt": 5768068000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5768068000, "total_liabilities": 6332416000, "total_debt": 5768068000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3918533000, "total_equity": 647908000, "shares_outstanding": 166085000, "operating_cash_flow": 98112000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40163000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 217525000, "dividends_paid": 1669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39564000, "free_cash_flow": 138275000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50392000", "ebitda": "124845000", "netIncome": "-46945000", "grossProfit": "145176000", "depreciation": "None", "totalRevenue": "478770000", "costOfRevenue": "333594000", "interestIncome": "4841000", "incomeBeforeTax": "-46692000", "interestExpense": "107776000", "operatingIncome": "59666000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "253000", "reportedCurrency": "USD", "netInterestIncome": "-102935000", "nonInterestIncome": "None", "operatingExpenses": "85510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "333594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74453000", "sellingGeneralAndAdministrative": "11057000", "netIncomeFromContinuingOperations": "-46945000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1681000", "currentDebt": "None", "investments": "None", "totalAssets": "6980324000", "longTermDebt": "5768068000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "98688000", "reportedCurrency": "USD", "retainedEarnings": "-3918533000", "totalLiabilities": "6332416000", "otherCurrentAssets": "588356000", "totalCurrentAssets": "1018451000", "currentLongTermDebt": "None", "longTermInvestments": "113134000", "shortTermInvestments": "None", "currentNetReceivables": "12680000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5961873000", "currentAccountsPayable": "537909000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5768068000", "totalShareholderEquity": "647908000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26439000", "totalCurrentLiabilities": "564348000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5768068000", "cashAndShortTermInvestments": "417415000", "commonStockSharesOutstanding": "166085000", "intangibleAssetsExcludingGoodwill": "98688000", "cashAndCashEquivalentsAtCarryingValue": "417415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46945000", "profitLoss": "None", "dividendPayout": "1669000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "98112000", "capitalExpenditures": "40163000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39564000", "cashflowFromInvestment": "217525000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-573000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74453000", "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": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "income_statement": { "revenue": 503436000, "cost_of_revenue": 334352000, "gross_profit": 169084000, "ebit": 55603000, "ebitda": 130633000, "pretax_income": -37702000, "tax_provision": 457000, "net_income": -38159000, "net_income_to_common": -38159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63176000, "total_current_assets": 964350000, "total_assets": 6932512000, "short_term_debt": 979000, "long_term_debt": 5719262000, "total_debt": 5720241000, "total_liabilities": 6236568000, "total_equity": 695944000, "shares_outstanding": 165743000, "goodwill_and_intangibles": 100481000 }, "cash_flow": { "operating_cash_flow": -7000, "capital_expenditure": 0, "free_cash_flow": -7000, "dividends_paid": 1667000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178702, "ticker_id": 8430, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55603000", "ebitda": "130633000", "netIncome": "-38159000", "grossProfit": "169084000", "depreciation": "None", "totalRevenue": "503436000", "costOfRevenue": "334352000", "interestIncome": "822000", "incomeBeforeTax": "-37702000", "interestExpense": "92779000", "operatingIncome": "83836000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "457000", "reportedCurrency": "USD", "netInterestIncome": "-101857000", "nonInterestIncome": "None", "operatingExpenses": "85248000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "334352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75030000", "sellingGeneralAndAdministrative": "10218000", "netIncomeFromContinuingOperations": "-38159000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1669000", "currentDebt": "None", "investments": "None", "totalAssets": "6932512000", "longTermDebt": "5719262000", "shortTermDebt": "979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "100481000", "reportedCurrency": "USD", "retainedEarnings": "-3869919000", "totalLiabilities": "6236568000", "otherCurrentAssets": "871955000", "totalCurrentAssets": "964350000", "currentLongTermDebt": "None", "longTermInvestments": "111653000", "shortTermInvestments": "None", "currentNetReceivables": "29219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5968162000", "currentAccountsPayable": "496822000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5719262000", "totalShareholderEquity": "695944000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20484000", "totalCurrentLiabilities": "517306000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5719262000", "cashAndShortTermInvestments": "63176000", "commonStockSharesOutstanding": "165743000", "intangibleAssetsExcludingGoodwill": "100481000", "cashAndCashEquivalentsAtCarryingValue": "63176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38159000", "profitLoss": "None", "dividendPayout": "1667000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44059000", "cashflowFromInvestment": "-52115000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1667000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75030000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 503436000, "cost_of_revenue": 334352000, "gross_profit": 169084000, "research_and_development": null, "selling_general_admin": 10218000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55603000, "depreciation_amortisation": 75030000, "ebitda": 130633000, "interest_expense": 92779000, "interest_income": null, "other_non_operating": null, "pretax_income": -37702000, "tax_provision": 457000, "effective_tax_rate": null, "net_income": -38159000, "net_income_continuing_ops": -38159000, "net_income_to_common": -38159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63176000, "short_term_investments": null, "net_receivables": 29219000, "inventory": null, "other_current_assets": null, "total_current_assets": 964350000, "net_ppe": null, "goodwill": null, "intangible_assets": 100481000, "goodwill_and_intangibles": 100481000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5968162000, "total_assets": 6932512000, "short_term_debt": 979000, "accounts_payable": 496822000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 517306000, "long_term_debt": 5719262000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5719262000, "total_liabilities": 6236568000, "total_debt": 5720241000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3869919000, "total_equity": 695944000, "shares_outstanding": 165743000, "operating_cash_flow": -7000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52115000, "dividends_paid": 1667000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44059000, "free_cash_flow": -7000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55603000", "ebitda": "130633000", "netIncome": "-38159000", "grossProfit": "169084000", "depreciation": "None", "totalRevenue": "503436000", "costOfRevenue": "334352000", "interestIncome": "822000", "incomeBeforeTax": "-37702000", "interestExpense": "92779000", "operatingIncome": "83836000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "457000", "reportedCurrency": "USD", "netInterestIncome": "-101857000", "nonInterestIncome": "None", "operatingExpenses": "85248000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "334352000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75030000", "sellingGeneralAndAdministrative": "10218000", "netIncomeFromContinuingOperations": "-38159000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1669000", "currentDebt": "None", "investments": "None", "totalAssets": "6932512000", "longTermDebt": "5719262000", "shortTermDebt": "979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "100481000", "reportedCurrency": "USD", "retainedEarnings": "-3869919000", "totalLiabilities": "6236568000", "otherCurrentAssets": "871955000", "totalCurrentAssets": "964350000", "currentLongTermDebt": "None", "longTermInvestments": "111653000", "shortTermInvestments": "None", "currentNetReceivables": "29219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5968162000", "currentAccountsPayable": "496822000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5719262000", "totalShareholderEquity": "695944000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20484000", "totalCurrentLiabilities": "517306000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5719262000", "cashAndShortTermInvestments": "63176000", "commonStockSharesOutstanding": "165743000", "intangibleAssetsExcludingGoodwill": "100481000", "cashAndCashEquivalentsAtCarryingValue": "63176000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38159000", "profitLoss": "None", "dividendPayout": "1667000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44059000", "cashflowFromInvestment": "-52115000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1667000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75030000", "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": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "income_statement": { "revenue": 435179000, "cost_of_revenue": 311468000, "gross_profit": 123711000, "ebit": -10128000, "ebitda": 78972000, "pretax_income": -115592000, "tax_provision": 843000, "net_income": -116435000, "net_income_to_common": -116435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80147000, "total_current_assets": 985466000, "total_assets": 6976079000, "short_term_debt": null, "long_term_debt": 5662402000, "total_debt": 5662402000, "total_liabilities": 6241506000, "total_equity": 734573000, "shares_outstanding": 165615000, "goodwill_and_intangibles": 102855000 }, "cash_flow": { "operating_cash_flow": 38200000, "capital_expenditure": 0, "free_cash_flow": 38200000, "dividends_paid": 1666000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178703, "ticker_id": 8430, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10128000", "ebitda": "78972000", "netIncome": "-116435000", "grossProfit": "123711000", "depreciation": "None", "totalRevenue": "435179000", "costOfRevenue": "311468000", "interestIncome": "1249000", "incomeBeforeTax": "-115592000", "interestExpense": "101517000", "operatingIncome": "25055000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "843000", "reportedCurrency": "USD", "netInterestIncome": "-100268000", "nonInterestIncome": "None", "operatingExpenses": "98656000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "311468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89100000", "sellingGeneralAndAdministrative": "9556000", "netIncomeFromContinuingOperations": "-116435000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1666000", "currentDebt": "None", "investments": "None", "totalAssets": "6976079000", "longTermDebt": "5662402000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "102855000", "reportedCurrency": "USD", "retainedEarnings": "-3830093000", "totalLiabilities": "6241506000", "otherCurrentAssets": "885411000", "totalCurrentAssets": "985466000", "currentLongTermDebt": "None", "longTermInvestments": "112024000", "shortTermInvestments": "None", "currentNetReceivables": "19908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5990613000", "currentAccountsPayable": "556167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5662402000", "totalShareholderEquity": "734573000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22937000", "totalCurrentLiabilities": "579104000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5662402000", "cashAndShortTermInvestments": "80147000", "commonStockSharesOutstanding": "165615000", "intangibleAssetsExcludingGoodwill": "102855000", "cashAndCashEquivalentsAtCarryingValue": "80147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116435000", "profitLoss": "None", "dividendPayout": "1666000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38200000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59300000", "cashflowFromInvestment": "-42192000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1666000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 435179000, "cost_of_revenue": 311468000, "gross_profit": 123711000, "research_and_development": null, "selling_general_admin": 9556000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10128000, "depreciation_amortisation": 89100000, "ebitda": 78972000, "interest_expense": 101517000, "interest_income": null, "other_non_operating": null, "pretax_income": -115592000, "tax_provision": 843000, "effective_tax_rate": null, "net_income": -116435000, "net_income_continuing_ops": -116435000, "net_income_to_common": -116435000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80147000, "short_term_investments": null, "net_receivables": 19908000, "inventory": null, "other_current_assets": null, "total_current_assets": 985466000, "net_ppe": null, "goodwill": null, "intangible_assets": 102855000, "goodwill_and_intangibles": 102855000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5990613000, "total_assets": 6976079000, "short_term_debt": null, "accounts_payable": 556167000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 579104000, "long_term_debt": 5662402000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5662402000, "total_liabilities": 6241506000, "total_debt": 5662402000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3830093000, "total_equity": 734573000, "shares_outstanding": 165615000, "operating_cash_flow": 38200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42192000, "dividends_paid": 1666000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -59300000, "free_cash_flow": 38200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10128000", "ebitda": "78972000", "netIncome": "-116435000", "grossProfit": "123711000", "depreciation": "None", "totalRevenue": "435179000", "costOfRevenue": "311468000", "interestIncome": "1249000", "incomeBeforeTax": "-115592000", "interestExpense": "101517000", "operatingIncome": "25055000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "843000", "reportedCurrency": "USD", "netInterestIncome": "-100268000", "nonInterestIncome": "None", "operatingExpenses": "98656000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "311468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89100000", "sellingGeneralAndAdministrative": "9556000", "netIncomeFromContinuingOperations": "-116435000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1666000", "currentDebt": "None", "investments": "None", "totalAssets": "6976079000", "longTermDebt": "5662402000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "102855000", "reportedCurrency": "USD", "retainedEarnings": "-3830093000", "totalLiabilities": "6241506000", "otherCurrentAssets": "885411000", "totalCurrentAssets": "985466000", "currentLongTermDebt": "None", "longTermInvestments": "112024000", "shortTermInvestments": "None", "currentNetReceivables": "19908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5990613000", "currentAccountsPayable": "556167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5662402000", "totalShareholderEquity": "734573000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22937000", "totalCurrentLiabilities": "579104000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5662402000", "cashAndShortTermInvestments": "80147000", "commonStockSharesOutstanding": "165615000", "intangibleAssetsExcludingGoodwill": "102855000", "cashAndCashEquivalentsAtCarryingValue": "80147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116435000", "profitLoss": "None", "dividendPayout": "1666000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38200000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-59300000", "cashflowFromInvestment": "-42192000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1666000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89100000", "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": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "income_statement": { "revenue": 456559000, "cost_of_revenue": 317630000, "gross_profit": 138929000, "ebit": -961000, "ebitda": 93039000, "pretax_income": -76444000, "tax_provision": -52000, "net_income": -76392000, "net_income_to_common": -76392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143482000, "total_current_assets": 204398000, "total_assets": 7119558000, "short_term_debt": 150000000, "long_term_debt": 5560703000, "total_debt": 5710703000, "total_liabilities": 6267685000, "total_equity": 851873000, "shares_outstanding": 165338000, "goodwill_and_intangibles": 107956000 }, "cash_flow": { "operating_cash_flow": -9652000, "capital_expenditure": 0, "free_cash_flow": -9652000, "dividends_paid": 1666000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178704, "ticker_id": 8430, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-961000", "ebitda": "93039000", "netIncome": "-76392000", "grossProfit": "138929000", "depreciation": "None", "totalRevenue": "456559000", "costOfRevenue": "317630000", "interestIncome": "734000", "incomeBeforeTax": "-76444000", "interestExpense": "68275000", "operatingIncome": "36349000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-52000", "reportedCurrency": "USD", "netInterestIncome": "-98668000", "nonInterestIncome": "None", "operatingExpenses": "102580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317630000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94000000", "sellingGeneralAndAdministrative": "8580000", "netIncomeFromContinuingOperations": "-76392000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1666000", "currentDebt": "None", "investments": "None", "totalAssets": "7119558000", "longTermDebt": "5560703000", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "107956000", "reportedCurrency": "USD", "retainedEarnings": "-3711992000", "totalLiabilities": "6267685000", "otherCurrentAssets": "57005000", "totalCurrentAssets": "204398000", "currentLongTermDebt": "150000000", "longTermInvestments": "115818000", "shortTermInvestments": "None", "currentNetReceivables": "3911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6915160000", "currentAccountsPayable": "532864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5710703000", "totalShareholderEquity": "851873000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24118000", "totalCurrentLiabilities": "706982000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5560703000", "cashAndShortTermInvestments": "143482000", "commonStockSharesOutstanding": "165338000", "intangibleAssetsExcludingGoodwill": "107956000", "cashAndCashEquivalentsAtCarryingValue": "143482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76392000", "profitLoss": "None", "dividendPayout": "1666000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-9652000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146930000", "cashflowFromInvestment": "-42738000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1666000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 456559000, "cost_of_revenue": 317630000, "gross_profit": 138929000, "research_and_development": null, "selling_general_admin": 8580000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -961000, "depreciation_amortisation": 94000000, "ebitda": 93039000, "interest_expense": 68275000, "interest_income": null, "other_non_operating": null, "pretax_income": -76444000, "tax_provision": -52000, "effective_tax_rate": null, "net_income": -76392000, "net_income_continuing_ops": -76392000, "net_income_to_common": -76392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143482000, "short_term_investments": null, "net_receivables": 3911000, "inventory": null, "other_current_assets": null, "total_current_assets": 204398000, "net_ppe": null, "goodwill": null, "intangible_assets": 107956000, "goodwill_and_intangibles": 107956000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6915160000, "total_assets": 7119558000, "short_term_debt": 150000000, "accounts_payable": 532864000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 706982000, "long_term_debt": 5560703000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5560703000, "total_liabilities": 6267685000, "total_debt": 5710703000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3711992000, "total_equity": 851873000, "shares_outstanding": 165338000, "operating_cash_flow": -9652000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42738000, "dividends_paid": 1666000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 146930000, "free_cash_flow": -9652000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-961000", "ebitda": "93039000", "netIncome": "-76392000", "grossProfit": "138929000", "depreciation": "None", "totalRevenue": "456559000", "costOfRevenue": "317630000", "interestIncome": "734000", "incomeBeforeTax": "-76444000", "interestExpense": "68275000", "operatingIncome": "36349000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-52000", "reportedCurrency": "USD", "netInterestIncome": "-98668000", "nonInterestIncome": "None", "operatingExpenses": "102580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317630000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94000000", "sellingGeneralAndAdministrative": "8580000", "netIncomeFromContinuingOperations": "-76392000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1666000", "currentDebt": "None", "investments": "None", "totalAssets": "7119558000", "longTermDebt": "5560703000", "shortTermDebt": "150000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "107956000", "reportedCurrency": "USD", "retainedEarnings": "-3711992000", "totalLiabilities": "6267685000", "otherCurrentAssets": "57005000", "totalCurrentAssets": "204398000", "currentLongTermDebt": "150000000", "longTermInvestments": "115818000", "shortTermInvestments": "None", "currentNetReceivables": "3911000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6915160000", "currentAccountsPayable": "532864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5710703000", "totalShareholderEquity": "851873000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24118000", "totalCurrentLiabilities": "706982000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5560703000", "cashAndShortTermInvestments": "143482000", "commonStockSharesOutstanding": "165338000", "intangibleAssetsExcludingGoodwill": "107956000", "cashAndCashEquivalentsAtCarryingValue": "143482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-76392000", "profitLoss": "None", "dividendPayout": "1666000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-9652000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146930000", "cashflowFromInvestment": "-42738000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1666000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94000000", "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": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "income_statement": { "revenue": 491171000, "cost_of_revenue": 45139000, "gross_profit": 446032000, "ebit": 49185000, "ebitda": 138190000, "pretax_income": -49941000, "tax_provision": -3040000, "net_income": -46901000, "net_income_to_common": -46901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48588000, "total_current_assets": 170096000, "total_assets": 7086792000, "short_term_debt": null, "long_term_debt": 5554247000, "total_debt": 5554247000, "total_liabilities": 6157773000, "total_equity": 929019000, "shares_outstanding": 165398000, "goodwill_and_intangibles": 113292000 }, "cash_flow": { "operating_cash_flow": 106150000, "capital_expenditure": 142382000, "free_cash_flow": 248532000, "dividends_paid": 66306000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178706, "ticker_id": 8430, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49185000", "ebitda": "138190000", "netIncome": "-46901000", "grossProfit": "446032000", "depreciation": "None", "totalRevenue": "491171000", "costOfRevenue": "45139000", "interestIncome": "537000", "incomeBeforeTax": "-49941000", "interestExpense": "99126000", "operatingIncome": "162636000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3040000", "reportedCurrency": "USD", "netInterestIncome": "-98589000", "nonInterestIncome": "None", "operatingExpenses": "283396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89005000", "sellingGeneralAndAdministrative": "10472000", "netIncomeFromContinuingOperations": "-46901000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1666000", "currentDebt": "None", "investments": "None", "totalAssets": "7086792000", "longTermDebt": "5554247000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "113292000", "reportedCurrency": "USD", "retainedEarnings": "-3633934000", "totalLiabilities": "6157773000", "otherCurrentAssets": "101369000", "totalCurrentAssets": "170096000", "currentLongTermDebt": "None", "longTermInvestments": "110783000", "shortTermInvestments": "None", "currentNetReceivables": "20139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6916696000", "currentAccountsPayable": "585143000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5554247000", "totalShareholderEquity": "929019000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18383000", "totalCurrentLiabilities": "603526000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5554247000", "cashAndShortTermInvestments": "48588000", "commonStockSharesOutstanding": "165398000", "intangibleAssetsExcludingGoodwill": "113292000", "cashAndCashEquivalentsAtCarryingValue": "48588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46901000", "profitLoss": "None", "dividendPayout": "66306000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106150000", "capitalExpenditures": "142382000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35438000", "cashflowFromInvestment": "-37322000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66306000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-642000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 491171000, "cost_of_revenue": 45139000, "gross_profit": 446032000, "research_and_development": null, "selling_general_admin": 10472000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49185000, "depreciation_amortisation": 89005000, "ebitda": 138190000, "interest_expense": 99126000, "interest_income": null, "other_non_operating": null, "pretax_income": -49941000, "tax_provision": -3040000, "effective_tax_rate": null, "net_income": -46901000, "net_income_continuing_ops": -46901000, "net_income_to_common": -46901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48588000, "short_term_investments": null, "net_receivables": 20139000, "inventory": null, "other_current_assets": null, "total_current_assets": 170096000, "net_ppe": null, "goodwill": null, "intangible_assets": 113292000, "goodwill_and_intangibles": 113292000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6916696000, "total_assets": 7086792000, "short_term_debt": null, "accounts_payable": 585143000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 603526000, "long_term_debt": 5554247000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5554247000, "total_liabilities": 6157773000, "total_debt": 5554247000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3633934000, "total_equity": 929019000, "shares_outstanding": 165398000, "operating_cash_flow": 106150000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142382000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37322000, "dividends_paid": 66306000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35438000, "free_cash_flow": 248532000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49185000", "ebitda": "138190000", "netIncome": "-46901000", "grossProfit": "446032000", "depreciation": "None", "totalRevenue": "491171000", "costOfRevenue": "45139000", "interestIncome": "537000", "incomeBeforeTax": "-49941000", "interestExpense": "99126000", "operatingIncome": "162636000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3040000", "reportedCurrency": "USD", "netInterestIncome": "-98589000", "nonInterestIncome": "None", "operatingExpenses": "283396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89005000", "sellingGeneralAndAdministrative": "10472000", "netIncomeFromContinuingOperations": "-46901000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1666000", "currentDebt": "None", "investments": "None", "totalAssets": "7086792000", "longTermDebt": "5554247000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "113292000", "reportedCurrency": "USD", "retainedEarnings": "-3633934000", "totalLiabilities": "6157773000", "otherCurrentAssets": "101369000", "totalCurrentAssets": "170096000", "currentLongTermDebt": "None", "longTermInvestments": "110783000", "shortTermInvestments": "None", "currentNetReceivables": "20139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6916696000", "currentAccountsPayable": "585143000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5554247000", "totalShareholderEquity": "929019000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18383000", "totalCurrentLiabilities": "603526000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5554247000", "cashAndShortTermInvestments": "48588000", "commonStockSharesOutstanding": "165398000", "intangibleAssetsExcludingGoodwill": "113292000", "cashAndCashEquivalentsAtCarryingValue": "48588000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46901000", "profitLoss": "None", "dividendPayout": "66306000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106150000", "capitalExpenditures": "142382000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35438000", "cashflowFromInvestment": "-37322000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66306000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-642000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89005000", "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": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "income_statement": { "revenue": 512948000, "cost_of_revenue": 333205000, "gross_profit": 179743000, "ebit": 15774000, "ebitda": 111448000, "pretax_income": -73326000, "tax_provision": 524000, "net_income": -73850000, "net_income_to_common": -73850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14626000, "total_current_assets": 175399000, "total_assets": 7121661000, "short_term_debt": 979000, "long_term_debt": 5547801000, "total_debt": 5548780000, "total_liabilities": 6112855000, "total_equity": 1008806000, "shares_outstanding": 165198000, "goodwill_and_intangibles": 118753000 }, "cash_flow": { "operating_cash_flow": 43819000, "capital_expenditure": 66121000, "free_cash_flow": 109940000, "dividends_paid": 33152000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178707, "ticker_id": 8430, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15774000", "ebitda": "111448000", "netIncome": "-73850000", "grossProfit": "179743000", "depreciation": "None", "totalRevenue": "512948000", "costOfRevenue": "333205000", "interestIncome": "819000", "incomeBeforeTax": "-73326000", "interestExpense": "86384000", "operatingIncome": "73388000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "524000", "reportedCurrency": "USD", "netInterestIncome": "-93031000", "nonInterestIncome": "None", "operatingExpenses": "106355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "333205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95674000", "sellingGeneralAndAdministrative": "10681000", "netIncomeFromContinuingOperations": "-73850000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1659000", "currentDebt": "None", "investments": "None", "totalAssets": "7121661000", "longTermDebt": "5547801000", "shortTermDebt": "979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "118753000", "reportedCurrency": "USD", "retainedEarnings": "-3553855000", "totalLiabilities": "6112855000", "otherCurrentAssets": "131814000", "totalCurrentAssets": "175399000", "currentLongTermDebt": "None", "longTermInvestments": "108106000", "shortTermInvestments": "None", "currentNetReceivables": "28959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6946262000", "currentAccountsPayable": "552649000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5547801000", "totalShareholderEquity": "1008806000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12405000", "totalCurrentLiabilities": "565054000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5547801000", "cashAndShortTermInvestments": "14626000", "commonStockSharesOutstanding": "165198000", "intangibleAssetsExcludingGoodwill": "118753000", "cashAndCashEquivalentsAtCarryingValue": "14626000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73850000", "profitLoss": "None", "dividendPayout": "33152000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43819000", "capitalExpenditures": "66121000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33719000", "cashflowFromInvestment": "-67970000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33152000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95674000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 512948000, "cost_of_revenue": 333205000, "gross_profit": 179743000, "research_and_development": null, "selling_general_admin": 10681000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15774000, "depreciation_amortisation": 95674000, "ebitda": 111448000, "interest_expense": 86384000, "interest_income": null, "other_non_operating": null, "pretax_income": -73326000, "tax_provision": 524000, "effective_tax_rate": null, "net_income": -73850000, "net_income_continuing_ops": -73850000, "net_income_to_common": -73850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14626000, "short_term_investments": null, "net_receivables": 28959000, "inventory": null, "other_current_assets": null, "total_current_assets": 175399000, "net_ppe": null, "goodwill": null, "intangible_assets": 118753000, "goodwill_and_intangibles": 118753000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6946262000, "total_assets": 7121661000, "short_term_debt": 979000, "accounts_payable": 552649000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 565054000, "long_term_debt": 5547801000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5547801000, "total_liabilities": 6112855000, "total_debt": 5548780000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3553855000, "total_equity": 1008806000, "shares_outstanding": 165198000, "operating_cash_flow": 43819000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66121000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67970000, "dividends_paid": 33152000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33719000, "free_cash_flow": 109940000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15774000", "ebitda": "111448000", "netIncome": "-73850000", "grossProfit": "179743000", "depreciation": "None", "totalRevenue": "512948000", "costOfRevenue": "333205000", "interestIncome": "819000", "incomeBeforeTax": "-73326000", "interestExpense": "86384000", "operatingIncome": "73388000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "524000", "reportedCurrency": "USD", "netInterestIncome": "-93031000", "nonInterestIncome": "None", "operatingExpenses": "106355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "333205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95674000", "sellingGeneralAndAdministrative": "10681000", "netIncomeFromContinuingOperations": "-73850000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1659000", "currentDebt": "None", "investments": "None", "totalAssets": "7121661000", "longTermDebt": "5547801000", "shortTermDebt": "979000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "118753000", "reportedCurrency": "USD", "retainedEarnings": "-3553855000", "totalLiabilities": "6112855000", "otherCurrentAssets": "131814000", "totalCurrentAssets": "175399000", "currentLongTermDebt": "None", "longTermInvestments": "108106000", "shortTermInvestments": "None", "currentNetReceivables": "28959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6946262000", "currentAccountsPayable": "552649000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5547801000", "totalShareholderEquity": "1008806000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12405000", "totalCurrentLiabilities": "565054000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5547801000", "cashAndShortTermInvestments": "14626000", "commonStockSharesOutstanding": "165198000", "intangibleAssetsExcludingGoodwill": "118753000", "cashAndCashEquivalentsAtCarryingValue": "14626000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73850000", "profitLoss": "None", "dividendPayout": "33152000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43819000", "capitalExpenditures": "66121000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33719000", "cashflowFromInvestment": "-67970000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33152000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95674000", "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": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "income_statement": { "revenue": 436250000, "cost_of_revenue": 309809000, "gross_profit": 126441000, "ebit": 19376000, "ebitda": 112483000, "pretax_income": -77376000, "tax_provision": 1007000, "net_income": -78383000, "net_income_to_common": -78383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71287000, "total_current_assets": 117426000, "total_assets": 7231519000, "short_term_debt": 1468000, "long_term_debt": 5526145000, "total_debt": 5527613000, "total_liabilities": 6116850000, "total_equity": 1114669000, "shares_outstanding": 165158000, "goodwill_and_intangibles": 124573000 }, "cash_flow": { "operating_cash_flow": -926000, "capital_expenditure": 76261000, "free_cash_flow": 75335000, "dividends_paid": 33154000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178708, "ticker_id": 8430, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19376000", "ebitda": "112483000", "netIncome": "-78383000", "grossProfit": "126441000", "depreciation": "None", "totalRevenue": "436250000", "costOfRevenue": "309809000", "interestIncome": "1962000", "incomeBeforeTax": "-77376000", "interestExpense": "91414000", "operatingIncome": "22828000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1007000", "reportedCurrency": "USD", "netInterestIncome": "-89452000", "nonInterestIncome": "None", "operatingExpenses": "103613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309809000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93107000", "sellingGeneralAndAdministrative": "10506000", "netIncomeFromContinuingOperations": "-78383000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1658000", "currentDebt": "None", "investments": "None", "totalAssets": "7231519000", "longTermDebt": "5526145000", "shortTermDebt": "1468000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "124573000", "reportedCurrency": "USD", "retainedEarnings": "-3446853000", "totalLiabilities": "6116850000", "otherCurrentAssets": "24739000", "totalCurrentAssets": "117426000", "currentLongTermDebt": "None", "longTermInvestments": "111014000", "shortTermInvestments": "None", "currentNetReceivables": "21400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7114093000", "currentAccountsPayable": "580268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5526145000", "totalShareholderEquity": "1114669000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10437000", "totalCurrentLiabilities": "590705000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5526145000", "cashAndShortTermInvestments": "71287000", "commonStockSharesOutstanding": "165158000", "intangibleAssetsExcludingGoodwill": "124573000", "cashAndCashEquivalentsAtCarryingValue": "71287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78383000", "profitLoss": "None", "dividendPayout": "33154000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-926000", "capitalExpenditures": "76261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34749000", "cashflowFromInvestment": "-74829000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33154000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 436250000, "cost_of_revenue": 309809000, "gross_profit": 126441000, "research_and_development": null, "selling_general_admin": 10506000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19376000, "depreciation_amortisation": 93107000, "ebitda": 112483000, "interest_expense": 91414000, "interest_income": null, "other_non_operating": null, "pretax_income": -77376000, "tax_provision": 1007000, "effective_tax_rate": null, "net_income": -78383000, "net_income_continuing_ops": -78383000, "net_income_to_common": -78383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71287000, "short_term_investments": null, "net_receivables": 21400000, "inventory": null, "other_current_assets": null, "total_current_assets": 117426000, "net_ppe": null, "goodwill": null, "intangible_assets": 124573000, "goodwill_and_intangibles": 124573000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7114093000, "total_assets": 7231519000, "short_term_debt": 1468000, "accounts_payable": 580268000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 590705000, "long_term_debt": 5526145000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5526145000, "total_liabilities": 6116850000, "total_debt": 5527613000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3446853000, "total_equity": 1114669000, "shares_outstanding": 165158000, "operating_cash_flow": -926000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76261000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74829000, "dividends_paid": 33154000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34749000, "free_cash_flow": 75335000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19376000", "ebitda": "112483000", "netIncome": "-78383000", "grossProfit": "126441000", "depreciation": "None", "totalRevenue": "436250000", "costOfRevenue": "309809000", "interestIncome": "1962000", "incomeBeforeTax": "-77376000", "interestExpense": "91414000", "operatingIncome": "22828000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1007000", "reportedCurrency": "USD", "netInterestIncome": "-89452000", "nonInterestIncome": "None", "operatingExpenses": "103613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309809000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93107000", "sellingGeneralAndAdministrative": "10506000", "netIncomeFromContinuingOperations": "-78383000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1658000", "currentDebt": "None", "investments": "None", "totalAssets": "7231519000", "longTermDebt": "5526145000", "shortTermDebt": "1468000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "124573000", "reportedCurrency": "USD", "retainedEarnings": "-3446853000", "totalLiabilities": "6116850000", "otherCurrentAssets": "24739000", "totalCurrentAssets": "117426000", "currentLongTermDebt": "None", "longTermInvestments": "111014000", "shortTermInvestments": "None", "currentNetReceivables": "21400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7114093000", "currentAccountsPayable": "580268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5526145000", "totalShareholderEquity": "1114669000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10437000", "totalCurrentLiabilities": "590705000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5526145000", "cashAndShortTermInvestments": "71287000", "commonStockSharesOutstanding": "165158000", "intangibleAssetsExcludingGoodwill": "124573000", "cashAndCashEquivalentsAtCarryingValue": "71287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78383000", "profitLoss": "None", "dividendPayout": "33154000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-926000", "capitalExpenditures": "76261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34749000", "cashflowFromInvestment": "-74829000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33154000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93107000", "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": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "income_statement": { "revenue": 444050000, "cost_of_revenue": 298516000, "gross_profit": 145534000, "ebit": 39365000, "ebitda": 134317000, "pretax_income": -44046000, "tax_provision": -723000, "net_income": -43323000, "net_income_to_common": -43323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180119000, "total_current_assets": 214706000, "total_assets": 7356116000, "short_term_debt": 1958000, "long_term_debt": 5520220000, "total_debt": 5522178000, "total_liabilities": 6129983000, "total_equity": 1226133000, "shares_outstanding": 165769595, "goodwill_and_intangibles": 130622000 }, "cash_flow": { "operating_cash_flow": 83591000, "capital_expenditure": 118785000, "free_cash_flow": 202376000, "dividends_paid": 33155000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178709, "ticker_id": 8430, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39365000", "ebitda": "134317000", "netIncome": "-43323000", "grossProfit": "145534000", "depreciation": "None", "totalRevenue": "444050000", "costOfRevenue": "298516000", "interestIncome": "9099000", "incomeBeforeTax": "-44046000", "interestExpense": "89979000", "operatingIncome": "134317000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-723000", "reportedCurrency": "USD", "netInterestIncome": "-80880000", "nonInterestIncome": "None", "operatingExpenses": "11217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "298516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94952000", "sellingGeneralAndAdministrative": "11217000", "netIncomeFromContinuingOperations": "-43323000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1658000", "currentDebt": "None", "investments": "None", "totalAssets": "7356116000", "longTermDebt": "5520220000", "shortTermDebt": "1958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "130622000", "reportedCurrency": "USD", "retainedEarnings": "-3335316000", "totalLiabilities": "6129983000", "otherCurrentAssets": "28211000", "totalCurrentAssets": "214706000", "currentLongTermDebt": "None", "longTermInvestments": "113304000", "shortTermInvestments": "None", "currentNetReceivables": "6376000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7141410000", "currentAccountsPayable": "587005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5520220000", "totalShareholderEquity": "1226133000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22758000", "totalCurrentLiabilities": "609763000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5520220000", "cashAndShortTermInvestments": "180119000", "commonStockSharesOutstanding": "165769595", "intangibleAssetsExcludingGoodwill": "130622000", "cashAndCashEquivalentsAtCarryingValue": "180119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43323000", "profitLoss": "None", "dividendPayout": "33155000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-873000", "operatingCashflow": "83591000", "capitalExpenditures": "118785000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-240746000", "cashflowFromInvestment": "-80543000", "stockBasedCompensation": "3417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33155000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94952000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 444050000, "cost_of_revenue": 298516000, "gross_profit": 145534000, "research_and_development": null, "selling_general_admin": 11217000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39365000, "depreciation_amortisation": 94952000, "ebitda": 134317000, "interest_expense": 89979000, "interest_income": null, "other_non_operating": null, "pretax_income": -44046000, "tax_provision": -723000, "effective_tax_rate": null, "net_income": -43323000, "net_income_continuing_ops": -43323000, "net_income_to_common": -43323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180119000, "short_term_investments": null, "net_receivables": 6376000, "inventory": 1, "other_current_assets": null, "total_current_assets": 214706000, "net_ppe": null, "goodwill": null, "intangible_assets": 130622000, "goodwill_and_intangibles": 130622000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7141410000, "total_assets": 7356116000, "short_term_debt": 1958000, "accounts_payable": 587005000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 609763000, "long_term_debt": 5520220000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5520220000, "total_liabilities": 6129983000, "total_debt": 5522178000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3335316000, "total_equity": 1226133000, "shares_outstanding": 165769595, "operating_cash_flow": 83591000, "stock_based_compensation": 3417000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118785000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80543000, "dividends_paid": 33155000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -240746000, "free_cash_flow": 202376000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39365000", "ebitda": "134317000", "netIncome": "-43323000", "grossProfit": "145534000", "depreciation": "None", "totalRevenue": "444050000", "costOfRevenue": "298516000", "interestIncome": "9099000", "incomeBeforeTax": "-44046000", "interestExpense": "89979000", "operatingIncome": "134317000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-723000", "reportedCurrency": "USD", "netInterestIncome": "-80880000", "nonInterestIncome": "None", "operatingExpenses": "11217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "298516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94952000", "sellingGeneralAndAdministrative": "11217000", "netIncomeFromContinuingOperations": "-43323000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1658000", "currentDebt": "None", "investments": "None", "totalAssets": "7356116000", "longTermDebt": "5520220000", "shortTermDebt": "1958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "130622000", "reportedCurrency": "USD", "retainedEarnings": "-3335316000", "totalLiabilities": "6129983000", "otherCurrentAssets": "28211000", "totalCurrentAssets": "214706000", "currentLongTermDebt": "None", "longTermInvestments": "113304000", "shortTermInvestments": "None", "currentNetReceivables": "6376000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7141410000", "currentAccountsPayable": "587005000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5520220000", "totalShareholderEquity": "1226133000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22758000", "totalCurrentLiabilities": "609763000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5520220000", "cashAndShortTermInvestments": "180119000", "commonStockSharesOutstanding": "165769595", "intangibleAssetsExcludingGoodwill": "130622000", "cashAndCashEquivalentsAtCarryingValue": "180119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43323000", "profitLoss": "None", "dividendPayout": "33155000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-873000", "operatingCashflow": "83591000", "capitalExpenditures": "118785000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-240746000", "cashflowFromInvestment": "-80543000", "stockBasedCompensation": "3417000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33155000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94952000", "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": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "income_statement": { "revenue": 496825000, "cost_of_revenue": 322554000, "gross_profit": 174271000, "ebit": 74046000, "ebitda": 168544000, "pretax_income": -8234000, "tax_provision": -2242000, "net_income": -4128000, "net_income_to_common": -4128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 418162000, "total_current_assets": 477592000, "total_assets": 7604311000, "short_term_debt": 1175000000, "long_term_debt": 5720749000, "total_debt": 6895749000, "total_liabilities": 6302361000, "total_equity": 1301950000, "shares_outstanding": 165027000, "goodwill_and_intangibles": 137366000 }, "cash_flow": { "operating_cash_flow": 73455000, "capital_expenditure": 55223000, "free_cash_flow": 128678000, "dividends_paid": 33096000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178711, "ticker_id": 8430, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74046000", "ebitda": "168544000", "netIncome": "-4128000", "grossProfit": "174271000", "depreciation": "None", "totalRevenue": "496825000", "costOfRevenue": "322554000", "interestIncome": "5626000", "incomeBeforeTax": "-8234000", "interestExpense": "82280000", "operatingIncome": "179073000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2242000", "reportedCurrency": "USD", "netInterestIncome": "-76654000", "nonInterestIncome": "None", "operatingExpenses": "174271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "322554000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94498000", "sellingGeneralAndAdministrative": "10849000", "netIncomeFromContinuingOperations": "-4128000" }, "balance": { "goodwill": "None", "inventory": "543944000", "commonStock": "1658000", "currentDebt": "None", "investments": "None", "totalAssets": "7604311000", "longTermDebt": "5720749000", "shortTermDebt": "1175000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "137366000", "reportedCurrency": "USD", "retainedEarnings": "-3258838000", "totalLiabilities": "6302361000", "otherCurrentAssets": "30933000", "totalCurrentAssets": "477592000", "currentLongTermDebt": "None", "longTermInvestments": "110533000", "shortTermInvestments": "None", "currentNetReceivables": "28497000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7126719000", "currentAccountsPayable": "568325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5720749000", "totalShareholderEquity": "1301950000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13287000", "totalCurrentLiabilities": "581612000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5720749000", "cashAndShortTermInvestments": "418162000", "commonStockSharesOutstanding": "165027000", "intangibleAssetsExcludingGoodwill": "137366000", "cashAndCashEquivalentsAtCarryingValue": "418162000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4128000", "profitLoss": "None", "dividendPayout": "33096000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2794000", "operatingCashflow": "73455000", "capitalExpenditures": "55223000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35558000", "cashflowFromInvestment": "-52994000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33096000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-601000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94498000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 496825000, "cost_of_revenue": 322554000, "gross_profit": 174271000, "research_and_development": null, "selling_general_admin": 10849000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74046000, "depreciation_amortisation": 94498000, "ebitda": 168544000, "interest_expense": 82280000, "interest_income": null, "other_non_operating": null, "pretax_income": -8234000, "tax_provision": -2242000, "effective_tax_rate": null, "net_income": -4128000, "net_income_continuing_ops": -4128000, "net_income_to_common": -4128000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 418162000, "short_term_investments": null, "net_receivables": 28497000, "inventory": 543944000, "other_current_assets": null, "total_current_assets": 477592000, "net_ppe": null, "goodwill": null, "intangible_assets": 137366000, "goodwill_and_intangibles": 137366000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7126719000, "total_assets": 7604311000, "short_term_debt": 1175000000, "accounts_payable": 568325000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 581612000, "long_term_debt": 5720749000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5720749000, "total_liabilities": 6302361000, "total_debt": 6895749000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3258838000, "total_equity": 1301950000, "shares_outstanding": 165027000, "operating_cash_flow": 73455000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55223000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52994000, "dividends_paid": 33096000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35558000, "free_cash_flow": 128678000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74046000", "ebitda": "168544000", "netIncome": "-4128000", "grossProfit": "174271000", "depreciation": "None", "totalRevenue": "496825000", "costOfRevenue": "322554000", "interestIncome": "5626000", "incomeBeforeTax": "-8234000", "interestExpense": "82280000", "operatingIncome": "179073000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2242000", "reportedCurrency": "USD", "netInterestIncome": "-76654000", "nonInterestIncome": "None", "operatingExpenses": "174271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "322554000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94498000", "sellingGeneralAndAdministrative": "10849000", "netIncomeFromContinuingOperations": "-4128000" }, "balance": { "goodwill": "None", "inventory": "543944000", "commonStock": "1658000", "currentDebt": "None", "investments": "None", "totalAssets": "7604311000", "longTermDebt": "5720749000", "shortTermDebt": "1175000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "137366000", "reportedCurrency": "USD", "retainedEarnings": "-3258838000", "totalLiabilities": "6302361000", "otherCurrentAssets": "30933000", "totalCurrentAssets": "477592000", "currentLongTermDebt": "None", "longTermInvestments": "110533000", "shortTermInvestments": "None", "currentNetReceivables": "28497000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7126719000", "currentAccountsPayable": "568325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5720749000", "totalShareholderEquity": "1301950000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13287000", "totalCurrentLiabilities": "581612000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5720749000", "cashAndShortTermInvestments": "418162000", "commonStockSharesOutstanding": "165027000", "intangibleAssetsExcludingGoodwill": "137366000", "cashAndCashEquivalentsAtCarryingValue": "418162000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4128000", "profitLoss": "None", "dividendPayout": "33096000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2794000", "operatingCashflow": "73455000", "capitalExpenditures": "55223000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35558000", "cashflowFromInvestment": "-52994000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33096000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-601000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94498000", "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": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "income_statement": { "revenue": 503779000, "cost_of_revenue": 314403000, "gross_profit": 189376000, "ebit": 82385000, "ebitda": 176956000, "pretax_income": -6031000, "tax_provision": 5247000, "net_income": -11278000, "net_income_to_common": -11278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 434867000, "total_current_assets": 494722000, "total_assets": 7649651000, "short_term_debt": 1175000000, "long_term_debt": 5715461000, "total_debt": 6890461000, "total_liabilities": 6310576000, "total_equity": 1339075000, "shares_outstanding": 164902000, "goodwill_and_intangibles": 145597000 }, "cash_flow": { "operating_cash_flow": 316130000, "capital_expenditure": 35011000, "free_cash_flow": 351141000, "dividends_paid": 33089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 178712, "ticker_id": 8430, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:44:24.490044+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82385000", "ebitda": "176956000", "netIncome": "-11278000", "grossProfit": "189376000", "depreciation": "None", "totalRevenue": "503779000", "costOfRevenue": "314403000", "interestIncome": "3468000", "incomeBeforeTax": "-6031000", "interestExpense": "75699000", "operatingIncome": "176956000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5247000", "reportedCurrency": "USD", "netInterestIncome": "-79035000", "nonInterestIncome": "None", "operatingExpenses": "12420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3685000", "costofGoodsAndServicesSold": "314403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94571000", "sellingGeneralAndAdministrative": "12420000", "netIncomeFromContinuingOperations": "-11278000" }, "balance": { "goodwill": "None", "inventory": "551367000", "commonStock": "1655000", "currentDebt": "None", "investments": "None", "totalAssets": "7649651000", "longTermDebt": "5715461000", "shortTermDebt": "1175000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "145597000", "reportedCurrency": "USD", "retainedEarnings": "-3221614000", "totalLiabilities": "6310576000", "otherCurrentAssets": "-521529000", "totalCurrentAssets": "494722000", "currentLongTermDebt": "None", "longTermInvestments": "108913000", "shortTermInvestments": "None", "currentNetReceivables": "30017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7154929000", "currentAccountsPayable": "584522000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6629058000", "shortLongTermDebtTotal": "6890461000", "totalShareholderEquity": "1339075000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10593000", "totalCurrentLiabilities": "595115000", "otherNonCurrentLiabilities": "595115000", "totalNonCurrentLiabilities": "5715461000", "cashAndShortTermInvestments": "434867000", "commonStockSharesOutstanding": "164902000", "intangibleAssetsExcludingGoodwill": "145597000", "cashAndCashEquivalentsAtCarryingValue": "434867000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11278000", "profitLoss": "None", "dividendPayout": "33089000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-13222000", "operatingCashflow": "316130000", "capitalExpenditures": "35011000", "changeInReceivables": "13222000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51049000", "cashflowFromInvestment": "-10292000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "254789000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94571000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 503779000, "cost_of_revenue": 314403000, "gross_profit": 189376000, "research_and_development": null, "selling_general_admin": 12420000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82385000, "depreciation_amortisation": 94571000, "ebitda": 176956000, "interest_expense": 75699000, "interest_income": null, "other_non_operating": null, "pretax_income": -6031000, "tax_provision": 5247000, "effective_tax_rate": null, "net_income": -11278000, "net_income_continuing_ops": -11278000, "net_income_to_common": -11278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 434867000, "short_term_investments": null, "net_receivables": 30017000, "inventory": 551367000, "other_current_assets": null, "total_current_assets": 494722000, "net_ppe": null, "goodwill": null, "intangible_assets": 145597000, "goodwill_and_intangibles": 145597000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7154929000, "total_assets": 7649651000, "short_term_debt": 1175000000, "accounts_payable": 584522000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 595115000, "long_term_debt": 5715461000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5715461000, "total_liabilities": 6310576000, "total_debt": 6890461000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3221614000, "total_equity": 1339075000, "shares_outstanding": 164902000, "operating_cash_flow": 316130000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35011000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10292000, "dividends_paid": 33089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51049000, "free_cash_flow": 351141000, "net_change_in_cash": 254789000 }, "raw_data": { "income": { "ebit": "82385000", "ebitda": "176956000", "netIncome": "-11278000", "grossProfit": "189376000", "depreciation": "None", "totalRevenue": "503779000", "costOfRevenue": "314403000", "interestIncome": "3468000", "incomeBeforeTax": "-6031000", "interestExpense": "75699000", "operatingIncome": "176956000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5247000", "reportedCurrency": "USD", "netInterestIncome": "-79035000", "nonInterestIncome": "None", "operatingExpenses": "12420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3685000", "costofGoodsAndServicesSold": "314403000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94571000", "sellingGeneralAndAdministrative": "12420000", "netIncomeFromContinuingOperations": "-11278000" }, "balance": { "goodwill": "None", "inventory": "551367000", "commonStock": "1655000", "currentDebt": "None", "investments": "None", "totalAssets": "7649651000", "longTermDebt": "5715461000", "shortTermDebt": "1175000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "145597000", "reportedCurrency": "USD", "retainedEarnings": "-3221614000", "totalLiabilities": "6310576000", "otherCurrentAssets": "-521529000", "totalCurrentAssets": "494722000", "currentLongTermDebt": "None", "longTermInvestments": "108913000", "shortTermInvestments": "None", "currentNetReceivables": "30017000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7154929000", "currentAccountsPayable": "584522000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6629058000", "shortLongTermDebtTotal": "6890461000", "totalShareholderEquity": "1339075000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10593000", "totalCurrentLiabilities": "595115000", "otherNonCurrentLiabilities": "595115000", "totalNonCurrentLiabilities": "5715461000", "cashAndShortTermInvestments": "434867000", "commonStockSharesOutstanding": "164902000", "intangibleAssetsExcludingGoodwill": "145597000", "cashAndCashEquivalentsAtCarryingValue": "434867000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11278000", "profitLoss": "None", "dividendPayout": "33089000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-13222000", "operatingCashflow": "316130000", "capitalExpenditures": "35011000", "changeInReceivables": "13222000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51049000", "cashflowFromInvestment": "-10292000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "254789000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94571000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }