{ "ticker": { "uuid": "b22ae664-ab9e-4fea-84b6-1ba90c4a6e3b", "symbol": "AAT", "name": "American Assets Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/b22ae664-ab9e-4fea-84b6-1ba90c4a6e3b/", "api_url": "https://sharemaestro.com/factors/api/tickers/b22ae664-ab9e-4fea-84b6-1ba90c4a6e3b/" }, "ticker_metadata": { "id": 53, "uuid": "b22ae664-ab9e-4fea-84b6-1ba90c4a6e3b", "symbol": "AAT", "name": "American Assets Trust Inc", "asset_type": "equity", "market_cap": 1747708000, "stock_exchange_id": 3, "industry": "Reit - Diversified", "sector": "Real Estate", "description": "American Assets Trust, Inc. is a self-managed, vertically integrated, full-service real estate investment trust, or REIT, based in San Diego, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "b22ae664-ab9e-4fea-84b6-1ba90c4a6e3b", "symbol": "AAT", "name": "American Assets Trust Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/b22ae664-ab9e-4fea-84b6-1ba90c4a6e3b/", "api_url": "https://sharemaestro.com/factors/api/tickers/b22ae664-ab9e-4fea-84b6-1ba90c4a6e3b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.41, "value": 0.15, "quality": 0.77, "momentum": 0.69, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 23.66, "market_cap": 1818962250.56, "pe_ratio": 81.2145, "earnings_yield": 0.0123, "ebitda_to_ev": 0.0686, "shareholder_yield": 0.0549, "roe": 0.0197, "piotroski_f_score": 6, "momentum_12_1": 0.0833, "volatility_252d": 0.2323 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:56.096571+00:00", "batch_id": "" }, "size": { "price_close": 23.66, "market_cap": 1818962250.56, "market_cap_usd": 1818962250.56, "enterprise_value": 3391477250.56, "shares_outstanding": 76879216, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 81.2145, "pb_ratio": 1.6004, "ptbv_ratio": 1.6157, "ps_ratio": 4.1511, "pcf_ratio": 10.7734, "pfcf_ratio": 7.4218, "ev_ebitda": 14.5851, "ev_ebit": 32.799, "ev_sales": 7.7398, "ev_fcf": 13.8381, "earnings_yield": 0.0123, "fcf_yield": 0.0723, "price_to_sales": 4.1511, "price_to_book": 1.6004, "price_to_cashflow": 10.7734, "ebitda_to_ev": 0.0686, "sales_yield": 0.1292 }, "yield": { "dividend_yield": 0.0549, "buyback_yield": 0, "shareholder_yield": 0.0549, "debt_paydown_yield": null, "total_yield": 0.0549 }, "quality": { "gross_margin": 0.6076, "operating_margin": 0.236, "net_margin": 0.0511, "ebitda_margin": 0.5307, "fcf_margin": 0.5593, "roe": 0.0197, "roa": 0.0077, "roic": 0.0369, "roc_greenblatt": null, "asset_turnover": 0.1511, "cash_conversion": 10.9427, "accruals_ratio": -0.0505, "sbc_to_revenue": 0.0169, "piotroski_f_score": 6, "altman_z_score": 0.7408, "earnings_stability_5y": 1.067, "revenue_stability_5y": 0.107, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0918, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6082, "net_debt_to_ebitda": 6.7626, "debt_to_assets": 0.5829, "interest_coverage": 1.3081, "current_ratio": 1.9549, "quick_ratio": 1.9549, "net_debt": 1572515000, "local_beta": 0.0017, "volatility_252d": 0.2323, "volatility_60d": 0.4924, "max_drawdown_12m": -0.1251, "risk_adjusted_momentum": 0.3584 }, "growth": { "revenue_growth_1y": -0.0386, "revenue_growth_3y_cagr": 0.0106, "revenue_growth_5y_cagr": 0.0483, "eps_growth_1y": -0.7811, "eps_growth_3y_cagr": 0.085, "eps_growth_5y_cagr": 0.1493, "fcf_growth_1y": -0.0748, "book_value_growth_1y": -0.0242, "revenue_growth": -0.0386, "earnings_growth": -0.7811 }, "momentum": { "price_return_1m": 0.1405, "price_return_3m": 0.2394, "price_return_6m": 0.2851, "price_return_9m": 0.1713, "price_return_12m": 0.2355, "price_return_12m_ex1m": 0.0833, "momentum_6m": 0.2851, "momentum_12m": 0.2355, "momentum_12_1": 0.0833, "distance_from_52w_high": 0, "distance_from_52w_low": 0.3387, "relative_strength": 0.1356 }, "raw_ttm": { "revenue_ttm": 438189000, "gross_profit_ttm": 266233000, "ebit_ttm": 103402000, "ebitda_ttm": 232531000, "net_income_ttm": 22397000, "eps_diluted_ttm": 0.2913, "operating_cash_flow_ttm": 168839000, "capital_expenditure_ttm": 76244000, "fcf_ttm": 245083000, "dividends_paid_ttm": 99839000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 79047000, "cash_and_equivalents": 118340000, "total_current_assets": 209401000, "total_current_liabilities": 107115000, "net_ppe": null, "total_assets": 2900567000, "total_debt": 1690855000, "total_equity": 1136575000, "net_working_capital": -13366000, "book_value_per_share": 14.7839, "retained_earnings": -346589000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1125810000, "tangible_book_per_share": 14.6439 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 92, "rank_pb": 41, "rank_ptbv": 35, "rank_ps": 74, "rank_pcf": 47, "rank_ev_ebitda": 62, "rank_ev_ebit": 85, "rank_earnings_yield": 91, "rank_fcf_yield": 55, "rank_dividend_yield": 13, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 68, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 32, "rank_fcf_margin": 13, "rank_piotroski": 33, "rank_accruals": 43, "rank_sue": 50, "rank_eps_growth_1y": 97, "rank_eps_growth_5y": 37, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 40 }, "composites": { "value_composite": 85, "quality_composite": 23, "momentum_composite": 31, "growth_composite": 94, "yield_composite": 9, "svqf_composite": 95, "vc1_composite": 81, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 59, "quality_value_composite": 0.3399, "os_score": 0.41, "value_percentile": 0.15, "quality_percentile": 0.77, "momentum_percentile": 0.69, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3485, "ticker_id": 53, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:56.096571+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.66, "market_cap": 1818962250.56, "market_cap_usd": 1818962250.56, "enterprise_value": 3391477250.56, "shares_outstanding": 76879216, "fx_rate_to_usd": null, "pe_ratio": 81.21454885, "pb_ratio": 1.60038911, "ptbv_ratio": 1.61569204, "ps_ratio": 4.15109063, "pcf_ratio": 10.77335361, "pfcf_ratio": 7.42182139, "ev_ebitda": 14.58505425, "ev_ebit": 32.79895215, "ev_sales": 7.73975899, "ev_fcf": 13.83807629, "earnings_yield": 0.01231306, "fcf_yield": 0.07226438, "dividend_yield": 0.05488789, "buyback_yield": 0, "shareholder_yield": 0.05488789, "debt_paydown_yield": null, "total_yield": 0.05488789, "gross_margin": 0.60757573, "operating_margin": 0.2359758, "net_margin": 0.05111265, "ebitda_margin": 0.53066371, "fcf_margin": 0.55930888, "roe": 0.01970569, "roa": 0.00772159, "roic": 0.03687668, "roc_greenblatt": null, "asset_turnover": 0.15107012, "cash_conversion": 10.94267089, "accruals_ratio": -0.05048737, "sbc_to_revenue": 0.01690823, "debt_to_equity": 1.60820887, "net_debt_to_ebitda": 6.7626037, "debt_to_assets": 0.58293947, "interest_coverage": 1.30810783, "current_ratio": 1.95491761, "quick_ratio": 1.95491761, "net_debt": 1572515000, "revenue_growth_1y": -0.03856584, "revenue_growth_3y_cagr": 0.01057901, "revenue_growth_5y_cagr": 0.04829057, "eps_growth_1y": -0.78106977, "eps_growth_3y_cagr": 0.0849945, "eps_growth_5y_cagr": 0.14932386, "fcf_growth_1y": -0.0748373, "book_value_growth_1y": -0.02415725, "piotroski_f_score": 6, "altman_z_score": 0.74082487, "earnings_stability_5y": 1.067002, "revenue_stability_5y": 0.106958, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14054877, "price_return_3m": 0.23939235, "price_return_6m": 0.28512922, "price_return_9m": 0.17131612, "price_return_12m": 0.23553495, "price_return_12m_ex1m": 0.08328111, "distance_from_52w_high": 0, "distance_from_52w_low": 0.33873505, "relative_strength": 0.13557137, "local_beta": 0.0017, "volatility_252d": 0.232345, "volatility_60d": 0.492366, "max_drawdown_12m": -0.12505755, "revenue_ttm": 438189000, "gross_profit_ttm": 266233000, "ebit_ttm": 103402000, "ebitda_ttm": 232531000, "net_income_ttm": 22397000, "eps_diluted_ttm": 0.29132711, "operating_cash_flow_ttm": 168839000, "capital_expenditure_ttm": 76244000, "fcf_ttm": 245083000, "dividends_paid_ttm": 99839000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 79047000, "cash_and_equivalents": 118340000, "total_current_assets": 209401000, "total_current_liabilities": 107115000, "net_ppe": null, "total_assets": 2900567000, "total_debt": 1690855000, "total_equity": 1136575000, "net_working_capital": -13366000, "book_value_per_share": 14.78390466, "retained_earnings": -346589000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1125810000, "tangible_book_per_share": 14.64387982, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 92, "rank_pb": 41, "rank_ptbv": 35, "rank_ps": 74, "rank_pcf": 47, "rank_ev_ebitda": 62, "rank_ev_ebit": 85, "rank_earnings_yield": 91, "rank_fcf_yield": 55, "rank_dividend_yield": 13, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 68, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 32, "rank_fcf_margin": 13, "rank_piotroski": 33, "rank_accruals": 43, "rank_sue": 50, "rank_eps_growth_1y": 97, "rank_eps_growth_5y": 37, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 40, "value_composite": 85, "quality_composite": 23, "momentum_composite": 31, "growth_composite": 94, "yield_composite": 9, "svqf_composite": 95, "vc1_composite": 81, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 23.66, "os": 0.41, "value": 0.15, "quality": 0.77, "momentum": 0.69, "confidence": 1, "coverage": 1, "pe_ratio": 81.2145, "earnings_yield": 0.0123, "shareholder_yield": 0.0549, "roe": 0.0197, "momentum_12_1": 0.0833, "complete_fields": { "id": 3485, "ticker_id": 53, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:56.096571+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.66, "market_cap": 1818962250.56, "market_cap_usd": 1818962250.56, "enterprise_value": 3391477250.56, "shares_outstanding": 76879216, "fx_rate_to_usd": null, "pe_ratio": 81.21454885, "pb_ratio": 1.60038911, "ptbv_ratio": 1.61569204, "ps_ratio": 4.15109063, "pcf_ratio": 10.77335361, "pfcf_ratio": 7.42182139, "ev_ebitda": 14.58505425, "ev_ebit": 32.79895215, "ev_sales": 7.73975899, "ev_fcf": 13.83807629, "earnings_yield": 0.01231306, "fcf_yield": 0.07226438, "dividend_yield": 0.05488789, "buyback_yield": 0, "shareholder_yield": 0.05488789, "debt_paydown_yield": null, "total_yield": 0.05488789, "gross_margin": 0.60757573, "operating_margin": 0.2359758, "net_margin": 0.05111265, "ebitda_margin": 0.53066371, "fcf_margin": 0.55930888, "roe": 0.01970569, "roa": 0.00772159, "roic": 0.03687668, "roc_greenblatt": null, "asset_turnover": 0.15107012, "cash_conversion": 10.94267089, "accruals_ratio": -0.05048737, "sbc_to_revenue": 0.01690823, "debt_to_equity": 1.60820887, "net_debt_to_ebitda": 6.7626037, "debt_to_assets": 0.58293947, "interest_coverage": 1.30810783, "current_ratio": 1.95491761, "quick_ratio": 1.95491761, "net_debt": 1572515000, "revenue_growth_1y": -0.03856584, "revenue_growth_3y_cagr": 0.01057901, "revenue_growth_5y_cagr": 0.04829057, "eps_growth_1y": -0.78106977, "eps_growth_3y_cagr": 0.0849945, "eps_growth_5y_cagr": 0.14932386, "fcf_growth_1y": -0.0748373, "book_value_growth_1y": -0.02415725, "piotroski_f_score": 6, "altman_z_score": 0.74082487, "earnings_stability_5y": 1.067002, "revenue_stability_5y": 0.106958, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14054877, "price_return_3m": 0.23939235, "price_return_6m": 0.28512922, "price_return_9m": 0.17131612, "price_return_12m": 0.23553495, "price_return_12m_ex1m": 0.08328111, "distance_from_52w_high": 0, "distance_from_52w_low": 0.33873505, "relative_strength": 0.13557137, "local_beta": 0.0017, "volatility_252d": 0.232345, "volatility_60d": 0.492366, "max_drawdown_12m": -0.12505755, "revenue_ttm": 438189000, "gross_profit_ttm": 266233000, "ebit_ttm": 103402000, "ebitda_ttm": 232531000, "net_income_ttm": 22397000, "eps_diluted_ttm": 0.29132711, "operating_cash_flow_ttm": 168839000, "capital_expenditure_ttm": 76244000, "fcf_ttm": 245083000, "dividends_paid_ttm": 99839000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 79047000, "cash_and_equivalents": 118340000, "total_current_assets": 209401000, "total_current_liabilities": 107115000, "net_ppe": null, "total_assets": 2900567000, "total_debt": 1690855000, "total_equity": 1136575000, "net_working_capital": -13366000, "book_value_per_share": 14.78390466, "retained_earnings": -346589000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1125810000, "tangible_book_per_share": 14.64387982, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 92, "rank_pb": 41, "rank_ptbv": 35, "rank_ps": 74, "rank_pcf": 47, "rank_ev_ebitda": 62, "rank_ev_ebit": 85, "rank_earnings_yield": 91, "rank_fcf_yield": 55, "rank_dividend_yield": 13, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 68, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 32, "rank_fcf_margin": 13, "rank_piotroski": 33, "rank_accruals": 43, "rank_sue": 50, "rank_eps_growth_1y": 97, "rank_eps_growth_5y": 37, "rank_revenue_growth_1y": 83, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 40, "value_composite": 85, "quality_composite": 23, "momentum_composite": 31, "growth_composite": 94, "yield_composite": 9, "svqf_composite": 95, "vc1_composite": 81, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 1, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "income_statement": { "revenue": 436204000, "cost_of_revenue": 169595000, "gross_profit": 266609000, "ebit": 150260000, "ebitda": 277572000, "pretax_income": 72140000, "tax_provision": 770000, "net_income": 71370000, "net_income_to_common": 71370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129362000, "total_current_assets": 221411000, "total_assets": 2921276000, "short_term_debt": 0, "long_term_debt": 1687610000, "total_debt": 1687610000, "total_liabilities": 1830071000, "total_equity": 1150817000, "shares_outstanding": 76736547, "goodwill_and_intangibles": 11701000 }, "cash_flow": { "operating_cash_flow": 167115000, "capital_expenditure": 72255000, "free_cash_flow": 239370000, "dividends_paid": 105254000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208375, "ticker_id": 53, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150260000", "ebitda": "277572000", "netIncome": "71370000", "grossProfit": "266609000", "depreciation": "None", "totalRevenue": "436204000", "costOfRevenue": "169595000", "interestIncome": "78120000", "incomeBeforeTax": "72140000", "interestExpense": "78120000", "operatingIncome": "145932000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "770000", "reportedCurrency": "USD", "netInterestIncome": "-73792000", "nonInterestIncome": "None", "operatingExpenses": "120677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169595000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127312000", "sellingGeneralAndAdministrative": "37841000", "netIncomeFromContinuingOperations": "71370000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "614000", "currentDebt": "None", "investments": "None", "totalAssets": "2921276000", "longTermDebt": "1687610000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11701000", "reportedCurrency": "USD", "retainedEarnings": "-331086000", "totalLiabilities": "1830071000", "otherCurrentAssets": "-221411000", "totalCurrentAssets": "221411000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2699865000", "currentAccountsPayable": "71094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2619368000", "shortLongTermDebtTotal": "1706384000", "totalShareholderEquity": "1150817000", "capitalLeaseObligations": "18774000", "otherCurrentLiabilities": "10063000", "totalCurrentLiabilities": "108707000", "otherNonCurrentLiabilities": "10962000", "totalNonCurrentLiabilities": "1721364000", "cashAndShortTermInvestments": "129362000", "commonStockSharesOutstanding": "76736547", "intangibleAssetsExcludingGoodwill": "11701000", "cashAndCashEquivalentsAtCarryingValue": "129362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71370000", "profitLoss": "None", "dividendPayout": "105254000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "167115000", "capitalExpenditures": "72255000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-432897000", "cashflowFromInvestment": "-30515000", "stockBasedCompensation": "7397000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105254000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2393000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127312000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 436204000, "cost_of_revenue": 169595000, "gross_profit": 266609000, "research_and_development": null, "selling_general_admin": 37841000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150260000, "depreciation_amortisation": 127312000, "ebitda": 277572000, "interest_expense": 78120000, "interest_income": null, "other_non_operating": null, "pretax_income": 72140000, "tax_provision": 770000, "effective_tax_rate": null, "net_income": 71370000, "net_income_continuing_ops": 71370000, "net_income_to_common": 71370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129362000, "short_term_investments": null, "net_receivables": 92049000, "inventory": null, "other_current_assets": null, "total_current_assets": 221411000, "net_ppe": null, "goodwill": null, "intangible_assets": 11701000, "goodwill_and_intangibles": 11701000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2699865000, "total_assets": 2921276000, "short_term_debt": 0, "accounts_payable": 71094000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108707000, "long_term_debt": 1687610000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1721364000, "total_liabilities": 1830071000, "total_debt": 1687610000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -331086000, "total_equity": 1150817000, "shares_outstanding": 76736547, "operating_cash_flow": 167115000, "stock_based_compensation": 7397000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72255000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30515000, "dividends_paid": 105254000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -432897000, "free_cash_flow": 239370000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "150260000", "ebitda": "277572000", "netIncome": "71370000", "grossProfit": "266609000", "depreciation": "None", "totalRevenue": "436204000", "costOfRevenue": "169595000", "interestIncome": "78120000", "incomeBeforeTax": "72140000", "interestExpense": "78120000", "operatingIncome": "145932000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "770000", "reportedCurrency": "USD", "netInterestIncome": "-73792000", "nonInterestIncome": "None", "operatingExpenses": "120677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169595000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127312000", "sellingGeneralAndAdministrative": "37841000", "netIncomeFromContinuingOperations": "71370000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "614000", "currentDebt": "None", "investments": "None", "totalAssets": "2921276000", "longTermDebt": "1687610000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11701000", "reportedCurrency": "USD", "retainedEarnings": "-331086000", "totalLiabilities": "1830071000", "otherCurrentAssets": "-221411000", "totalCurrentAssets": "221411000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2699865000", "currentAccountsPayable": "71094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2619368000", "shortLongTermDebtTotal": "1706384000", "totalShareholderEquity": "1150817000", "capitalLeaseObligations": "18774000", "otherCurrentLiabilities": "10063000", "totalCurrentLiabilities": "108707000", "otherNonCurrentLiabilities": "10962000", "totalNonCurrentLiabilities": "1721364000", "cashAndShortTermInvestments": "129362000", "commonStockSharesOutstanding": "76736547", "intangibleAssetsExcludingGoodwill": "11701000", "cashAndCashEquivalentsAtCarryingValue": "129362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71370000", "profitLoss": "None", "dividendPayout": "105254000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "167115000", "capitalExpenditures": "72255000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-432897000", "cashflowFromInvestment": "-30515000", "stockBasedCompensation": "7397000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105254000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2393000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127312000", "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": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "income_statement": { "revenue": 457854000, "cost_of_revenue": 167727000, "gross_profit": 290127000, "ebit": 148231000, "ebitda": 273692000, "pretax_income": 73704000, "tax_provision": 886000, "net_income": 72818000, "net_income_to_common": 72818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 425659000, "total_current_assets": 598142000, "total_assets": 3273365000, "short_term_debt": 325000000, "long_term_debt": 2010515000, "total_debt": 2335515000, "total_liabilities": 2149044000, "total_equity": 1175901000, "shares_outstanding": 76515000, "goodwill_and_intangibles": 15604000 }, "cash_flow": { "operating_cash_flow": 207106000, "capital_expenditure": 70205000, "free_cash_flow": 277311000, "dividends_paid": 103368000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208380, "ticker_id": 53, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148231000", "ebitda": "273692000", "netIncome": "72818000", "grossProfit": "290127000", "depreciation": "None", "totalRevenue": "457854000", "costOfRevenue": "167727000", "interestIncome": "9031000", "incomeBeforeTax": "73704000", "interestExpense": "74527000", "operatingIncome": "129199000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "886000", "reportedCurrency": "USD", "netInterestIncome": "-65496000", "nonInterestIncome": "None", "operatingExpenses": "160928000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167727000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125461000", "sellingGeneralAndAdministrative": "35468000", "netIncomeFromContinuingOperations": "72818000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "611000", "currentDebt": "None", "investments": "None", "totalAssets": "3273365000", "longTermDebt": "2010515000", "shortTermDebt": "325000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15604000", "reportedCurrency": "USD", "retainedEarnings": "-304339000", "totalLiabilities": "2149044000", "otherCurrentAssets": "77519000", "totalCurrentAssets": "598142000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94964000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2675223000", "currentAccountsPayable": "63693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2606479000", "shortLongTermDebtTotal": "2031153000", "totalShareholderEquity": "1175901000", "capitalLeaseObligations": "20638000", "otherCurrentLiabilities": "12248000", "totalCurrentLiabilities": "101041000", "otherNonCurrentLiabilities": "13101000", "totalNonCurrentLiabilities": "2048003000", "cashAndShortTermInvestments": "425659000", "commonStockSharesOutstanding": "76515000", "intangibleAssetsExcludingGoodwill": "15604000", "cashAndCashEquivalentsAtCarryingValue": "425659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72819000", "profitLoss": "None", "dividendPayout": "103368000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "207106000", "capitalExpenditures": "70205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "213072000", "cashflowFromInvestment": "-77407000", "stockBasedCompensation": "7110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103368000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1445000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125461000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 457854000, "cost_of_revenue": 167727000, "gross_profit": 290127000, "research_and_development": null, "selling_general_admin": 35468000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148231000, "depreciation_amortisation": 125461000, "ebitda": 273692000, "interest_expense": 74527000, "interest_income": null, "other_non_operating": null, "pretax_income": 73704000, "tax_provision": 886000, "effective_tax_rate": null, "net_income": 72818000, "net_income_continuing_ops": 72818000, "net_income_to_common": 72818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 425659000, "short_term_investments": null, "net_receivables": 94964000, "inventory": null, "other_current_assets": null, "total_current_assets": 598142000, "net_ppe": null, "goodwill": null, "intangible_assets": 15604000, "goodwill_and_intangibles": 15604000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2675223000, "total_assets": 3273365000, "short_term_debt": 325000000, "accounts_payable": 63693000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101041000, "long_term_debt": 2010515000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2048003000, "total_liabilities": 2149044000, "total_debt": 2335515000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -304339000, "total_equity": 1175901000, "shares_outstanding": 76515000, "operating_cash_flow": 207106000, "stock_based_compensation": 7110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70205000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77407000, "dividends_paid": 103368000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 213072000, "free_cash_flow": 277311000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148231000", "ebitda": "273692000", "netIncome": "72818000", "grossProfit": "290127000", "depreciation": "None", "totalRevenue": "457854000", "costOfRevenue": "167727000", "interestIncome": "9031000", "incomeBeforeTax": "73704000", "interestExpense": "74527000", "operatingIncome": "129199000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "886000", "reportedCurrency": "USD", "netInterestIncome": "-65496000", "nonInterestIncome": "None", "operatingExpenses": "160928000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "167727000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125461000", "sellingGeneralAndAdministrative": "35468000", "netIncomeFromContinuingOperations": "72818000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "611000", "currentDebt": "None", "investments": "None", "totalAssets": "3273365000", "longTermDebt": "2010515000", "shortTermDebt": "325000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15604000", "reportedCurrency": "USD", "retainedEarnings": "-304339000", "totalLiabilities": "2149044000", "otherCurrentAssets": "77519000", "totalCurrentAssets": "598142000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94964000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2675223000", "currentAccountsPayable": "63693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2606479000", "shortLongTermDebtTotal": "2031153000", "totalShareholderEquity": "1175901000", "capitalLeaseObligations": "20638000", "otherCurrentLiabilities": "12248000", "totalCurrentLiabilities": "101041000", "otherNonCurrentLiabilities": "13101000", "totalNonCurrentLiabilities": "2048003000", "cashAndShortTermInvestments": "425659000", "commonStockSharesOutstanding": "76515000", "intangibleAssetsExcludingGoodwill": "15604000", "cashAndCashEquivalentsAtCarryingValue": "425659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72819000", "profitLoss": "None", "dividendPayout": "103368000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "207106000", "capitalExpenditures": "70205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "213072000", "cashflowFromInvestment": "-77407000", "stockBasedCompensation": "7110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103368000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1445000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125461000", "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": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "income_statement": { "revenue": 441164000, "cost_of_revenue": 163957000, "gross_profit": 277207000, "ebit": 130437000, "ebitda": 249937000, "pretax_income": 65731000, "tax_provision": 1041000, "net_income": 64690000, "net_income_to_common": 64690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82888000, "total_current_assets": 190179000, "total_assets": 2984681000, "short_term_debt": 100000000, "long_term_debt": 1689627000, "total_debt": 1789627000, "total_liabilities": 1831006000, "total_equity": 1153675000, "shares_outstanding": 76340513, "goodwill_and_intangibles": 57194000 }, "cash_flow": { "operating_cash_flow": 188751000, "capital_expenditure": 82980000, "free_cash_flow": 271731000, "dividends_paid": 80211000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208385, "ticker_id": 53, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130437000", "ebitda": "249937000", "netIncome": "64690000", "grossProfit": "277207000", "depreciation": "None", "totalRevenue": "441164000", "costOfRevenue": "163957000", "interestIncome": "2175000", "incomeBeforeTax": "65731000", "interestExpense": "64706000", "operatingIncome": "121747000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1041000", "reportedCurrency": "USD", "netInterestIncome": "-62762000", "nonInterestIncome": "None", "operatingExpenses": "155460000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163957000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119500000", "sellingGeneralAndAdministrative": "35960000", "netIncomeFromContinuingOperations": "63604000" }, "balance": { "goodwill": "None", "inventory": "-7962999", "commonStock": "609000", "currentDebt": "None", "investments": "None", "totalAssets": "2984681000", "longTermDebt": "1689627000", "shortTermDebt": "100000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "57194000", "reportedCurrency": "USD", "retainedEarnings": "-280239000", "totalLiabilities": "1831006000", "otherCurrentAssets": "-179722000", "totalCurrentAssets": "190179000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7963000", "currentNetReceivables": "96834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2794502000", "currentAccountsPayable": "61312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2726818000", "shortLongTermDebtTotal": "1712881000", "totalShareholderEquity": "1153675000", "capitalLeaseObligations": "23254000", "otherCurrentLiabilities": "-91120000", "totalCurrentLiabilities": "98119000", "otherNonCurrentLiabilities": "16595000", "totalNonCurrentLiabilities": "1732887000", "cashAndShortTermInvestments": "82888000", "commonStockSharesOutstanding": "76340513", "intangibleAssetsExcludingGoodwill": "57194000", "cashAndCashEquivalentsAtCarryingValue": "82888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64690000", "profitLoss": "None", "dividendPayout": "80211000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "188751000", "capitalExpenditures": "82980000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65547000", "cashflowFromInvestment": "-89887000", "stockBasedCompensation": "8838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80211000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-831000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 441164000, "cost_of_revenue": 163957000, "gross_profit": 277207000, "research_and_development": 0.15, "selling_general_admin": 35960000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130437000, "depreciation_amortisation": 119500000, "ebitda": 249937000, "interest_expense": 64706000, "interest_income": null, "other_non_operating": null, "pretax_income": 65731000, "tax_provision": 1041000, "effective_tax_rate": null, "net_income": 64690000, "net_income_continuing_ops": 63604000, "net_income_to_common": 64690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82888000, "short_term_investments": 7963000, "net_receivables": 96834000, "inventory": -7962999, "other_current_assets": null, "total_current_assets": 190179000, "net_ppe": null, "goodwill": null, "intangible_assets": 57194000, "goodwill_and_intangibles": 57194000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2794502000, "total_assets": 2984681000, "short_term_debt": 100000000, "accounts_payable": 61312000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98119000, "long_term_debt": 1689627000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1732887000, "total_liabilities": 1831006000, "total_debt": 1789627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -280239000, "total_equity": 1153675000, "shares_outstanding": 76340513, "operating_cash_flow": 188751000, "stock_based_compensation": 8838000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82980000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89887000, "dividends_paid": 80211000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65547000, "free_cash_flow": 271731000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "130437000", "ebitda": "249937000", "netIncome": "64690000", "grossProfit": "277207000", "depreciation": "None", "totalRevenue": "441164000", "costOfRevenue": "163957000", "interestIncome": "2175000", "incomeBeforeTax": "65731000", "interestExpense": "64706000", "operatingIncome": "121747000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1041000", "reportedCurrency": "USD", "netInterestIncome": "-62762000", "nonInterestIncome": "None", "operatingExpenses": "155460000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163957000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119500000", "sellingGeneralAndAdministrative": "35960000", "netIncomeFromContinuingOperations": "63604000" }, "balance": { "goodwill": "None", "inventory": "-7962999", "commonStock": "609000", "currentDebt": "None", "investments": "None", "totalAssets": "2984681000", "longTermDebt": "1689627000", "shortTermDebt": "100000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "57194000", "reportedCurrency": "USD", "retainedEarnings": "-280239000", "totalLiabilities": "1831006000", "otherCurrentAssets": "-179722000", "totalCurrentAssets": "190179000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7963000", "currentNetReceivables": "96834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2794502000", "currentAccountsPayable": "61312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2726818000", "shortLongTermDebtTotal": "1712881000", "totalShareholderEquity": "1153675000", "capitalLeaseObligations": "23254000", "otherCurrentLiabilities": "-91120000", "totalCurrentLiabilities": "98119000", "otherNonCurrentLiabilities": "16595000", "totalNonCurrentLiabilities": "1732887000", "cashAndShortTermInvestments": "82888000", "commonStockSharesOutstanding": "76340513", "intangibleAssetsExcludingGoodwill": "57194000", "cashAndCashEquivalentsAtCarryingValue": "82888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64690000", "profitLoss": "None", "dividendPayout": "80211000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "188751000", "capitalExpenditures": "82980000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65547000", "cashflowFromInvestment": "-89887000", "stockBasedCompensation": "8838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80211000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-831000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119500000", "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": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "income_statement": { "revenue": 422648000, "cost_of_revenue": 152433000, "gross_profit": 270215000, "ebit": 114959000, "ebitda": 238297000, "pretax_income": 56727000, "tax_provision": 850000, "net_income": 55877000, "net_income_to_common": 55877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49571000, "total_current_assets": 144611000, "total_assets": 2987881000, "short_term_debt": 34057000, "long_term_debt": 1648088000, "total_debt": 1682145000, "total_liabilities": 1802356000, "total_equity": 1185525000, "shares_outstanding": 76230507, "goodwill_and_intangibles": 64234000 }, "cash_flow": { "operating_cash_flow": 179072000, "capital_expenditure": 113781000, "free_cash_flow": 292853000, "dividends_paid": 98248000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208390, "ticker_id": 53, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "114959000", "ebitda": "238297000", "netIncome": "55877000", "grossProfit": "270215000", "depreciation": "None", "totalRevenue": "422648000", "costOfRevenue": "152433000", "interestIncome": "58232000", "incomeBeforeTax": "56727000", "interestExpense": "58232000", "operatingIncome": "114734000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "850000", "reportedCurrency": "USD", "netInterestIncome": "-58232000", "nonInterestIncome": "None", "operatingExpenses": "155481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123338000", "sellingGeneralAndAdministrative": "32143000", "netIncomeFromContinuingOperations": "55877000" }, "balance": { "goodwill": "None", "inventory": "-9985999", "commonStock": "607000", "currentDebt": "None", "investments": "None", "totalAssets": "2987881000", "longTermDebt": "1648088000", "shortTermDebt": "34057000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "64234000", "reportedCurrency": "USD", "retainedEarnings": "-251167000", "totalLiabilities": "1802356000", "otherCurrentAssets": "-144611000", "totalCurrentAssets": "144611000", "currentLongTermDebt": "34057000", "longTermInvestments": "None", "shortTermInvestments": "9986000", "currentNetReceivables": "95040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2843270000", "currentAccountsPayable": "65992000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2734556000", "shortLongTermDebtTotal": "1682145000", "totalShareholderEquity": "1185525000", "capitalLeaseObligations": "25676000", "otherCurrentLiabilities": "-22018000", "totalCurrentLiabilities": "108748000", "otherNonCurrentLiabilities": "79577000", "totalNonCurrentLiabilities": "1693608000", "cashAndShortTermInvestments": "49571000", "commonStockSharesOutstanding": "76230507", "intangibleAssetsExcludingGoodwill": "64234000", "cashAndCashEquivalentsAtCarryingValue": "49571000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55877000", "profitLoss": "None", "dividendPayout": "98248000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "179072000", "capitalExpenditures": "113781000", "changeInReceivables": "-404000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102704000", "cashflowFromInvestment": "-166321000", "stockBasedCompensation": "8690000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98248000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-89953000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-759000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123338000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 422648000, "cost_of_revenue": 152433000, "gross_profit": 270215000, "research_and_development": 0.13, "selling_general_admin": 32143000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 114959000, "depreciation_amortisation": 123338000, "ebitda": 238297000, "interest_expense": 58232000, "interest_income": null, "other_non_operating": null, "pretax_income": 56727000, "tax_provision": 850000, "effective_tax_rate": null, "net_income": 55877000, "net_income_continuing_ops": 55877000, "net_income_to_common": 55877000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49571000, "short_term_investments": 9986000, "net_receivables": 95040000, "inventory": -9985999, "other_current_assets": null, "total_current_assets": 144611000, "net_ppe": null, "goodwill": null, "intangible_assets": 64234000, "goodwill_and_intangibles": 64234000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2843270000, "total_assets": 2987881000, "short_term_debt": 34057000, "accounts_payable": 65992000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108748000, "long_term_debt": 1648088000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1693608000, "total_liabilities": 1802356000, "total_debt": 1682145000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -251167000, "total_equity": 1185525000, "shares_outstanding": 76230507, "operating_cash_flow": 179072000, "stock_based_compensation": 8690000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113781000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166321000, "dividends_paid": 98248000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102704000, "free_cash_flow": 292853000, "net_change_in_cash": -89953000 }, "raw_data": { "income": { "ebit": "114959000", "ebitda": "238297000", "netIncome": "55877000", "grossProfit": "270215000", "depreciation": "None", "totalRevenue": "422648000", "costOfRevenue": "152433000", "interestIncome": "58232000", "incomeBeforeTax": "56727000", "interestExpense": "58232000", "operatingIncome": "114734000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "850000", "reportedCurrency": "USD", "netInterestIncome": "-58232000", "nonInterestIncome": "None", "operatingExpenses": "155481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123338000", "sellingGeneralAndAdministrative": "32143000", "netIncomeFromContinuingOperations": "55877000" }, "balance": { "goodwill": "None", "inventory": "-9985999", "commonStock": "607000", "currentDebt": "None", "investments": "None", "totalAssets": "2987881000", "longTermDebt": "1648088000", "shortTermDebt": "34057000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "64234000", "reportedCurrency": "USD", "retainedEarnings": "-251167000", "totalLiabilities": "1802356000", "otherCurrentAssets": "-144611000", "totalCurrentAssets": "144611000", "currentLongTermDebt": "34057000", "longTermInvestments": "None", "shortTermInvestments": "9986000", "currentNetReceivables": "95040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2843270000", "currentAccountsPayable": "65992000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2734556000", "shortLongTermDebtTotal": "1682145000", "totalShareholderEquity": "1185525000", "capitalLeaseObligations": "25676000", "otherCurrentLiabilities": "-22018000", "totalCurrentLiabilities": "108748000", "otherNonCurrentLiabilities": "79577000", "totalNonCurrentLiabilities": "1693608000", "cashAndShortTermInvestments": "49571000", "commonStockSharesOutstanding": "76230507", "intangibleAssetsExcludingGoodwill": "64234000", "cashAndCashEquivalentsAtCarryingValue": "49571000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55877000", "profitLoss": "None", "dividendPayout": "98248000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "179072000", "capitalExpenditures": "113781000", "changeInReceivables": "-404000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102704000", "cashflowFromInvestment": "-166321000", "stockBasedCompensation": "8690000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98248000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-89953000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-759000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123338000", "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": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "income_statement": { "revenue": 375828000, "cost_of_revenue": 129774000, "gross_profit": 246054000, "ebit": 95918000, "ebitda": 212224000, "pretax_income": 37331000, "tax_provision": 738000, "net_income": 36593000, "net_income_to_common": 36593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139524000, "total_current_assets": 229693000, "total_assets": 3017927000, "short_term_debt": 1649203000, "long_term_debt": 1649203000, "total_debt": 3298406000, "total_liabilities": 1807804000, "total_equity": 1210123000, "shares_outstanding": 76172277, "goodwill_and_intangibles": 70268000 }, "cash_flow": { "operating_cash_flow": 168329000, "capital_expenditure": 104588000, "free_cash_flow": 272917000, "dividends_paid": 88936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208395, "ticker_id": 53, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95918000", "ebitda": "212224000", "netIncome": "36593000", "grossProfit": "246054000", "depreciation": "None", "totalRevenue": "375828000", "costOfRevenue": "129774000", "interestIncome": "58587000", "incomeBeforeTax": "37331000", "interestExpense": "58587000", "operatingIncome": "99869000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "738000", "reportedCurrency": "USD", "netInterestIncome": "-58587000", "nonInterestIncome": "None", "operatingExpenses": "146185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "-4271000", "costofGoodsAndServicesSold": "129774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116306000", "sellingGeneralAndAdministrative": "29879000", "netIncomeFromContinuingOperations": "36593000" }, "balance": { "goodwill": "None", "inventory": "-9136000", "commonStock": "605000", "currentDebt": "None", "investments": "None", "totalAssets": "3017927000", "longTermDebt": "1649203000", "shortTermDebt": "1649203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "70268000", "reportedCurrency": "USD", "retainedEarnings": "-217785000", "totalLiabilities": "1807804000", "otherCurrentAssets": "-229693000", "totalCurrentAssets": "229693000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2788234000", "currentAccountsPayable": "64531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2681981000", "shortLongTermDebtTotal": "1649203000", "totalShareholderEquity": "1210123000", "capitalLeaseObligations": "27917000", "otherCurrentLiabilities": "-1671931000", "totalCurrentLiabilities": "72386000", "otherNonCurrentLiabilities": "86215000", "totalNonCurrentLiabilities": "1735418000", "cashAndShortTermInvestments": "139524000", "commonStockSharesOutstanding": "76172277", "intangibleAssetsExcludingGoodwill": "70268000", "cashAndCashEquivalentsAtCarryingValue": "139524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36593000", "profitLoss": "None", "dividendPayout": "88936000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "168329000", "capitalExpenditures": "104588000", "changeInReceivables": "2273000", "changeInExchangeRate": "None", "cashflowFromFinancing": "144424000", "cashflowFromInvestment": "-312278000", "stockBasedCompensation": "8493000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "475000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-865000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116306000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 375828000, "cost_of_revenue": 129774000, "gross_profit": 246054000, "research_and_development": 0.1, "selling_general_admin": 29879000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95918000, "depreciation_amortisation": 116306000, "ebitda": 212224000, "interest_expense": 58587000, "interest_income": null, "other_non_operating": null, "pretax_income": 37331000, "tax_provision": 738000, "effective_tax_rate": null, "net_income": 36593000, "net_income_continuing_ops": 36593000, "net_income_to_common": 36593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139524000, "short_term_investments": null, "net_receivables": 90169000, "inventory": -9136000, "other_current_assets": null, "total_current_assets": 229693000, "net_ppe": null, "goodwill": null, "intangible_assets": 70268000, "goodwill_and_intangibles": 70268000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2788234000, "total_assets": 3017927000, "short_term_debt": 1649203000, "accounts_payable": 64531000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72386000, "long_term_debt": 1649203000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1735418000, "total_liabilities": 1807804000, "total_debt": 3298406000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -217785000, "total_equity": 1210123000, "shares_outstanding": 76172277, "operating_cash_flow": 168329000, "stock_based_compensation": 8493000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104588000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -312278000, "dividends_paid": 88936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 144424000, "free_cash_flow": 272917000, "net_change_in_cash": 475000 }, "raw_data": { "income": { "ebit": "95918000", "ebitda": "212224000", "netIncome": "36593000", "grossProfit": "246054000", "depreciation": "None", "totalRevenue": "375828000", "costOfRevenue": "129774000", "interestIncome": "58587000", "incomeBeforeTax": "37331000", "interestExpense": "58587000", "operatingIncome": "99869000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "738000", "reportedCurrency": "USD", "netInterestIncome": "-58587000", "nonInterestIncome": "None", "operatingExpenses": "146185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "-4271000", "costofGoodsAndServicesSold": "129774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116306000", "sellingGeneralAndAdministrative": "29879000", "netIncomeFromContinuingOperations": "36593000" }, "balance": { "goodwill": "None", "inventory": "-9136000", "commonStock": "605000", "currentDebt": "None", "investments": "None", "totalAssets": "3017927000", "longTermDebt": "1649203000", "shortTermDebt": "1649203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "70268000", "reportedCurrency": "USD", "retainedEarnings": "-217785000", "totalLiabilities": "1807804000", "otherCurrentAssets": "-229693000", "totalCurrentAssets": "229693000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2788234000", "currentAccountsPayable": "64531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2681981000", "shortLongTermDebtTotal": "1649203000", "totalShareholderEquity": "1210123000", "capitalLeaseObligations": "27917000", "otherCurrentLiabilities": "-1671931000", "totalCurrentLiabilities": "72386000", "otherNonCurrentLiabilities": "86215000", "totalNonCurrentLiabilities": "1735418000", "cashAndShortTermInvestments": "139524000", "commonStockSharesOutstanding": "76172277", "intangibleAssetsExcludingGoodwill": "70268000", "cashAndCashEquivalentsAtCarryingValue": "139524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36593000", "profitLoss": "None", "dividendPayout": "88936000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "168329000", "capitalExpenditures": "104588000", "changeInReceivables": "2273000", "changeInExchangeRate": "None", "cashflowFromFinancing": "144424000", "cashflowFromInvestment": "-312278000", "stockBasedCompensation": "8493000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "475000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-865000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116306000", "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": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "income_statement": { "revenue": 344573000, "cost_of_revenue": 121119000, "gross_profit": 223454000, "ebit": 89019000, "ebitda": 197311000, "pretax_income": 35579000, "tax_provision": -9000, "net_income": 35588000, "net_income_to_common": 35588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 137333000, "total_current_assets": 227165000, "total_assets": 2817309000, "short_term_debt": 99151000, "long_term_debt": 1307600000, "total_debt": 1406751000, "total_liabilities": 1563903000, "total_equity": 1271442000, "shares_outstanding": 76119763, "goodwill_and_intangibles": 28893000 }, "cash_flow": { "operating_cash_flow": 126985000, "capital_expenditure": 63488000, "free_cash_flow": 190473000, "dividends_paid": 76510000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208400, "ticker_id": 53, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89019000", "ebitda": "197311000", "netIncome": "35588000", "grossProfit": "223454000", "depreciation": "None", "totalRevenue": "344573000", "costOfRevenue": "121119000", "interestIncome": "436000", "incomeBeforeTax": "35579000", "interestExpense": "53440000", "operatingIncome": "88581000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-9000", "reportedCurrency": "USD", "netInterestIncome": "-53440000", "nonInterestIncome": "None", "operatingExpenses": "134873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "447000", "costofGoodsAndServicesSold": "121119000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108292000", "sellingGeneralAndAdministrative": "26581000", "netIncomeFromContinuingOperations": "135972000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "605000", "currentDebt": "None", "investments": "None", "totalAssets": "2817309000", "longTermDebt": "1307600000", "shortTermDebt": "99151000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "28893000", "reportedCurrency": "USD", "retainedEarnings": "-176560000", "totalLiabilities": "1563903000", "otherCurrentAssets": "10418000", "totalCurrentAssets": "227165000", "currentLongTermDebt": "99151000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2590144000", "currentAccountsPayable": "59262000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2492734000", "shortLongTermDebtTotal": "1436811000", "totalShareholderEquity": "1271442000", "capitalLeaseObligations": "30060000", "otherCurrentLiabilities": "6590000", "totalCurrentLiabilities": "197570000", "otherNonCurrentLiabilities": "91300000", "totalNonCurrentLiabilities": "1366333000", "cashAndShortTermInvestments": "137333000", "commonStockSharesOutstanding": "76119763", "intangibleAssetsExcludingGoodwill": "28893000", "cashAndCashEquivalentsAtCarryingValue": "137333000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35588000", "profitLoss": "None", "dividendPayout": "76510000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1726000", "operatingCashflow": "126985000", "capitalExpenditures": "63488000", "changeInReceivables": "-4940000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28310000", "cashflowFromInvestment": "-69077000", "stockBasedCompensation": "6307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76510000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29598000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-672000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108292000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 344573000, "cost_of_revenue": 121119000, "gross_profit": 223454000, "research_and_development": 0.13, "selling_general_admin": 26581000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89019000, "depreciation_amortisation": 108292000, "ebitda": 197311000, "interest_expense": 53440000, "interest_income": null, "other_non_operating": null, "pretax_income": 35579000, "tax_provision": -9000, "effective_tax_rate": null, "net_income": 35588000, "net_income_continuing_ops": 135972000, "net_income_to_common": 35588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 137333000, "short_term_investments": null, "net_receivables": 79414000, "inventory": 1, "other_current_assets": null, "total_current_assets": 227165000, "net_ppe": null, "goodwill": null, "intangible_assets": 28893000, "goodwill_and_intangibles": 28893000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2590144000, "total_assets": 2817309000, "short_term_debt": 99151000, "accounts_payable": 59262000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 197570000, "long_term_debt": 1307600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1366333000, "total_liabilities": 1563903000, "total_debt": 1406751000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -176560000, "total_equity": 1271442000, "shares_outstanding": 76119763, "operating_cash_flow": 126985000, "stock_based_compensation": 6307000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63488000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69077000, "dividends_paid": 76510000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28310000, "free_cash_flow": 190473000, "net_change_in_cash": 29598000 }, "raw_data": { "income": { "ebit": "89019000", "ebitda": "197311000", "netIncome": "35588000", "grossProfit": "223454000", "depreciation": "None", "totalRevenue": "344573000", "costOfRevenue": "121119000", "interestIncome": "436000", "incomeBeforeTax": "35579000", "interestExpense": "53440000", "operatingIncome": "88581000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-9000", "reportedCurrency": "USD", "netInterestIncome": "-53440000", "nonInterestIncome": "None", "operatingExpenses": "134873000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "447000", "costofGoodsAndServicesSold": "121119000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108292000", "sellingGeneralAndAdministrative": "26581000", "netIncomeFromContinuingOperations": "135972000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "605000", "currentDebt": "None", "investments": "None", "totalAssets": "2817309000", "longTermDebt": "1307600000", "shortTermDebt": "99151000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "28893000", "reportedCurrency": "USD", "retainedEarnings": "-176560000", "totalLiabilities": "1563903000", "otherCurrentAssets": "10418000", "totalCurrentAssets": "227165000", "currentLongTermDebt": "99151000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2590144000", "currentAccountsPayable": "59262000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2492734000", "shortLongTermDebtTotal": "1436811000", "totalShareholderEquity": "1271442000", "capitalLeaseObligations": "30060000", "otherCurrentLiabilities": "6590000", "totalCurrentLiabilities": "197570000", "otherNonCurrentLiabilities": "91300000", "totalNonCurrentLiabilities": "1366333000", "cashAndShortTermInvestments": "137333000", "commonStockSharesOutstanding": "76119763", "intangibleAssetsExcludingGoodwill": "28893000", "cashAndCashEquivalentsAtCarryingValue": "137333000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35588000", "profitLoss": "None", "dividendPayout": "76510000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1726000", "operatingCashflow": "126985000", "capitalExpenditures": "63488000", "changeInReceivables": "-4940000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28310000", "cashflowFromInvestment": "-69077000", "stockBasedCompensation": "6307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76510000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "29598000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-672000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108292000", "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": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "income_statement": { "revenue": 366741000, "cost_of_revenue": 131980000, "gross_profit": 234761000, "ebit": 115015000, "ebitda": 211220000, "pretax_income": 61007000, "tax_provision": 819000, "net_income": 60188000, "net_income_to_common": 60188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99303000, "total_current_assets": 121467000, "total_assets": 2790333000, "short_term_debt": 51003000, "long_term_debt": 1357659000, "total_debt": 1408662000, "total_liabilities": 1496661000, "total_equity": 1293672000, "shares_outstanding": 54110949, "goodwill_and_intangibles": 76839000 }, "cash_flow": { "operating_cash_flow": 153816000, "capital_expenditure": 88327000, "free_cash_flow": 242143000, "dividends_paid": 80605000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208405, "ticker_id": 53, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115015000", "ebitda": "211220000", "netIncome": "60188000", "grossProfit": "234761000", "depreciation": "None", "totalRevenue": "366741000", "costOfRevenue": "131980000", "interestIncome": "696000", "incomeBeforeTax": "61007000", "interestExpense": "54008000", "operatingIncome": "113685000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "819000", "reportedCurrency": "USD", "netInterestIncome": "-53312000", "nonInterestIncome": "None", "operatingExpenses": "121076000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "633000", "costofGoodsAndServicesSold": "131980000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96205000", "sellingGeneralAndAdministrative": "24871000", "netIncomeFromContinuingOperations": "156025000" }, "balance": { "goodwill": "None", "inventory": "-434000", "commonStock": "601000", "currentDebt": "None", "investments": "None", "totalAssets": "2790333000", "longTermDebt": "1357659000", "shortTermDebt": "51003000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "76839000", "reportedCurrency": "USD", "retainedEarnings": "-144378000", "totalLiabilities": "1496661000", "otherCurrentAssets": "-173638000", "totalCurrentAssets": "121467000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "434000", "currentNetReceivables": "12016000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2668866000", "currentAccountsPayable": "62576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2523475000", "shortLongTermDebtTotal": "1408662000", "totalShareholderEquity": "1293672000", "capitalLeaseObligations": "5380000", "otherCurrentLiabilities": "-76559000", "totalCurrentLiabilities": "70892000", "otherNonCurrentLiabilities": "68110000", "totalNonCurrentLiabilities": "1425769000", "cashAndShortTermInvestments": "99303000", "commonStockSharesOutstanding": "54110949", "intangibleAssetsExcludingGoodwill": "76839000", "cashAndCashEquivalentsAtCarryingValue": "99303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60188000", "profitLoss": "None", "dividendPayout": "80605000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-971000", "operatingCashflow": "153816000", "capitalExpenditures": "88327000", "changeInReceivables": "-1071000", "changeInExchangeRate": "None", "cashflowFromFinancing": "497546000", "cashflowFromInvestment": "-599183000", "stockBasedCompensation": "4477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80605000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52179000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "209000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 366741000, "cost_of_revenue": 131980000, "gross_profit": 234761000, "research_and_development": 0.21, "selling_general_admin": 24871000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115015000, "depreciation_amortisation": 96205000, "ebitda": 211220000, "interest_expense": 54008000, "interest_income": null, "other_non_operating": null, "pretax_income": 61007000, "tax_provision": 819000, "effective_tax_rate": null, "net_income": 60188000, "net_income_continuing_ops": 156025000, "net_income_to_common": 60188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99303000, "short_term_investments": 434000, "net_receivables": 12016000, "inventory": -434000, "other_current_assets": null, "total_current_assets": 121467000, "net_ppe": null, "goodwill": null, "intangible_assets": 76839000, "goodwill_and_intangibles": 76839000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2668866000, "total_assets": 2790333000, "short_term_debt": 51003000, "accounts_payable": 62576000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70892000, "long_term_debt": 1357659000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1425769000, "total_liabilities": 1496661000, "total_debt": 1408662000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -144378000, "total_equity": 1293672000, "shares_outstanding": 54110949, "operating_cash_flow": 153816000, "stock_based_compensation": 4477000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88327000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -599183000, "dividends_paid": 80605000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 497546000, "free_cash_flow": 242143000, "net_change_in_cash": 52179000 }, "raw_data": { "income": { "ebit": "115015000", "ebitda": "211220000", "netIncome": "60188000", "grossProfit": "234761000", "depreciation": "None", "totalRevenue": "366741000", "costOfRevenue": "131980000", "interestIncome": "696000", "incomeBeforeTax": "61007000", "interestExpense": "54008000", "operatingIncome": "113685000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "819000", "reportedCurrency": "USD", "netInterestIncome": "-53312000", "nonInterestIncome": "None", "operatingExpenses": "121076000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "633000", "costofGoodsAndServicesSold": "131980000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96205000", "sellingGeneralAndAdministrative": "24871000", "netIncomeFromContinuingOperations": "156025000" }, "balance": { "goodwill": "None", "inventory": "-434000", "commonStock": "601000", "currentDebt": "None", "investments": "None", "totalAssets": "2790333000", "longTermDebt": "1357659000", "shortTermDebt": "51003000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "76839000", "reportedCurrency": "USD", "retainedEarnings": "-144378000", "totalLiabilities": "1496661000", "otherCurrentAssets": "-173638000", "totalCurrentAssets": "121467000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "434000", "currentNetReceivables": "12016000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2668866000", "currentAccountsPayable": "62576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2523475000", "shortLongTermDebtTotal": "1408662000", "totalShareholderEquity": "1293672000", "capitalLeaseObligations": "5380000", "otherCurrentLiabilities": "-76559000", "totalCurrentLiabilities": "70892000", "otherNonCurrentLiabilities": "68110000", "totalNonCurrentLiabilities": "1425769000", "cashAndShortTermInvestments": "99303000", "commonStockSharesOutstanding": "54110949", "intangibleAssetsExcludingGoodwill": "76839000", "cashAndCashEquivalentsAtCarryingValue": "99303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60188000", "profitLoss": "None", "dividendPayout": "80605000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-971000", "operatingCashflow": "153816000", "capitalExpenditures": "88327000", "changeInReceivables": "-1071000", "changeInExchangeRate": "None", "cashflowFromFinancing": "497546000", "cashflowFromInvestment": "-599183000", "stockBasedCompensation": "4477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80605000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52179000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "209000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96205000", "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": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "income_statement": { "revenue": 330867000, "cost_of_revenue": 121455000, "gross_profit": 209412000, "ebit": -151186000, "ebitda": 186628000, "pretax_income": 27202000, "tax_provision": 327000, "net_income": 27202000, "net_income_to_common": 27202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47956000, "total_current_assets": 66561000, "total_assets": 2198250000, "short_term_debt": 62337000, "long_term_debt": 1228435000, "total_debt": 1290772000, "total_liabilities": 1395779000, "total_equity": 802977000, "shares_outstanding": 64136559, "goodwill_and_intangibles": 38589000 }, "cash_flow": { "operating_cash_flow": 136507000, "capital_expenditure": 54411000, "free_cash_flow": 190918000, "dividends_paid": 51495000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208410, "ticker_id": 53, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-151186000", "ebitda": "186628000", "netIncome": "27202000", "grossProfit": "209412000", "depreciation": "None", "totalRevenue": "330867000", "costOfRevenue": "121455000", "interestIncome": "238000", "incomeBeforeTax": "27202000", "interestExpense": "52248000", "operatingIncome": "79535000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "327000", "reportedCurrency": "USD", "netInterestIncome": "-52010000", "nonInterestIncome": "None", "operatingExpenses": "129877000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "-85000", "costofGoodsAndServicesSold": "121455000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337814000", "sellingGeneralAndAdministrative": "22784000", "netIncomeFromContinuingOperations": "20325000" }, "balance": { "goodwill": "None", "inventory": "-6002000", "commonStock": "474000", "currentDebt": "None", "investments": "None", "totalAssets": "2198250000", "longTermDebt": "1228435000", "shortTermDebt": "62337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "38589000", "reportedCurrency": "USD", "retainedEarnings": "-128778000", "totalLiabilities": "1395779000", "otherCurrentAssets": "15999000", "totalCurrentAssets": "66561000", "currentLongTermDebt": "62337000", "longTermInvestments": "None", "shortTermInvestments": "6002000", "currentNetReceivables": "49104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2131689000", "currentAccountsPayable": "46616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2039853000", "shortLongTermDebtTotal": "1290772000", "totalShareholderEquity": "802977000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-62337000", "totalCurrentLiabilities": "117797000", "otherNonCurrentLiabilities": "49547000", "totalNonCurrentLiabilities": "1277982000", "cashAndShortTermInvestments": "47956000", "commonStockSharesOutstanding": "64136559", "intangibleAssetsExcludingGoodwill": "38589000", "cashAndCashEquivalentsAtCarryingValue": "47956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27202000", "profitLoss": "None", "dividendPayout": "51495000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "2274000", "operatingCashflow": "136507000", "capitalExpenditures": "54411000", "changeInReceivables": "-336000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106842000", "cashflowFromInvestment": "-64347000", "stockBasedCompensation": "3039000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51495000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-34682000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-527000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107093000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 330867000, "cost_of_revenue": 121455000, "gross_profit": 209412000, "research_and_development": 0.18, "selling_general_admin": 22784000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -151186000, "depreciation_amortisation": 337814000, "ebitda": 186628000, "interest_expense": 52248000, "interest_income": null, "other_non_operating": null, "pretax_income": 27202000, "tax_provision": 327000, "effective_tax_rate": null, "net_income": 27202000, "net_income_continuing_ops": 20325000, "net_income_to_common": 27202000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47956000, "short_term_investments": 6002000, "net_receivables": 49104000, "inventory": -6002000, "other_current_assets": null, "total_current_assets": 66561000, "net_ppe": null, "goodwill": null, "intangible_assets": 38589000, "goodwill_and_intangibles": 38589000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2131689000, "total_assets": 2198250000, "short_term_debt": 62337000, "accounts_payable": 46616000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 117797000, "long_term_debt": 1228435000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1277982000, "total_liabilities": 1395779000, "total_debt": 1290772000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -128778000, "total_equity": 802977000, "shares_outstanding": 64136559, "operating_cash_flow": 136507000, "stock_based_compensation": 3039000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54411000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64347000, "dividends_paid": 51495000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106842000, "free_cash_flow": 190918000, "net_change_in_cash": -34682000 }, "raw_data": { "income": { "ebit": "-151186000", "ebitda": "186628000", "netIncome": "27202000", "grossProfit": "209412000", "depreciation": "None", "totalRevenue": "330867000", "costOfRevenue": "121455000", "interestIncome": "238000", "incomeBeforeTax": "27202000", "interestExpense": "52248000", "operatingIncome": "79535000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "327000", "reportedCurrency": "USD", "netInterestIncome": "-52010000", "nonInterestIncome": "None", "operatingExpenses": "129877000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "-85000", "costofGoodsAndServicesSold": "121455000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337814000", "sellingGeneralAndAdministrative": "22784000", "netIncomeFromContinuingOperations": "20325000" }, "balance": { "goodwill": "None", "inventory": "-6002000", "commonStock": "474000", "currentDebt": "None", "investments": "None", "totalAssets": "2198250000", "longTermDebt": "1228435000", "shortTermDebt": "62337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "38589000", "reportedCurrency": "USD", "retainedEarnings": "-128778000", "totalLiabilities": "1395779000", "otherCurrentAssets": "15999000", "totalCurrentAssets": "66561000", "currentLongTermDebt": "62337000", "longTermInvestments": "None", "shortTermInvestments": "6002000", "currentNetReceivables": "49104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2131689000", "currentAccountsPayable": "46616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2039853000", "shortLongTermDebtTotal": "1290772000", "totalShareholderEquity": "802977000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-62337000", "totalCurrentLiabilities": "117797000", "otherNonCurrentLiabilities": "49547000", "totalNonCurrentLiabilities": "1277982000", "cashAndShortTermInvestments": "47956000", "commonStockSharesOutstanding": "64136559", "intangibleAssetsExcludingGoodwill": "38589000", "cashAndCashEquivalentsAtCarryingValue": "47956000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27202000", "profitLoss": "None", "dividendPayout": "51495000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "2274000", "operatingCashflow": "136507000", "capitalExpenditures": "54411000", "changeInReceivables": "-336000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106842000", "cashflowFromInvestment": "-64347000", "stockBasedCompensation": "3039000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51495000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-34682000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-527000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107093000", "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": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "income_statement": { "revenue": 110592000, "cost_of_revenue": 43666000, "gross_profit": 66926000, "ebit": 26446000, "ebitda": 58757000, "pretax_income": 5134000, "tax_provision": null, "net_income": 5134000, "net_income_to_common": 5134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 118340000, "total_current_assets": 209401000, "total_assets": 2900567000, "short_term_debt": 2688000, "long_term_debt": 1688167000, "total_debt": 1690855000, "total_liabilities": 1827850000, "total_equity": 1136575000, "shares_outstanding": 76879216, "goodwill_and_intangibles": 10765000 }, "cash_flow": { "operating_cash_flow": 38593000, "capital_expenditure": 20434000, "free_cash_flow": 59027000, "dividends_paid": 26375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208373, "ticker_id": 53, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26446000", "ebitda": "58757000", "netIncome": "5134000", "grossProfit": "66926000", "depreciation": "None", "totalRevenue": "110592000", "costOfRevenue": "43666000", "interestIncome": "715000", "incomeBeforeTax": "5134000", "interestExpense": "19707000", "operatingIncome": "25832000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-18992000", "nonInterestIncome": "None", "operatingExpenses": "41094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32311000", "sellingGeneralAndAdministrative": "8783000", "netIncomeFromContinuingOperations": "6739000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "614000", "currentDebt": "None", "investments": "None", "totalAssets": "2900567000", "longTermDebt": "1688167000", "shortTermDebt": "2688000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "10765000", "reportedCurrency": "USD", "retainedEarnings": "-346589000", "totalLiabilities": "1827850000", "otherCurrentAssets": "None", "totalCurrentAssets": "209401000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2691166000", "currentAccountsPayable": "68901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1706215000", "totalShareholderEquity": "1136575000", "capitalLeaseObligations": "18048000", "otherCurrentLiabilities": "10503000", "totalCurrentLiabilities": "107115000", "otherNonCurrentLiabilities": "10540000", "totalNonCurrentLiabilities": "1720735000", "cashAndShortTermInvestments": "118340000", "commonStockSharesOutstanding": "76879216", "intangibleAssetsExcludingGoodwill": "10765000", "cashAndCashEquivalentsAtCarryingValue": "118340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5370000", "profitLoss": "None", "dividendPayout": "26375000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38593000", "capitalExpenditures": "20434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26375000", "cashflowFromInvestment": "-23240000", "stockBasedCompensation": "1682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110592000, "cost_of_revenue": 43666000, "gross_profit": 66926000, "research_and_development": null, "selling_general_admin": 8783000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26446000, "depreciation_amortisation": 32311000, "ebitda": 58757000, "interest_expense": 19707000, "interest_income": null, "other_non_operating": null, "pretax_income": 5134000, "tax_provision": null, "effective_tax_rate": null, "net_income": 5134000, "net_income_continuing_ops": 6739000, "net_income_to_common": 5134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 118340000, "short_term_investments": null, "net_receivables": 91061000, "inventory": null, "other_current_assets": null, "total_current_assets": 209401000, "net_ppe": null, "goodwill": null, "intangible_assets": 10765000, "goodwill_and_intangibles": 10765000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2691166000, "total_assets": 2900567000, "short_term_debt": 2688000, "accounts_payable": 68901000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107115000, "long_term_debt": 1688167000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1720735000, "total_liabilities": 1827850000, "total_debt": 1690855000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -346589000, "total_equity": 1136575000, "shares_outstanding": 76879216, "operating_cash_flow": 38593000, "stock_based_compensation": 1682000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20434000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23240000, "dividends_paid": 26375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26375000, "free_cash_flow": 59027000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26446000", "ebitda": "58757000", "netIncome": "5134000", "grossProfit": "66926000", "depreciation": "None", "totalRevenue": "110592000", "costOfRevenue": "43666000", "interestIncome": "715000", "incomeBeforeTax": "5134000", "interestExpense": "19707000", "operatingIncome": "25832000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-18992000", "nonInterestIncome": "None", "operatingExpenses": "41094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32311000", "sellingGeneralAndAdministrative": "8783000", "netIncomeFromContinuingOperations": "6739000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "614000", "currentDebt": "None", "investments": "None", "totalAssets": "2900567000", "longTermDebt": "1688167000", "shortTermDebt": "2688000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "10765000", "reportedCurrency": "USD", "retainedEarnings": "-346589000", "totalLiabilities": "1827850000", "otherCurrentAssets": "None", "totalCurrentAssets": "209401000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91061000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2691166000", "currentAccountsPayable": "68901000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1706215000", "totalShareholderEquity": "1136575000", "capitalLeaseObligations": "18048000", "otherCurrentLiabilities": "10503000", "totalCurrentLiabilities": "107115000", "otherNonCurrentLiabilities": "10540000", "totalNonCurrentLiabilities": "1720735000", "cashAndShortTermInvestments": "118340000", "commonStockSharesOutstanding": "76879216", "intangibleAssetsExcludingGoodwill": "10765000", "cashAndCashEquivalentsAtCarryingValue": "118340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5370000", "profitLoss": "None", "dividendPayout": "26375000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38593000", "capitalExpenditures": "20434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26375000", "cashflowFromInvestment": "-23240000", "stockBasedCompensation": "1682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32311000", "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": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "income_statement": { "revenue": 110086000, "cost_of_revenue": 44670000, "gross_profit": 65416000, "ebit": 24083000, "ebitda": 56105000, "pretax_income": 4300000, "tax_provision": 79000, "net_income": 4221000, "net_income_to_common": 4221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 129362000, "total_current_assets": 221411000, "total_assets": 2921276000, "short_term_debt": 0, "long_term_debt": 1687610000, "total_debt": 1687610000, "total_liabilities": 1830071000, "total_equity": 1150817000, "shares_outstanding": 76777126, "goodwill_and_intangibles": 11701000 }, "cash_flow": { "operating_cash_flow": 40570000, "capital_expenditure": 17568000, "free_cash_flow": 58138000, "dividends_paid": 20876000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208374, "ticker_id": 53, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24083000", "ebitda": "56105000", "netIncome": "4221000", "grossProfit": "65416000", "depreciation": "None", "totalRevenue": "110086000", "costOfRevenue": "44670000", "interestIncome": "19783000", "incomeBeforeTax": "4300000", "interestExpense": "19783000", "operatingIncome": "23215000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "79000", "reportedCurrency": "USD", "netInterestIncome": "-18915000", "nonInterestIncome": "None", "operatingExpenses": "42201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32022000", "sellingGeneralAndAdministrative": "10179000", "netIncomeFromContinuingOperations": "4221000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "614000", "currentDebt": "None", "investments": "None", "totalAssets": "2921276000", "longTermDebt": "1687610000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11701000", "reportedCurrency": "USD", "retainedEarnings": "-331086000", "totalLiabilities": "1830071000", "otherCurrentAssets": "None", "totalCurrentAssets": "221411000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2699865000", "currentAccountsPayable": "71094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2619368000", "shortLongTermDebtTotal": "1706384000", "totalShareholderEquity": "1150817000", "capitalLeaseObligations": "18774000", "otherCurrentLiabilities": "10063000", "totalCurrentLiabilities": "108707000", "otherNonCurrentLiabilities": "10962000", "totalNonCurrentLiabilities": "1721364000", "cashAndShortTermInvestments": "129362000", "commonStockSharesOutstanding": "76777126", "intangibleAssetsExcludingGoodwill": "11701000", "cashAndCashEquivalentsAtCarryingValue": "129362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4221000", "profitLoss": "None", "dividendPayout": "20876000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40570000", "capitalExpenditures": "17568000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29021000", "cashflowFromInvestment": "-20901000", "stockBasedCompensation": "2241000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20876000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2393000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32022000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110086000, "cost_of_revenue": 44670000, "gross_profit": 65416000, "research_and_development": null, "selling_general_admin": 10179000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24083000, "depreciation_amortisation": 32022000, "ebitda": 56105000, "interest_expense": 19783000, "interest_income": null, "other_non_operating": null, "pretax_income": 4300000, "tax_provision": 79000, "effective_tax_rate": null, "net_income": 4221000, "net_income_continuing_ops": 4221000, "net_income_to_common": 4221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 129362000, "short_term_investments": null, "net_receivables": 92049000, "inventory": null, "other_current_assets": null, "total_current_assets": 221411000, "net_ppe": null, "goodwill": null, "intangible_assets": 11701000, "goodwill_and_intangibles": 11701000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2699865000, "total_assets": 2921276000, "short_term_debt": 0, "accounts_payable": 71094000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108707000, "long_term_debt": 1687610000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1721364000, "total_liabilities": 1830071000, "total_debt": 1687610000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -331086000, "total_equity": 1150817000, "shares_outstanding": 76777126, "operating_cash_flow": 40570000, "stock_based_compensation": 2241000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17568000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20901000, "dividends_paid": 20876000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29021000, "free_cash_flow": 58138000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24083000", "ebitda": "56105000", "netIncome": "4221000", "grossProfit": "65416000", "depreciation": "None", "totalRevenue": "110086000", "costOfRevenue": "44670000", "interestIncome": "19783000", "incomeBeforeTax": "4300000", "interestExpense": "19783000", "operatingIncome": "23215000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "79000", "reportedCurrency": "USD", "netInterestIncome": "-18915000", "nonInterestIncome": "None", "operatingExpenses": "42201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32022000", "sellingGeneralAndAdministrative": "10179000", "netIncomeFromContinuingOperations": "4221000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "614000", "currentDebt": "None", "investments": "None", "totalAssets": "2921276000", "longTermDebt": "1687610000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11701000", "reportedCurrency": "USD", "retainedEarnings": "-331086000", "totalLiabilities": "1830071000", "otherCurrentAssets": "None", "totalCurrentAssets": "221411000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2699865000", "currentAccountsPayable": "71094000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2619368000", "shortLongTermDebtTotal": "1706384000", "totalShareholderEquity": "1150817000", "capitalLeaseObligations": "18774000", "otherCurrentLiabilities": "10063000", "totalCurrentLiabilities": "108707000", "otherNonCurrentLiabilities": "10962000", "totalNonCurrentLiabilities": "1721364000", "cashAndShortTermInvestments": "129362000", "commonStockSharesOutstanding": "76777126", "intangibleAssetsExcludingGoodwill": "11701000", "cashAndCashEquivalentsAtCarryingValue": "129362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4221000", "profitLoss": "None", "dividendPayout": "20876000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40570000", "capitalExpenditures": "17568000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29021000", "cashflowFromInvestment": "-20901000", "stockBasedCompensation": "2241000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20876000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2393000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32022000", "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": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "income_statement": { "revenue": 109578000, "cost_of_revenue": 43297000, "gross_profit": 66281000, "ebit": 25850000, "ebitda": 57864000, "pretax_income": 6077000, "tax_provision": 156000, "net_income": 5921000, "net_income_to_common": 5921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138714000, "total_current_assets": 232360000, "total_assets": 2942055000, "short_term_debt": 0, "long_term_debt": 1687055000, "total_debt": 1687055000, "total_liabilities": 1827664000, "total_equity": 1169154000, "shares_outstanding": 76728017, "goodwill_and_intangibles": 12626000 }, "cash_flow": { "operating_cash_flow": 40505000, "capital_expenditure": 17428000, "free_cash_flow": 57933000, "dividends_paid": 26294000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208376, "ticker_id": 53, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25850000", "ebitda": "57864000", "netIncome": "5921000", "grossProfit": "66281000", "depreciation": "None", "totalRevenue": "109578000", "costOfRevenue": "43297000", "interestIncome": "1083000", "incomeBeforeTax": "6077000", "interestExpense": "19773000", "operatingIncome": "24767000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "156000", "reportedCurrency": "USD", "netInterestIncome": "-18690000", "nonInterestIncome": "None", "operatingExpenses": "41514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32014000", "sellingGeneralAndAdministrative": "9500000", "netIncomeFromContinuingOperations": "5921000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "612000", "currentDebt": "None", "investments": "None", "totalAssets": "2942055000", "longTermDebt": "1687055000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "12626000", "reportedCurrency": "USD", "retainedEarnings": "-313594000", "totalLiabilities": "1827664000", "otherCurrentAssets": "None", "totalCurrentAssets": "232360000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2709695000", "currentAccountsPayable": "69581000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2644876000", "shortLongTermDebtTotal": "1706548000", "totalShareholderEquity": "1169154000", "capitalLeaseObligations": "19493000", "otherCurrentLiabilities": "9323000", "totalCurrentLiabilities": "105760000", "otherNonCurrentLiabilities": "11353000", "totalNonCurrentLiabilities": "1721904000", "cashAndShortTermInvestments": "138714000", "commonStockSharesOutstanding": "76728017", "intangibleAssetsExcludingGoodwill": "12626000", "cashAndCashEquivalentsAtCarryingValue": "138714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5921000", "profitLoss": "None", "dividendPayout": "26294000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40505000", "capitalExpenditures": "17428000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26294000", "cashflowFromInvestment": "-19233000", "stockBasedCompensation": "1803000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26294000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32014000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109578000, "cost_of_revenue": 43297000, "gross_profit": 66281000, "research_and_development": null, "selling_general_admin": 9500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25850000, "depreciation_amortisation": 32014000, "ebitda": 57864000, "interest_expense": 19773000, "interest_income": null, "other_non_operating": null, "pretax_income": 6077000, "tax_provision": 156000, "effective_tax_rate": null, "net_income": 5921000, "net_income_continuing_ops": 5921000, "net_income_to_common": 5921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138714000, "short_term_investments": null, "net_receivables": 93646000, "inventory": null, "other_current_assets": null, "total_current_assets": 232360000, "net_ppe": null, "goodwill": null, "intangible_assets": 12626000, "goodwill_and_intangibles": 12626000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2709695000, "total_assets": 2942055000, "short_term_debt": 0, "accounts_payable": 69581000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105760000, "long_term_debt": 1687055000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1721904000, "total_liabilities": 1827664000, "total_debt": 1687055000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -313594000, "total_equity": 1169154000, "shares_outstanding": 76728017, "operating_cash_flow": 40505000, "stock_based_compensation": 1803000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17428000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19233000, "dividends_paid": 26294000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26294000, "free_cash_flow": 57933000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25850000", "ebitda": "57864000", "netIncome": "5921000", "grossProfit": "66281000", "depreciation": "None", "totalRevenue": "109578000", "costOfRevenue": "43297000", "interestIncome": "1083000", "incomeBeforeTax": "6077000", "interestExpense": "19773000", "operatingIncome": "24767000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "156000", "reportedCurrency": "USD", "netInterestIncome": "-18690000", "nonInterestIncome": "None", "operatingExpenses": "41514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32014000", "sellingGeneralAndAdministrative": "9500000", "netIncomeFromContinuingOperations": "5921000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "612000", "currentDebt": "None", "investments": "None", "totalAssets": "2942055000", "longTermDebt": "1687055000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "12626000", "reportedCurrency": "USD", "retainedEarnings": "-313594000", "totalLiabilities": "1827664000", "otherCurrentAssets": "None", "totalCurrentAssets": "232360000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2709695000", "currentAccountsPayable": "69581000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2644876000", "shortLongTermDebtTotal": "1706548000", "totalShareholderEquity": "1169154000", "capitalLeaseObligations": "19493000", "otherCurrentLiabilities": "9323000", "totalCurrentLiabilities": "105760000", "otherNonCurrentLiabilities": "11353000", "totalNonCurrentLiabilities": "1721904000", "cashAndShortTermInvestments": "138714000", "commonStockSharesOutstanding": "76728017", "intangibleAssetsExcludingGoodwill": "12626000", "cashAndCashEquivalentsAtCarryingValue": "138714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5921000", "profitLoss": "None", "dividendPayout": "26294000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40505000", "capitalExpenditures": "17428000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26294000", "cashflowFromInvestment": "-19233000", "stockBasedCompensation": "1803000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26294000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32014000", "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": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "income_statement": { "revenue": 107933000, "cost_of_revenue": 40323000, "gross_profit": 67610000, "ebit": 27023000, "ebitda": 59805000, "pretax_income": 7239000, "tax_provision": 118000, "net_income": 7121000, "net_income_to_common": 7121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143736000, "total_current_assets": 236584000, "total_assets": 2955676000, "short_term_debt": 0, "long_term_debt": 1686633000, "total_debt": 1686633000, "total_liabilities": 1821831000, "total_equity": 1184125000, "shares_outstanding": 76721662, "goodwill_and_intangibles": 14090000 }, "cash_flow": { "operating_cash_flow": 49171000, "capital_expenditure": 20814000, "free_cash_flow": 69985000, "dividends_paid": 26294000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208377, "ticker_id": 53, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27023000", "ebitda": "59805000", "netIncome": "7121000", "grossProfit": "67610000", "depreciation": "None", "totalRevenue": "107933000", "costOfRevenue": "40323000", "interestIncome": "19784000", "incomeBeforeTax": "7239000", "interestExpense": "19784000", "operatingIncome": "25978000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "118000", "reportedCurrency": "USD", "netInterestIncome": "-18739000", "nonInterestIncome": "None", "operatingExpenses": "41632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32782000", "sellingGeneralAndAdministrative": "8850000", "netIncomeFromContinuingOperations": "7121000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "612000", "currentDebt": "None", "investments": "None", "totalAssets": "2955676000", "longTermDebt": "1686633000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "14090000", "reportedCurrency": "USD", "retainedEarnings": "-297518000", "totalLiabilities": "1821831000", "otherCurrentAssets": "None", "totalCurrentAssets": "236584000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2719092000", "currentAccountsPayable": "66606000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2634394000", "shortLongTermDebtTotal": "1705900000", "totalShareholderEquity": "1184125000", "capitalLeaseObligations": "19267000", "otherCurrentLiabilities": "9206000", "totalCurrentLiabilities": "100233000", "otherNonCurrentLiabilities": "11827000", "totalNonCurrentLiabilities": "1721598000", "cashAndShortTermInvestments": "143736000", "commonStockSharesOutstanding": "76721662", "intangibleAssetsExcludingGoodwill": "14090000", "cashAndCashEquivalentsAtCarryingValue": "143736000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7121000", "profitLoss": "None", "dividendPayout": "26294000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49171000", "capitalExpenditures": "20814000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26294000", "cashflowFromInvestment": "-23056000", "stockBasedCompensation": "1683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26294000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32782000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 107933000, "cost_of_revenue": 40323000, "gross_profit": 67610000, "research_and_development": null, "selling_general_admin": 8850000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27023000, "depreciation_amortisation": 32782000, "ebitda": 59805000, "interest_expense": 19784000, "interest_income": null, "other_non_operating": null, "pretax_income": 7239000, "tax_provision": 118000, "effective_tax_rate": null, "net_income": 7121000, "net_income_continuing_ops": 7121000, "net_income_to_common": 7121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143736000, "short_term_investments": null, "net_receivables": 92848000, "inventory": null, "other_current_assets": null, "total_current_assets": 236584000, "net_ppe": null, "goodwill": null, "intangible_assets": 14090000, "goodwill_and_intangibles": 14090000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2719092000, "total_assets": 2955676000, "short_term_debt": 0, "accounts_payable": 66606000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100233000, "long_term_debt": 1686633000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1721598000, "total_liabilities": 1821831000, "total_debt": 1686633000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -297518000, "total_equity": 1184125000, "shares_outstanding": 76721662, "operating_cash_flow": 49171000, "stock_based_compensation": 1683000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20814000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23056000, "dividends_paid": 26294000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26294000, "free_cash_flow": 69985000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27023000", "ebitda": "59805000", "netIncome": "7121000", "grossProfit": "67610000", "depreciation": "None", "totalRevenue": "107933000", "costOfRevenue": "40323000", "interestIncome": "19784000", "incomeBeforeTax": "7239000", "interestExpense": "19784000", "operatingIncome": "25978000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "118000", "reportedCurrency": "USD", "netInterestIncome": "-18739000", "nonInterestIncome": "None", "operatingExpenses": "41632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32782000", "sellingGeneralAndAdministrative": "8850000", "netIncomeFromContinuingOperations": "7121000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "612000", "currentDebt": "None", "investments": "None", "totalAssets": "2955676000", "longTermDebt": "1686633000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "14090000", "reportedCurrency": "USD", "retainedEarnings": "-297518000", "totalLiabilities": "1821831000", "otherCurrentAssets": "None", "totalCurrentAssets": "236584000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "92848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2719092000", "currentAccountsPayable": "66606000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2634394000", "shortLongTermDebtTotal": "1705900000", "totalShareholderEquity": "1184125000", "capitalLeaseObligations": "19267000", "otherCurrentLiabilities": "9206000", "totalCurrentLiabilities": "100233000", "otherNonCurrentLiabilities": "11827000", "totalNonCurrentLiabilities": "1721598000", "cashAndShortTermInvestments": "143736000", "commonStockSharesOutstanding": "76721662", "intangibleAssetsExcludingGoodwill": "14090000", "cashAndCashEquivalentsAtCarryingValue": "143736000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7121000", "profitLoss": "None", "dividendPayout": "26294000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49171000", "capitalExpenditures": "20814000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26294000", "cashflowFromInvestment": "-23056000", "stockBasedCompensation": "1683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26294000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32782000", "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": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "income_statement": { "revenue": 108607000, "cost_of_revenue": 41305000, "gross_profit": 67302000, "ebit": 73304000, "ebitda": 103798000, "pretax_income": 54524000, "tax_provision": 417000, "net_income": 54107000, "net_income_to_common": 54107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143915000, "total_current_assets": 238189000, "total_assets": 2967788000, "short_term_debt": 2662000, "long_term_debt": 1686081000, "total_debt": 1688743000, "total_liabilities": 1815428000, "total_equity": 1198380000, "shares_outstanding": 76719000, "goodwill_and_intangibles": 15638000 }, "cash_flow": { "operating_cash_flow": 36869000, "capital_expenditure": 16445000, "free_cash_flow": 53314000, "dividends_paid": 26288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208378, "ticker_id": 53, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73304000", "ebitda": "103798000", "netIncome": "54107000", "grossProfit": "67302000", "depreciation": "None", "totalRevenue": "108607000", "costOfRevenue": "41305000", "interestIncome": "1332000", "incomeBeforeTax": "54524000", "interestExpense": "18780000", "operatingIncome": "71972000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "417000", "reportedCurrency": "USD", "netInterestIncome": "-17448000", "nonInterestIncome": "None", "operatingExpenses": "-4670000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41305000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30494000", "sellingGeneralAndAdministrative": "9312000", "netIncomeFromContinuingOperations": "54107000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "611000", "currentDebt": "None", "investments": "None", "totalAssets": "2967788000", "longTermDebt": "1686081000", "shortTermDebt": "2662000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "15638000", "reportedCurrency": "USD", "retainedEarnings": "-282387000", "totalLiabilities": "1815428000", "otherCurrentAssets": "None", "totalCurrentAssets": "238189000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2729599000", "currentAccountsPayable": "57763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2660698000", "shortLongTermDebtTotal": "1706036000", "totalShareholderEquity": "1198380000", "capitalLeaseObligations": "19955000", "otherCurrentLiabilities": "8913000", "totalCurrentLiabilities": "93132000", "otherNonCurrentLiabilities": "12534000", "totalNonCurrentLiabilities": "1722296000", "cashAndShortTermInvestments": "143915000", "commonStockSharesOutstanding": "76719000", "intangibleAssetsExcludingGoodwill": "15638000", "cashAndCashEquivalentsAtCarryingValue": "143915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54107000", "profitLoss": "None", "dividendPayout": "26288000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36869000", "capitalExpenditures": "16445000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-351288000", "cashflowFromInvestment": "32675000", "stockBasedCompensation": "1670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30494000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108607000, "cost_of_revenue": 41305000, "gross_profit": 67302000, "research_and_development": null, "selling_general_admin": 9312000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73304000, "depreciation_amortisation": 30494000, "ebitda": 103798000, "interest_expense": 18780000, "interest_income": null, "other_non_operating": null, "pretax_income": 54524000, "tax_provision": 417000, "effective_tax_rate": null, "net_income": 54107000, "net_income_continuing_ops": 54107000, "net_income_to_common": 54107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143915000, "short_term_investments": null, "net_receivables": 94274000, "inventory": null, "other_current_assets": null, "total_current_assets": 238189000, "net_ppe": null, "goodwill": null, "intangible_assets": 15638000, "goodwill_and_intangibles": 15638000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2729599000, "total_assets": 2967788000, "short_term_debt": 2662000, "accounts_payable": 57763000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93132000, "long_term_debt": 1686081000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1722296000, "total_liabilities": 1815428000, "total_debt": 1688743000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -282387000, "total_equity": 1198380000, "shares_outstanding": 76719000, "operating_cash_flow": 36869000, "stock_based_compensation": 1670000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16445000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 32675000, "dividends_paid": 26288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -351288000, "free_cash_flow": 53314000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73304000", "ebitda": "103798000", "netIncome": "54107000", "grossProfit": "67302000", "depreciation": "None", "totalRevenue": "108607000", "costOfRevenue": "41305000", "interestIncome": "1332000", "incomeBeforeTax": "54524000", "interestExpense": "18780000", "operatingIncome": "71972000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "417000", "reportedCurrency": "USD", "netInterestIncome": "-17448000", "nonInterestIncome": "None", "operatingExpenses": "-4670000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41305000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30494000", "sellingGeneralAndAdministrative": "9312000", "netIncomeFromContinuingOperations": "54107000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "611000", "currentDebt": "None", "investments": "None", "totalAssets": "2967788000", "longTermDebt": "1686081000", "shortTermDebt": "2662000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "15638000", "reportedCurrency": "USD", "retainedEarnings": "-282387000", "totalLiabilities": "1815428000", "otherCurrentAssets": "None", "totalCurrentAssets": "238189000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2729599000", "currentAccountsPayable": "57763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2660698000", "shortLongTermDebtTotal": "1706036000", "totalShareholderEquity": "1198380000", "capitalLeaseObligations": "19955000", "otherCurrentLiabilities": "8913000", "totalCurrentLiabilities": "93132000", "otherNonCurrentLiabilities": "12534000", "totalNonCurrentLiabilities": "1722296000", "cashAndShortTermInvestments": "143915000", "commonStockSharesOutstanding": "76719000", "intangibleAssetsExcludingGoodwill": "15638000", "cashAndCashEquivalentsAtCarryingValue": "143915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54107000", "profitLoss": "None", "dividendPayout": "26288000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36869000", "capitalExpenditures": "16445000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-351288000", "cashflowFromInvestment": "32675000", "stockBasedCompensation": "1670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30494000", "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": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "income_statement": { "revenue": 113459000, "cost_of_revenue": 43887000, "gross_profit": 69572000, "ebit": 35527000, "ebitda": 66231000, "pretax_income": 11773000, "tax_provision": 190000, "net_income": 11583000, "net_income_to_common": 11583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 425659000, "total_current_assets": 598142000, "total_assets": 3273365000, "short_term_debt": 325000000, "long_term_debt": 2010515000, "total_debt": 2335515000, "total_liabilities": 2149044000, "total_equity": 1175901000, "shares_outstanding": 76570000, "goodwill_and_intangibles": 15604000 }, "cash_flow": { "operating_cash_flow": 40642000, "capital_expenditure": 19154000, "free_cash_flow": 59796000, "dividends_paid": 25902000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208379, "ticker_id": 53, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35527000", "ebitda": "66231000", "netIncome": "11583000", "grossProfit": "69572000", "depreciation": "None", "totalRevenue": "113459000", "costOfRevenue": "43887000", "interestIncome": "5480000", "incomeBeforeTax": "11773000", "interestExpense": "23754000", "operatingIncome": "30048000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "190000", "reportedCurrency": "USD", "netInterestIncome": "-18274000", "nonInterestIncome": "None", "operatingExpenses": "39524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30704000", "sellingGeneralAndAdministrative": "8821000", "netIncomeFromContinuingOperations": "11583000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "611000", "currentDebt": "None", "investments": "None", "totalAssets": "3273365000", "longTermDebt": "2010515000", "shortTermDebt": "325000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15604000", "reportedCurrency": "USD", "retainedEarnings": "-304339000", "totalLiabilities": "2149044000", "otherCurrentAssets": "77519000", "totalCurrentAssets": "598142000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94964000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2675223000", "currentAccountsPayable": "63693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2606479000", "shortLongTermDebtTotal": "2031153000", "totalShareholderEquity": "1175901000", "capitalLeaseObligations": "20638000", "otherCurrentLiabilities": "12248000", "totalCurrentLiabilities": "101041000", "otherNonCurrentLiabilities": "13101000", "totalNonCurrentLiabilities": "2048003000", "cashAndShortTermInvestments": "425659000", "commonStockSharesOutstanding": "76570000", "intangibleAssetsExcludingGoodwill": "15604000", "cashAndCashEquivalentsAtCarryingValue": "425659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11584000", "profitLoss": "None", "dividendPayout": "25902000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40642000", "capitalExpenditures": "19154000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127343000", "cashflowFromInvestment": "-20644000", "stockBasedCompensation": "1762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25902000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 113459000, "cost_of_revenue": 43887000, "gross_profit": 69572000, "research_and_development": null, "selling_general_admin": 8821000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35527000, "depreciation_amortisation": 30704000, "ebitda": 66231000, "interest_expense": 23754000, "interest_income": null, "other_non_operating": null, "pretax_income": 11773000, "tax_provision": 190000, "effective_tax_rate": null, "net_income": 11583000, "net_income_continuing_ops": 11583000, "net_income_to_common": 11583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 425659000, "short_term_investments": null, "net_receivables": 94964000, "inventory": null, "other_current_assets": null, "total_current_assets": 598142000, "net_ppe": null, "goodwill": null, "intangible_assets": 15604000, "goodwill_and_intangibles": 15604000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2675223000, "total_assets": 3273365000, "short_term_debt": 325000000, "accounts_payable": 63693000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101041000, "long_term_debt": 2010515000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2048003000, "total_liabilities": 2149044000, "total_debt": 2335515000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -304339000, "total_equity": 1175901000, "shares_outstanding": 76570000, "operating_cash_flow": 40642000, "stock_based_compensation": 1762000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19154000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20644000, "dividends_paid": 25902000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -127343000, "free_cash_flow": 59796000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35527000", "ebitda": "66231000", "netIncome": "11583000", "grossProfit": "69572000", "depreciation": "None", "totalRevenue": "113459000", "costOfRevenue": "43887000", "interestIncome": "5480000", "incomeBeforeTax": "11773000", "interestExpense": "23754000", "operatingIncome": "30048000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "190000", "reportedCurrency": "USD", "netInterestIncome": "-18274000", "nonInterestIncome": "None", "operatingExpenses": "39524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43887000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30704000", "sellingGeneralAndAdministrative": "8821000", "netIncomeFromContinuingOperations": "11583000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "611000", "currentDebt": "None", "investments": "None", "totalAssets": "3273365000", "longTermDebt": "2010515000", "shortTermDebt": "325000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15604000", "reportedCurrency": "USD", "retainedEarnings": "-304339000", "totalLiabilities": "2149044000", "otherCurrentAssets": "77519000", "totalCurrentAssets": "598142000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94964000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2675223000", "currentAccountsPayable": "63693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2606479000", "shortLongTermDebtTotal": "2031153000", "totalShareholderEquity": "1175901000", "capitalLeaseObligations": "20638000", "otherCurrentLiabilities": "12248000", "totalCurrentLiabilities": "101041000", "otherNonCurrentLiabilities": "13101000", "totalNonCurrentLiabilities": "2048003000", "cashAndShortTermInvestments": "425659000", "commonStockSharesOutstanding": "76570000", "intangibleAssetsExcludingGoodwill": "15604000", "cashAndCashEquivalentsAtCarryingValue": "425659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11584000", "profitLoss": "None", "dividendPayout": "25902000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "40642000", "capitalExpenditures": "19154000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127343000", "cashflowFromInvestment": "-20644000", "stockBasedCompensation": "1762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25902000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30704000", "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": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "income_statement": { "revenue": 122810000, "cost_of_revenue": 42405000, "gross_profit": 80405000, "ebit": 39782000, "ebitda": 73311000, "pretax_income": 21553000, "tax_provision": 235000, "net_income": 21318000, "net_income_to_common": 21318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 533004000, "total_current_assets": 631585000, "total_assets": 3396318000, "short_term_debt": 425000000, "long_term_debt": 2109579000, "total_debt": 2534579000, "total_liabilities": 2258357000, "total_equity": 1186601000, "shares_outstanding": 60320000, "goodwill_and_intangibles": 16819000 }, "cash_flow": { "operating_cash_flow": 52404000, "capital_expenditure": 24435000, "free_cash_flow": 76839000, "dividends_paid": 25822000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208381, "ticker_id": 53, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39782000", "ebitda": "73311000", "netIncome": "21318000", "grossProfit": "80405000", "depreciation": "None", "totalRevenue": "122810000", "costOfRevenue": "42405000", "interestIncome": "1972000", "incomeBeforeTax": "21553000", "interestExpense": "18229000", "operatingIncome": "37808000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "235000", "reportedCurrency": "USD", "netInterestIncome": "-16257000", "nonInterestIncome": "None", "operatingExpenses": "42597000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33529000", "sellingGeneralAndAdministrative": "9068000", "netIncomeFromContinuingOperations": "21318000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "609000", "currentDebt": "None", "investments": "None", "totalAssets": "3396318000", "longTermDebt": "2109579000", "shortTermDebt": "425000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "16819000", "reportedCurrency": "USD", "retainedEarnings": "-293037000", "totalLiabilities": "2258357000", "otherCurrentAssets": "-631585000", "totalCurrentAssets": "631585000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2764733000", "currentAccountsPayable": "74067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2691895000", "shortLongTermDebtTotal": "2130892000", "totalShareholderEquity": "1186601000", "capitalLeaseObligations": "21313000", "otherCurrentLiabilities": "9111000", "totalCurrentLiabilities": "109355000", "otherNonCurrentLiabilities": "14479000", "totalNonCurrentLiabilities": "2149002000", "cashAndShortTermInvestments": "533004000", "commonStockSharesOutstanding": "60320000", "intangibleAssetsExcludingGoodwill": "16819000", "cashAndCashEquivalentsAtCarryingValue": "533004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21318000", "profitLoss": "None", "dividendPayout": "25822000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52404000", "capitalExpenditures": "24435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "392059000", "cashflowFromInvestment": "-26339000", "stockBasedCompensation": "1985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25822000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122810000, "cost_of_revenue": 42405000, "gross_profit": 80405000, "research_and_development": null, "selling_general_admin": 9068000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39782000, "depreciation_amortisation": 33529000, "ebitda": 73311000, "interest_expense": 18229000, "interest_income": null, "other_non_operating": null, "pretax_income": 21553000, "tax_provision": 235000, "effective_tax_rate": null, "net_income": 21318000, "net_income_continuing_ops": 21318000, "net_income_to_common": 21318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 533004000, "short_term_investments": null, "net_receivables": 98581000, "inventory": null, "other_current_assets": null, "total_current_assets": 631585000, "net_ppe": null, "goodwill": null, "intangible_assets": 16819000, "goodwill_and_intangibles": 16819000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2764733000, "total_assets": 3396318000, "short_term_debt": 425000000, "accounts_payable": 74067000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109355000, "long_term_debt": 2109579000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2149002000, "total_liabilities": 2258357000, "total_debt": 2534579000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -293037000, "total_equity": 1186601000, "shares_outstanding": 60320000, "operating_cash_flow": 52404000, "stock_based_compensation": 1985000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24435000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26339000, "dividends_paid": 25822000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 392059000, "free_cash_flow": 76839000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39782000", "ebitda": "73311000", "netIncome": "21318000", "grossProfit": "80405000", "depreciation": "None", "totalRevenue": "122810000", "costOfRevenue": "42405000", "interestIncome": "1972000", "incomeBeforeTax": "21553000", "interestExpense": "18229000", "operatingIncome": "37808000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "235000", "reportedCurrency": "USD", "netInterestIncome": "-16257000", "nonInterestIncome": "None", "operatingExpenses": "42597000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33529000", "sellingGeneralAndAdministrative": "9068000", "netIncomeFromContinuingOperations": "21318000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "609000", "currentDebt": "None", "investments": "None", "totalAssets": "3396318000", "longTermDebt": "2109579000", "shortTermDebt": "425000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "16819000", "reportedCurrency": "USD", "retainedEarnings": "-293037000", "totalLiabilities": "2258357000", "otherCurrentAssets": "-631585000", "totalCurrentAssets": "631585000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2764733000", "currentAccountsPayable": "74067000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2691895000", "shortLongTermDebtTotal": "2130892000", "totalShareholderEquity": "1186601000", "capitalLeaseObligations": "21313000", "otherCurrentLiabilities": "9111000", "totalCurrentLiabilities": "109355000", "otherNonCurrentLiabilities": "14479000", "totalNonCurrentLiabilities": "2149002000", "cashAndShortTermInvestments": "533004000", "commonStockSharesOutstanding": "60320000", "intangibleAssetsExcludingGoodwill": "16819000", "cashAndCashEquivalentsAtCarryingValue": "533004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21318000", "profitLoss": "None", "dividendPayout": "25822000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52404000", "capitalExpenditures": "24435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "392059000", "cashflowFromInvestment": "-26339000", "stockBasedCompensation": "1985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25822000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33529000", "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": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "income_statement": { "revenue": 110890000, "cost_of_revenue": 40348000, "gross_profit": 70542000, "ebit": 31784000, "ebitda": 62795000, "pretax_income": 15495000, "tax_provision": 201000, "net_income": 15294000, "net_income_to_common": 15294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114880000, "total_current_assets": 212540000, "total_assets": 2992932000, "short_term_debt": 525000000, "long_term_debt": 1690973000, "total_debt": 2215973000, "total_liabilities": 1847276000, "total_equity": 1192249000, "shares_outstanding": 60312878, "goodwill_and_intangibles": 17977000 }, "cash_flow": { "operating_cash_flow": 59282000, "capital_expenditure": 15677000, "free_cash_flow": 74959000, "dividends_paid": 25823000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208382, "ticker_id": 53, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31784000", "ebitda": "62795000", "netIncome": "15294000", "grossProfit": "70542000", "depreciation": "None", "totalRevenue": "110890000", "costOfRevenue": "40348000", "interestIncome": "990000", "incomeBeforeTax": "15495000", "interestExpense": "16289000", "operatingIncome": "30794000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "201000", "reportedCurrency": "USD", "netInterestIncome": "-15299000", "nonInterestIncome": "None", "operatingExpenses": "39748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31011000", "sellingGeneralAndAdministrative": "8737000", "netIncomeFromContinuingOperations": "15294000" }, "balance": { "goodwill": "None", "inventory": "-8506000", "commonStock": "609000", "currentDebt": "None", "investments": "None", "totalAssets": "2992932000", "longTermDebt": "1690973000", "shortTermDebt": "525000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "17977000", "reportedCurrency": "USD", "retainedEarnings": "-289486000", "totalLiabilities": "1847276000", "otherCurrentAssets": "8506000", "totalCurrentAssets": "212540000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8506000", "currentNetReceivables": "97660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2780392000", "currentAccountsPayable": "70222000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1712956000", "totalShareholderEquity": "1192249000", "capitalLeaseObligations": "21983000", "otherCurrentLiabilities": "8951000", "totalCurrentLiabilities": "115670000", "otherNonCurrentLiabilities": "15145000", "totalNonCurrentLiabilities": "1731606000", "cashAndShortTermInvestments": "114880000", "commonStockSharesOutstanding": "60312878", "intangibleAssetsExcludingGoodwill": "17977000", "cashAndCashEquivalentsAtCarryingValue": "114880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15294000", "profitLoss": "None", "dividendPayout": "25823000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59282000", "capitalExpenditures": "15677000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25823000", "cashflowFromInvestment": "-17132000", "stockBasedCompensation": "1746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25823000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110890000, "cost_of_revenue": 40348000, "gross_profit": 70542000, "research_and_development": null, "selling_general_admin": 8737000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31784000, "depreciation_amortisation": 31011000, "ebitda": 62795000, "interest_expense": 16289000, "interest_income": null, "other_non_operating": null, "pretax_income": 15495000, "tax_provision": 201000, "effective_tax_rate": null, "net_income": 15294000, "net_income_continuing_ops": 15294000, "net_income_to_common": 15294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114880000, "short_term_investments": 8506000, "net_receivables": 97660000, "inventory": -8506000, "other_current_assets": null, "total_current_assets": 212540000, "net_ppe": null, "goodwill": null, "intangible_assets": 17977000, "goodwill_and_intangibles": 17977000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2780392000, "total_assets": 2992932000, "short_term_debt": 525000000, "accounts_payable": 70222000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115670000, "long_term_debt": 1690973000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1731606000, "total_liabilities": 1847276000, "total_debt": 2215973000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -289486000, "total_equity": 1192249000, "shares_outstanding": 60312878, "operating_cash_flow": 59282000, "stock_based_compensation": 1746000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15677000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17132000, "dividends_paid": 25823000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25823000, "free_cash_flow": 74959000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31784000", "ebitda": "62795000", "netIncome": "15294000", "grossProfit": "70542000", "depreciation": "None", "totalRevenue": "110890000", "costOfRevenue": "40348000", "interestIncome": "990000", "incomeBeforeTax": "15495000", "interestExpense": "16289000", "operatingIncome": "30794000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "201000", "reportedCurrency": "USD", "netInterestIncome": "-15299000", "nonInterestIncome": "None", "operatingExpenses": "39748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31011000", "sellingGeneralAndAdministrative": "8737000", "netIncomeFromContinuingOperations": "15294000" }, "balance": { "goodwill": "None", "inventory": "-8506000", "commonStock": "609000", "currentDebt": "None", "investments": "None", "totalAssets": "2992932000", "longTermDebt": "1690973000", "shortTermDebt": "525000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "17977000", "reportedCurrency": "USD", "retainedEarnings": "-289486000", "totalLiabilities": "1847276000", "otherCurrentAssets": "8506000", "totalCurrentAssets": "212540000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "8506000", "currentNetReceivables": "97660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2780392000", "currentAccountsPayable": "70222000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1712956000", "totalShareholderEquity": "1192249000", "capitalLeaseObligations": "21983000", "otherCurrentLiabilities": "8951000", "totalCurrentLiabilities": "115670000", "otherNonCurrentLiabilities": "15145000", "totalNonCurrentLiabilities": "1731606000", "cashAndShortTermInvestments": "114880000", "commonStockSharesOutstanding": "60312878", "intangibleAssetsExcludingGoodwill": "17977000", "cashAndCashEquivalentsAtCarryingValue": "114880000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15294000", "profitLoss": "None", "dividendPayout": "25823000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "59282000", "capitalExpenditures": "15677000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25823000", "cashflowFromInvestment": "-17132000", "stockBasedCompensation": "1746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25823000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31011000", "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": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "income_statement": { "revenue": 110695000, "cost_of_revenue": 41087000, "gross_profit": 69608000, "ebit": 41138000, "ebitda": 71355000, "pretax_income": 24883000, "tax_provision": 260000, "net_income": 24623000, "net_income_to_common": 24623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98553000, "total_current_assets": 207343000, "total_assets": 2988199000, "short_term_debt": null, "long_term_debt": 1690299000, "total_debt": 1690299000, "total_liabilities": 1832811000, "total_equity": 1199553000, "shares_outstanding": 76491458, "goodwill_and_intangibles": 19224000 }, "cash_flow": { "operating_cash_flow": 54778000, "capital_expenditure": 10939000, "free_cash_flow": 65717000, "dividends_paid": 25821000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208383, "ticker_id": 53, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41138000", "ebitda": "71355000", "netIncome": "24623000", "grossProfit": "69608000", "depreciation": "None", "totalRevenue": "110695000", "costOfRevenue": "41087000", "interestIncome": "589000", "incomeBeforeTax": "24883000", "interestExpense": "16255000", "operatingIncome": "30549000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "260000", "reportedCurrency": "USD", "netInterestIncome": "-15666000", "nonInterestIncome": "None", "operatingExpenses": "39059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41087000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30217000", "sellingGeneralAndAdministrative": "8842000", "netIncomeFromContinuingOperations": "24623000" }, "balance": { "goodwill": "None", "inventory": "-9355000", "commonStock": "609000", "currentDebt": "None", "investments": "None", "totalAssets": "2988199000", "longTermDebt": "1690299000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "19224000", "reportedCurrency": "USD", "retainedEarnings": "-281183000", "totalLiabilities": "1832811000", "otherCurrentAssets": "10300000", "totalCurrentAssets": "207343000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9355000", "currentNetReceivables": "98490000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2780856000", "currentAccountsPayable": "65292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1712920000", "totalShareholderEquity": "1199553000", "capitalLeaseObligations": "22621000", "otherCurrentLiabilities": "8862000", "totalCurrentLiabilities": "100646000", "otherNonCurrentLiabilities": "15839000", "totalNonCurrentLiabilities": "1732165000", "cashAndShortTermInvestments": "98553000", "commonStockSharesOutstanding": "76491458", "intangibleAssetsExcludingGoodwill": "19224000", "cashAndCashEquivalentsAtCarryingValue": "98553000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24623000", "profitLoss": "None", "dividendPayout": "25821000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54778000", "capitalExpenditures": "10939000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25821000", "cashflowFromInvestment": "-13292000", "stockBasedCompensation": "1617000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25821000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30217000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110695000, "cost_of_revenue": 41087000, "gross_profit": 69608000, "research_and_development": null, "selling_general_admin": 8842000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41138000, "depreciation_amortisation": 30217000, "ebitda": 71355000, "interest_expense": 16255000, "interest_income": null, "other_non_operating": null, "pretax_income": 24883000, "tax_provision": 260000, "effective_tax_rate": null, "net_income": 24623000, "net_income_continuing_ops": 24623000, "net_income_to_common": 24623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98553000, "short_term_investments": 9355000, "net_receivables": 98490000, "inventory": -9355000, "other_current_assets": null, "total_current_assets": 207343000, "net_ppe": null, "goodwill": null, "intangible_assets": 19224000, "goodwill_and_intangibles": 19224000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2780856000, "total_assets": 2988199000, "short_term_debt": null, "accounts_payable": 65292000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100646000, "long_term_debt": 1690299000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1732165000, "total_liabilities": 1832811000, "total_debt": 1690299000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -281183000, "total_equity": 1199553000, "shares_outstanding": 76491458, "operating_cash_flow": 54778000, "stock_based_compensation": 1617000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10939000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13292000, "dividends_paid": 25821000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25821000, "free_cash_flow": 65717000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41138000", "ebitda": "71355000", "netIncome": "24623000", "grossProfit": "69608000", "depreciation": "None", "totalRevenue": "110695000", "costOfRevenue": "41087000", "interestIncome": "589000", "incomeBeforeTax": "24883000", "interestExpense": "16255000", "operatingIncome": "30549000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "260000", "reportedCurrency": "USD", "netInterestIncome": "-15666000", "nonInterestIncome": "None", "operatingExpenses": "39059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41087000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30217000", "sellingGeneralAndAdministrative": "8842000", "netIncomeFromContinuingOperations": "24623000" }, "balance": { "goodwill": "None", "inventory": "-9355000", "commonStock": "609000", "currentDebt": "None", "investments": "None", "totalAssets": "2988199000", "longTermDebt": "1690299000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "19224000", "reportedCurrency": "USD", "retainedEarnings": "-281183000", "totalLiabilities": "1832811000", "otherCurrentAssets": "10300000", "totalCurrentAssets": "207343000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "9355000", "currentNetReceivables": "98490000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2780856000", "currentAccountsPayable": "65292000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1712920000", "totalShareholderEquity": "1199553000", "capitalLeaseObligations": "22621000", "otherCurrentLiabilities": "8862000", "totalCurrentLiabilities": "100646000", "otherNonCurrentLiabilities": "15839000", "totalNonCurrentLiabilities": "1732165000", "cashAndShortTermInvestments": "98553000", "commonStockSharesOutstanding": "76491458", "intangibleAssetsExcludingGoodwill": "19224000", "cashAndCashEquivalentsAtCarryingValue": "98553000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24623000", "profitLoss": "None", "dividendPayout": "25821000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54778000", "capitalExpenditures": "10939000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25821000", "cashflowFromInvestment": "-13292000", "stockBasedCompensation": "1617000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25821000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30217000", "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": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "income_statement": { "revenue": 112491000, "cost_of_revenue": 43712000, "gross_profit": 68779000, "ebit": 30817000, "ebitda": 60725000, "pretax_income": 13492000, "tax_provision": 291000, "net_income": 13492000, "net_income_to_common": 13492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82888000, "total_current_assets": 190179000, "total_assets": 2984681000, "short_term_debt": 100000000, "long_term_debt": 1689627000, "total_debt": 1789627000, "total_liabilities": 1831006000, "total_equity": 1197858000, "shares_outstanding": 76375490, "goodwill_and_intangibles": 57194000 }, "cash_flow": { "operating_cash_flow": 38846000, "capital_expenditure": 18751000, "free_cash_flow": 57597000, "dividends_paid": 20096000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208384, "ticker_id": 53, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30817000", "ebitda": "60725000", "netIncome": "13492000", "grossProfit": "68779000", "depreciation": "None", "totalRevenue": "112491000", "costOfRevenue": "43712000", "interestIncome": "None", "incomeBeforeTax": "13492000", "interestExpense": "16284000", "operatingIncome": "29399000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "291000", "reportedCurrency": "USD", "netInterestIncome": "-14109000", "nonInterestIncome": "None", "operatingExpenses": "39380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29908000", "sellingGeneralAndAdministrative": "9472000", "netIncomeFromContinuingOperations": "13492000" }, "balance": { "goodwill": "None", "inventory": "-7962999", "commonStock": "609000", "currentDebt": "None", "investments": "None", "totalAssets": "2984681000", "longTermDebt": "1689627000", "shortTermDebt": "100000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "57194000", "reportedCurrency": "USD", "retainedEarnings": "-280239000", "totalLiabilities": "1831006000", "otherCurrentAssets": "-179722000", "totalCurrentAssets": "190179000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7963000", "currentNetReceivables": "96834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2794502000", "currentAccountsPayable": "61312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1712881000", "totalShareholderEquity": "1197858000", "capitalLeaseObligations": "23254000", "otherCurrentLiabilities": "-91120000", "totalCurrentLiabilities": "98119000", "otherNonCurrentLiabilities": "16595000", "totalNonCurrentLiabilities": "1732887000", "cashAndShortTermInvestments": "82888000", "commonStockSharesOutstanding": "76375490", "intangibleAssetsExcludingGoodwill": "57194000", "cashAndCashEquivalentsAtCarryingValue": "82888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13492000", "profitLoss": "None", "dividendPayout": "20096000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38846000", "capitalExpenditures": "18751000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26267000", "cashflowFromInvestment": "-19659000", "stockBasedCompensation": "2584000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20096000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-831000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29908000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 112491000, "cost_of_revenue": 43712000, "gross_profit": 68779000, "research_and_development": null, "selling_general_admin": 9472000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30817000, "depreciation_amortisation": 29908000, "ebitda": 60725000, "interest_expense": 16284000, "interest_income": null, "other_non_operating": null, "pretax_income": 13492000, "tax_provision": 291000, "effective_tax_rate": null, "net_income": 13492000, "net_income_continuing_ops": 13492000, "net_income_to_common": 13492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82888000, "short_term_investments": 7963000, "net_receivables": 96834000, "inventory": -7962999, "other_current_assets": null, "total_current_assets": 190179000, "net_ppe": null, "goodwill": null, "intangible_assets": 57194000, "goodwill_and_intangibles": 57194000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2794502000, "total_assets": 2984681000, "short_term_debt": 100000000, "accounts_payable": 61312000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98119000, "long_term_debt": 1689627000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1732887000, "total_liabilities": 1831006000, "total_debt": 1789627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -280239000, "total_equity": 1197858000, "shares_outstanding": 76375490, "operating_cash_flow": 38846000, "stock_based_compensation": 2584000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18751000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19659000, "dividends_paid": 20096000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26267000, "free_cash_flow": 57597000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30817000", "ebitda": "60725000", "netIncome": "13492000", "grossProfit": "68779000", "depreciation": "None", "totalRevenue": "112491000", "costOfRevenue": "43712000", "interestIncome": "None", "incomeBeforeTax": "13492000", "interestExpense": "16284000", "operatingIncome": "29399000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "291000", "reportedCurrency": "USD", "netInterestIncome": "-14109000", "nonInterestIncome": "None", "operatingExpenses": "39380000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29908000", "sellingGeneralAndAdministrative": "9472000", "netIncomeFromContinuingOperations": "13492000" }, "balance": { "goodwill": "None", "inventory": "-7962999", "commonStock": "609000", "currentDebt": "None", "investments": "None", "totalAssets": "2984681000", "longTermDebt": "1689627000", "shortTermDebt": "100000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "57194000", "reportedCurrency": "USD", "retainedEarnings": "-280239000", "totalLiabilities": "1831006000", "otherCurrentAssets": "-179722000", "totalCurrentAssets": "190179000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7963000", "currentNetReceivables": "96834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2794502000", "currentAccountsPayable": "61312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1712881000", "totalShareholderEquity": "1197858000", "capitalLeaseObligations": "23254000", "otherCurrentLiabilities": "-91120000", "totalCurrentLiabilities": "98119000", "otherNonCurrentLiabilities": "16595000", "totalNonCurrentLiabilities": "1732887000", "cashAndShortTermInvestments": "82888000", "commonStockSharesOutstanding": "76375490", "intangibleAssetsExcludingGoodwill": "57194000", "cashAndCashEquivalentsAtCarryingValue": "82888000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13492000", "profitLoss": "None", "dividendPayout": "20096000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "38846000", "capitalExpenditures": "18751000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26267000", "cashflowFromInvestment": "-19659000", "stockBasedCompensation": "2584000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20096000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-831000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29908000", "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": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "income_statement": { "revenue": 111198000, "cost_of_revenue": 41311000, "gross_profit": 69887000, "ebit": 31753000, "ebitda": 61621000, "pretax_income": 15428000, "tax_provision": 293000, "net_income": 15135000, "net_income_to_common": 15135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89968000, "total_current_assets": 186866000, "total_assets": 3010719000, "short_term_debt": 28618000, "long_term_debt": 1688953000, "total_debt": 1717571000, "total_liabilities": 1842069000, "total_equity": 1209296000, "shares_outstanding": 76332218, "goodwill_and_intangibles": 59905000 }, "cash_flow": { "operating_cash_flow": 51787000, "capital_expenditure": 19818000, "free_cash_flow": 71605000, "dividends_paid": 25379000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208386, "ticker_id": 53, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31753000", "ebitda": "61621000", "netIncome": "15135000", "grossProfit": "69887000", "depreciation": "None", "totalRevenue": "111198000", "costOfRevenue": "41311000", "interestIncome": "16325000", "incomeBeforeTax": "15428000", "interestExpense": "16325000", "operatingIncome": "31139000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "293000", "reportedCurrency": "USD", "netInterestIncome": "-16325000", "nonInterestIncome": "None", "operatingExpenses": "38748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29868000", "sellingGeneralAndAdministrative": "8880000", "netIncomeFromContinuingOperations": "15135000" }, "balance": { "goodwill": "None", "inventory": "-12648000", "commonStock": "607000", "currentDebt": "None", "investments": "None", "totalAssets": "3010719000", "longTermDebt": "1688953000", "shortTermDebt": "28618000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "59905000", "reportedCurrency": "USD", "retainedEarnings": "-270817000", "totalLiabilities": "1842069000", "otherCurrentAssets": "-186866000", "totalCurrentAssets": "186866000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "12648000", "currentNetReceivables": "96898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2823853000", "currentAccountsPayable": "70970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2715269000", "shortLongTermDebtTotal": "1717571000", "totalShareholderEquity": "1209296000", "capitalLeaseObligations": "23880000", "otherCurrentLiabilities": "8952000", "totalCurrentLiabilities": "79922000", "otherNonCurrentLiabilities": "73194000", "totalNonCurrentLiabilities": "1762147000", "cashAndShortTermInvestments": "89968000", "commonStockSharesOutstanding": "76332218", "intangibleAssetsExcludingGoodwill": "59905000", "cashAndCashEquivalentsAtCarryingValue": "89968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15135000", "profitLoss": "None", "dividendPayout": "25379000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51787000", "capitalExpenditures": "19818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25386000", "cashflowFromInvestment": "-70228000", "stockBasedCompensation": "2109000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25379000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29868000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 111198000, "cost_of_revenue": 41311000, "gross_profit": 69887000, "research_and_development": null, "selling_general_admin": 8880000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31753000, "depreciation_amortisation": 29868000, "ebitda": 61621000, "interest_expense": 16325000, "interest_income": null, "other_non_operating": null, "pretax_income": 15428000, "tax_provision": 293000, "effective_tax_rate": null, "net_income": 15135000, "net_income_continuing_ops": 15135000, "net_income_to_common": 15135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89968000, "short_term_investments": 12648000, "net_receivables": 96898000, "inventory": -12648000, "other_current_assets": null, "total_current_assets": 186866000, "net_ppe": null, "goodwill": null, "intangible_assets": 59905000, "goodwill_and_intangibles": 59905000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2823853000, "total_assets": 3010719000, "short_term_debt": 28618000, "accounts_payable": 70970000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79922000, "long_term_debt": 1688953000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1762147000, "total_liabilities": 1842069000, "total_debt": 1717571000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -270817000, "total_equity": 1209296000, "shares_outstanding": 76332218, "operating_cash_flow": 51787000, "stock_based_compensation": 2109000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19818000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70228000, "dividends_paid": 25379000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25386000, "free_cash_flow": 71605000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31753000", "ebitda": "61621000", "netIncome": "15135000", "grossProfit": "69887000", "depreciation": "None", "totalRevenue": "111198000", "costOfRevenue": "41311000", "interestIncome": "16325000", "incomeBeforeTax": "15428000", "interestExpense": "16325000", "operatingIncome": "31139000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "293000", "reportedCurrency": "USD", "netInterestIncome": "-16325000", "nonInterestIncome": "None", "operatingExpenses": "38748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29868000", "sellingGeneralAndAdministrative": "8880000", "netIncomeFromContinuingOperations": "15135000" }, "balance": { "goodwill": "None", "inventory": "-12648000", "commonStock": "607000", "currentDebt": "None", "investments": "None", "totalAssets": "3010719000", "longTermDebt": "1688953000", "shortTermDebt": "28618000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "59905000", "reportedCurrency": "USD", "retainedEarnings": "-270817000", "totalLiabilities": "1842069000", "otherCurrentAssets": "-186866000", "totalCurrentAssets": "186866000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "12648000", "currentNetReceivables": "96898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2823853000", "currentAccountsPayable": "70970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2715269000", "shortLongTermDebtTotal": "1717571000", "totalShareholderEquity": "1209296000", "capitalLeaseObligations": "23880000", "otherCurrentLiabilities": "8952000", "totalCurrentLiabilities": "79922000", "otherNonCurrentLiabilities": "73194000", "totalNonCurrentLiabilities": "1762147000", "cashAndShortTermInvestments": "89968000", "commonStockSharesOutstanding": "76332218", "intangibleAssetsExcludingGoodwill": "59905000", "cashAndCashEquivalentsAtCarryingValue": "89968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15135000", "profitLoss": "None", "dividendPayout": "25379000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51787000", "capitalExpenditures": "19818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25386000", "cashflowFromInvestment": "-70228000", "stockBasedCompensation": "2109000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25379000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29868000", "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": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "income_statement": { "revenue": 109721000, "cost_of_revenue": 39797000, "gross_profit": 69924000, "ebit": 31952000, "ebitda": 61775000, "pretax_income": 15584000, "tax_provision": 187000, "net_income": 15397000, "net_income_to_common": 15397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84709000, "total_current_assets": 181099000, "total_assets": 3012460000, "short_term_debt": 30519000, "long_term_debt": 1688286000, "total_debt": 1718805000, "total_liabilities": 1836344000, "total_equity": 1214732000, "shares_outstanding": 76327747, "goodwill_and_intangibles": 61096000 }, "cash_flow": { "operating_cash_flow": 46151000, "capital_expenditure": 19893000, "free_cash_flow": 66044000, "dividends_paid": 25379000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 208387, "ticker_id": 53, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:37:12.885874+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31952000", "ebitda": "61775000", "netIncome": "15397000", "grossProfit": "69924000", "depreciation": "None", "totalRevenue": "109721000", "costOfRevenue": "39797000", "interestIncome": "16368000", "incomeBeforeTax": "15584000", "interestExpense": "16368000", "operatingIncome": "31492000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "187000", "reportedCurrency": "USD", "netInterestIncome": "-16368000", "nonInterestIncome": "None", "operatingExpenses": "38432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39797000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29823000", "sellingGeneralAndAdministrative": "8609000", "netIncomeFromContinuingOperations": "15397000" }, "balance": { "goodwill": "None", "inventory": "-11880999", "commonStock": "607000", "currentDebt": "None", "investments": "None", "totalAssets": "3012460000", "longTermDebt": "1688286000", "shortTermDebt": "30519000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "61096000", "reportedCurrency": "USD", "retainedEarnings": "-262745000", "totalLiabilities": "1836344000", "otherCurrentAssets": "-181099000", "totalCurrentAssets": "181099000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "11881000", "currentNetReceivables": "96390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2831361000", "currentAccountsPayable": "62961000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2722207000", "shortLongTermDebtTotal": "1718805000", "totalShareholderEquity": "1214732000", "capitalLeaseObligations": "24501000", "otherCurrentLiabilities": "8680000", "totalCurrentLiabilities": "71641000", "otherNonCurrentLiabilities": "76417000", "totalNonCurrentLiabilities": "1764703000", "cashAndShortTermInvestments": "84709000", "commonStockSharesOutstanding": "76327747", "intangibleAssetsExcludingGoodwill": "61096000", "cashAndCashEquivalentsAtCarryingValue": "84709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15397000", "profitLoss": "None", "dividendPayout": "25379000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "46151000", "capitalExpenditures": "19893000", "changeInReceivables": "923000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25379000", "cashflowFromInvestment": "-23391000", "stockBasedCompensation": "2110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25379000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2619000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29823000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109721000, "cost_of_revenue": 39797000, "gross_profit": 69924000, "research_and_development": null, "selling_general_admin": 8609000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31952000, "depreciation_amortisation": 29823000, "ebitda": 61775000, "interest_expense": 16368000, "interest_income": null, "other_non_operating": null, "pretax_income": 15584000, "tax_provision": 187000, "effective_tax_rate": null, "net_income": 15397000, "net_income_continuing_ops": 15397000, "net_income_to_common": 15397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84709000, "short_term_investments": 11881000, "net_receivables": 96390000, "inventory": -11880999, "other_current_assets": null, "total_current_assets": 181099000, "net_ppe": null, "goodwill": null, "intangible_assets": 61096000, "goodwill_and_intangibles": 61096000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2831361000, "total_assets": 3012460000, "short_term_debt": 30519000, "accounts_payable": 62961000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71641000, "long_term_debt": 1688286000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1764703000, "total_liabilities": 1836344000, "total_debt": 1718805000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -262745000, "total_equity": 1214732000, "shares_outstanding": 76327747, "operating_cash_flow": 46151000, "stock_based_compensation": 2110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19893000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23391000, "dividends_paid": 25379000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25379000, "free_cash_flow": 66044000, "net_change_in_cash": -2619000 }, "raw_data": { "income": { "ebit": "31952000", "ebitda": "61775000", "netIncome": "15397000", "grossProfit": "69924000", "depreciation": "None", "totalRevenue": "109721000", "costOfRevenue": "39797000", "interestIncome": "16368000", "incomeBeforeTax": "15584000", "interestExpense": "16368000", "operatingIncome": "31492000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "187000", "reportedCurrency": "USD", "netInterestIncome": "-16368000", "nonInterestIncome": "None", "operatingExpenses": "38432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39797000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29823000", "sellingGeneralAndAdministrative": "8609000", "netIncomeFromContinuingOperations": "15397000" }, "balance": { "goodwill": "None", "inventory": "-11880999", "commonStock": "607000", "currentDebt": "None", "investments": "None", "totalAssets": "3012460000", "longTermDebt": "1688286000", "shortTermDebt": "30519000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "61096000", "reportedCurrency": "USD", "retainedEarnings": "-262745000", "totalLiabilities": "1836344000", "otherCurrentAssets": "-181099000", "totalCurrentAssets": "181099000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "11881000", "currentNetReceivables": "96390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2831361000", "currentAccountsPayable": "62961000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2722207000", "shortLongTermDebtTotal": "1718805000", "totalShareholderEquity": "1214732000", "capitalLeaseObligations": "24501000", "otherCurrentLiabilities": "8680000", "totalCurrentLiabilities": "71641000", "otherNonCurrentLiabilities": "76417000", "totalNonCurrentLiabilities": "1764703000", "cashAndShortTermInvestments": "84709000", "commonStockSharesOutstanding": "76327747", "intangibleAssetsExcludingGoodwill": "61096000", "cashAndCashEquivalentsAtCarryingValue": "84709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15397000", "profitLoss": "None", "dividendPayout": "25379000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "46151000", "capitalExpenditures": "19893000", "changeInReceivables": "923000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25379000", "cashflowFromInvestment": "-23391000", "stockBasedCompensation": "2110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25379000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2619000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29823000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }