{ "ticker": { "uuid": "b6d0763e-2e05-4cda-9b87-cac513714ec4", "symbol": "LTH", "name": "Life Time Group Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/b6d0763e-2e05-4cda-9b87-cac513714ec4/", "api_url": "https://sharemaestro.com/factors/api/tickers/b6d0763e-2e05-4cda-9b87-cac513714ec4/" }, "ticker_metadata": { "id": 2534, "uuid": "b6d0763e-2e05-4cda-9b87-cac513714ec4", "symbol": "LTH", "name": "Life Time Group Holdings Inc", "asset_type": "equity", "market_cap": 7439383000, "stock_exchange_id": 3, "industry": "Leisure", "sector": "Consumer Cyclical", "description": "Life Time Group Holdings, Inc. offers health, fitness and wellness experiences to a community of individual members in the United States and Canada. The company is headquartered in Chanhassen, Minnesota.", "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": "b6d0763e-2e05-4cda-9b87-cac513714ec4", "symbol": "LTH", "name": "Life Time Group Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/b6d0763e-2e05-4cda-9b87-cac513714ec4/", "api_url": "https://sharemaestro.com/factors/api/tickers/b6d0763e-2e05-4cda-9b87-cac513714ec4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.81, "value": 0.69, "quality": 0.92, "momentum": 0.31, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 32.39, "market_cap": 7367235060, "pe_ratio": 19.1046, "earnings_yield": 0.0523, "ebitda_to_ev": 0.0949, "shareholder_yield": 0, "roe": 0.1198, "piotroski_f_score": 7, "momentum_12_1": 0.101, "volatility_252d": 0.3471 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:39.590990+00:00", "batch_id": "" }, "size": { "price_close": 32.39, "market_cap": 7367235060, "market_cap_usd": 7367235060, "enterprise_value": 8813610060, "shares_outstanding": 227454000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 19.1046, "pb_ratio": 2.2885, "ptbv_ratio": 4.0852, "ps_ratio": 2.3936, "pcf_ratio": 8.3202, "pfcf_ratio": 3.8888, "ev_ebitda": 10.5335, "ev_ebit": 16.6105, "ev_sales": 2.8635, "ev_fcf": 4.6523, "earnings_yield": 0.0523, "fcf_yield": 0.2149, "price_to_sales": 2.3936, "price_to_book": 2.2885, "price_to_cashflow": 8.3202, "ebitda_to_ev": 0.0949, "sales_yield": 0.3492 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5817, "operating_margin": 0.1724, "net_margin": 0.1253, "ebitda_margin": 0.2718, "fcf_margin": 0.6155, "roe": 0.1198, "roa": 0.0476, "roic": 0.0827, "roc_greenblatt": null, "asset_turnover": 0.3797, "cash_conversion": 4.9127, "accruals_ratio": -0.0617, "sbc_to_revenue": 0.0164, "piotroski_f_score": 7, "altman_z_score": 1.4651, "earnings_stability_5y": 0.4043, "revenue_stability_5y": 0.3599, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2209, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.5179, "net_debt_to_ebitda": 1.7286, "debt_to_assets": 0.197, "interest_coverage": 7.2832, "current_ratio": 0.5307, "quick_ratio": 0.4205, "net_debt": 1446375000, "local_beta": 0.0009, "volatility_252d": 0.3471, "volatility_60d": 0.8167, "max_drawdown_12m": -0.1854, "risk_adjusted_momentum": 0.2911 }, "growth": { "revenue_growth_1y": 0.1273, "revenue_growth_3y_cagr": 0.1801, "revenue_growth_5y_cagr": 0.2586, "eps_growth_1y": 0.8588, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.6071, "book_value_growth_1y": 0.1215, "revenue_growth": 0.1273, "earnings_growth": 0.8588 }, "momentum": { "price_return_1m": 0.0144, "price_return_3m": 0.2767, "price_return_6m": 0.2127, "price_return_9m": 0.1177, "price_return_12m": 0.1169, "price_return_12m_ex1m": 0.101, "momentum_6m": 0.2127, "momentum_12m": 0.1169, "momentum_12_1": 0.101, "distance_from_52w_high": -0.04, "distance_from_52w_low": 0.3097, "relative_strength": 0.0169 }, "raw_ttm": { "revenue_ttm": 3077914000, "gross_profit_ttm": 1790399000, "ebit_ttm": 530604000, "ebitda_ttm": 836723000, "net_income_ttm": 385627000, "eps_diluted_ttm": 1.6954, "operating_cash_flow_ttm": 885462000, "capital_expenditure_ttm": 1009017000, "fcf_ttm": 1894479000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 72853000, "cash_and_equivalents": 150183000, "total_current_assets": 323002000, "total_current_liabilities": 608677000, "net_ppe": null, "total_assets": 8105870000, "total_debt": 1596558000, "total_equity": 3219271000, "net_working_capital": -321399000, "book_value_per_share": 14.1535, "retained_earnings": 41196000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1803380000, "tangible_book_per_share": 7.9285 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 51, "rank_pb": 54, "rank_ptbv": 63, "rank_ps": 55, "rank_pcf": 34, "rank_ev_ebitda": 42, "rank_ev_ebit": 61, "rank_earnings_yield": 51, "rank_fcf_yield": 15, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 36, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 35, "rank_fcf_margin": 11, "rank_piotroski": 22, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 55, "rank_relative_strength": 51 }, "composites": { "value_composite": 31, "quality_composite": 8, "momentum_composite": 69, "growth_composite": 10, "yield_composite": 96, "svqf_composite": 76, "vc1_composite": 31, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 19, "quality_value_composite": 0.7967, "os_score": 0.81, "value_percentile": 0.69, "quality_percentile": 0.92, "momentum_percentile": 0.31, "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": 21, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4448, "ticker_id": 2534, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:39.590990+00:00", "batch_id": "", "os_score_delta": null, "price_close": 32.39, "market_cap": 7367235060, "market_cap_usd": 7367235060, "enterprise_value": 8813610060, "shares_outstanding": 227454000, "fx_rate_to_usd": null, "pe_ratio": 19.10456234, "pb_ratio": 2.2884793, "ptbv_ratio": 4.0852372, "ps_ratio": 2.39358054, "pcf_ratio": 8.32021596, "pfcf_ratio": 3.88879215, "ev_ebitda": 10.53348606, "ev_ebit": 16.61052322, "ev_sales": 2.86350108, "ev_fcf": 4.65226063, "earnings_yield": 0.05234352, "fcf_yield": 0.21494926, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.58169234, "operating_margin": 0.17239078, "net_margin": 0.12528843, "ebitda_margin": 0.27184743, "fcf_margin": 0.61550745, "roe": 0.11978706, "roa": 0.0475738, "roic": 0.08271183, "roc_greenblatt": null, "asset_turnover": 0.37971421, "cash_conversion": 4.91272395, "accruals_ratio": -0.06166334, "sbc_to_revenue": 0.01637115, "debt_to_equity": 1.51792098, "net_debt_to_ebitda": 1.72861867, "debt_to_assets": 0.19696319, "interest_coverage": 7.28321414, "current_ratio": 0.5306624, "quick_ratio": 0.4205416, "net_debt": 1446375000, "revenue_growth_1y": 0.1273093, "revenue_growth_3y_cagr": 0.1800966, "revenue_growth_5y_cagr": 0.25860767, "eps_growth_1y": 0.8587569, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.60714958, "book_value_growth_1y": 0.12150834, "piotroski_f_score": 7, "altman_z_score": 1.46513759, "earnings_stability_5y": 0.404266, "revenue_stability_5y": 0.359943, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01440651, "price_return_3m": 0.27670477, "price_return_6m": 0.21265444, "price_return_9m": 0.11766736, "price_return_12m": 0.11689655, "price_return_12m_ex1m": 0.10103448, "distance_from_52w_high": -0.04001186, "distance_from_52w_low": 0.30974525, "relative_strength": 0.01693297, "local_beta": 0.0009, "volatility_252d": 0.347062, "volatility_60d": 0.816666, "max_drawdown_12m": -0.18544137, "revenue_ttm": 3077914000, "gross_profit_ttm": 1790399000, "ebit_ttm": 530604000, "ebitda_ttm": 836723000, "net_income_ttm": 385627000, "eps_diluted_ttm": 1.69540654, "operating_cash_flow_ttm": 885462000, "capital_expenditure_ttm": 1009017000, "fcf_ttm": 1894479000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 72853000, "cash_and_equivalents": 150183000, "total_current_assets": 323002000, "total_current_liabilities": 608677000, "net_ppe": null, "total_assets": 8105870000, "total_debt": 1596558000, "total_equity": 3219271000, "net_working_capital": -321399000, "book_value_per_share": 14.15350357, "retained_earnings": 41196000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1803380000, "tangible_book_per_share": 7.92854819, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 51, "rank_pb": 54, "rank_ptbv": 63, "rank_ps": 55, "rank_pcf": 34, "rank_ev_ebitda": 42, "rank_ev_ebit": 61, "rank_earnings_yield": 51, "rank_fcf_yield": 15, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 36, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 35, "rank_fcf_margin": 11, "rank_piotroski": 22, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 55, "rank_relative_strength": 51, "value_composite": 31, "quality_composite": 8, "momentum_composite": 69, "growth_composite": 10, "yield_composite": 96, "svqf_composite": 76, "vc1_composite": 31, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 32.39, "os": 0.81, "value": 0.69, "quality": 0.92, "momentum": 0.31, "confidence": 1, "coverage": 1, "pe_ratio": 19.1046, "earnings_yield": 0.0523, "shareholder_yield": 0, "roe": 0.1198, "momentum_12_1": 0.101, "complete_fields": { "id": 4448, "ticker_id": 2534, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:39.590990+00:00", "batch_id": "", "os_score_delta": null, "price_close": 32.39, "market_cap": 7367235060, "market_cap_usd": 7367235060, "enterprise_value": 8813610060, "shares_outstanding": 227454000, "fx_rate_to_usd": null, "pe_ratio": 19.10456234, "pb_ratio": 2.2884793, "ptbv_ratio": 4.0852372, "ps_ratio": 2.39358054, "pcf_ratio": 8.32021596, "pfcf_ratio": 3.88879215, "ev_ebitda": 10.53348606, "ev_ebit": 16.61052322, "ev_sales": 2.86350108, "ev_fcf": 4.65226063, "earnings_yield": 0.05234352, "fcf_yield": 0.21494926, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.58169234, "operating_margin": 0.17239078, "net_margin": 0.12528843, "ebitda_margin": 0.27184743, "fcf_margin": 0.61550745, "roe": 0.11978706, "roa": 0.0475738, "roic": 0.08271183, "roc_greenblatt": null, "asset_turnover": 0.37971421, "cash_conversion": 4.91272395, "accruals_ratio": -0.06166334, "sbc_to_revenue": 0.01637115, "debt_to_equity": 1.51792098, "net_debt_to_ebitda": 1.72861867, "debt_to_assets": 0.19696319, "interest_coverage": 7.28321414, "current_ratio": 0.5306624, "quick_ratio": 0.4205416, "net_debt": 1446375000, "revenue_growth_1y": 0.1273093, "revenue_growth_3y_cagr": 0.1800966, "revenue_growth_5y_cagr": 0.25860767, "eps_growth_1y": 0.8587569, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.60714958, "book_value_growth_1y": 0.12150834, "piotroski_f_score": 7, "altman_z_score": 1.46513759, "earnings_stability_5y": 0.404266, "revenue_stability_5y": 0.359943, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01440651, "price_return_3m": 0.27670477, "price_return_6m": 0.21265444, "price_return_9m": 0.11766736, "price_return_12m": 0.11689655, "price_return_12m_ex1m": 0.10103448, "distance_from_52w_high": -0.04001186, "distance_from_52w_low": 0.30974525, "relative_strength": 0.01693297, "local_beta": 0.0009, "volatility_252d": 0.347062, "volatility_60d": 0.816666, "max_drawdown_12m": -0.18544137, "revenue_ttm": 3077914000, "gross_profit_ttm": 1790399000, "ebit_ttm": 530604000, "ebitda_ttm": 836723000, "net_income_ttm": 385627000, "eps_diluted_ttm": 1.69540654, "operating_cash_flow_ttm": 885462000, "capital_expenditure_ttm": 1009017000, "fcf_ttm": 1894479000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 72853000, "cash_and_equivalents": 150183000, "total_current_assets": 323002000, "total_current_liabilities": 608677000, "net_ppe": null, "total_assets": 8105870000, "total_debt": 1596558000, "total_equity": 3219271000, "net_working_capital": -321399000, "book_value_per_share": 14.15350357, "retained_earnings": 41196000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1803380000, "tangible_book_per_share": 7.92854819, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 51, "rank_pb": 54, "rank_ptbv": 63, "rank_ps": 55, "rank_pcf": 34, "rank_ev_ebitda": 42, "rank_ev_ebit": 61, "rank_earnings_yield": 51, "rank_fcf_yield": 15, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 36, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 35, "rank_fcf_margin": 11, "rank_piotroski": 22, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 55, "rank_relative_strength": 51, "value_composite": 31, "quality_composite": 8, "momentum_composite": 69, "growth_composite": 10, "yield_composite": 96, "svqf_composite": 76, "vc1_composite": 31, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "income_statement": { "revenue": 2995255000, "cost_of_revenue": 1568611000, "gross_profit": 1426644000, "ebit": 481293000, "ebitda": 777638000, "pretax_income": 493503000, "tax_provision": 119832000, "net_income": 373671000, "net_income_to_common": 373671000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232169000, "total_current_assets": 385760000, "total_assets": 8789624000, "short_term_debt": 113170000, "long_term_debt": 1485939000, "total_debt": 1599109000, "total_liabilities": 5663413000, "total_equity": 3126211000, "shares_outstanding": 225495000, "goodwill_and_intangibles": 1416169000 }, "cash_flow": { "operating_cash_flow": 870525000, "capital_expenditure": 891483000, "free_cash_flow": 1762008000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291351, "ticker_id": 2534, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "481293000", "ebitda": "777638000", "netIncome": "373671000", "grossProfit": "1426644000", "depreciation": "None", "totalRevenue": "2995255000", "costOfRevenue": "1568611000", "interestIncome": "82031000", "incomeBeforeTax": "493503000", "interestExpense": "82263000", "operatingIncome": "481293000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "119832000", "reportedCurrency": "USD", "netInterestIncome": "-82263000", "nonInterestIncome": "None", "operatingExpenses": "945351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1568611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296345000", "sellingGeneralAndAdministrative": "583781000", "netIncomeFromContinuingOperations": "373671000" }, "balance": { "goodwill": "1235359000", "inventory": "67618000", "commonStock": "2211000", "currentDebt": "None", "investments": "None", "totalAssets": "8789624000", "longTermDebt": "1485939000", "shortTermDebt": "113170000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "180810000", "reportedCurrency": "USD", "retainedEarnings": "-46902000", "totalLiabilities": "5663413000", "otherCurrentAssets": "49650000", "totalCurrentAssets": "385760000", "currentLongTermDebt": "21848000", "longTermInvestments": "None", "shortTermInvestments": "397000", "currentNetReceivables": "36323000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8403864000", "currentAccountsPayable": "233794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6125316000", "shortLongTermDebtTotal": "6749361000", "totalShareholderEquity": "3126211000", "capitalLeaseObligations": "2646820000", "otherCurrentLiabilities": "202237000", "totalCurrentLiabilities": "609510000", "otherNonCurrentLiabilities": "58561000", "totalNonCurrentLiabilities": "5053902999", "cashAndShortTermInvestments": "232169000", "commonStockSharesOutstanding": "225495000", "intangibleAssetsExcludingGoodwill": "180810000", "cashAndCashEquivalentsAtCarryingValue": "232169000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "373671000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-7318000", "operatingCashflow": "870525000", "capitalExpenditures": "891483000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19388000", "cashflowFromInvestment": "-685735000", "stockBasedCompensation": "51750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "46777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "296345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2995255000, "cost_of_revenue": 1568611000, "gross_profit": 1426644000, "research_and_development": null, "selling_general_admin": 583781000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 481293000, "depreciation_amortisation": 296345000, "ebitda": 777638000, "interest_expense": 82263000, "interest_income": null, "other_non_operating": null, "pretax_income": 493503000, "tax_provision": 119832000, "effective_tax_rate": null, "net_income": 373671000, "net_income_continuing_ops": 373671000, "net_income_to_common": 373671000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232169000, "short_term_investments": 397000, "net_receivables": 36323000, "inventory": 67618000, "other_current_assets": null, "total_current_assets": 385760000, "net_ppe": null, "goodwill": 1235359000, "intangible_assets": 180810000, "goodwill_and_intangibles": 1416169000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8403864000, "total_assets": 8789624000, "short_term_debt": 113170000, "accounts_payable": 233794000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 609510000, "long_term_debt": 1485939000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5053902999, "total_liabilities": 5663413000, "total_debt": 1599109000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46902000, "total_equity": 3126211000, "shares_outstanding": 225495000, "operating_cash_flow": 870525000, "stock_based_compensation": 51750000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 891483000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -685735000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19388000, "free_cash_flow": 1762008000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "481293000", "ebitda": "777638000", "netIncome": "373671000", "grossProfit": "1426644000", "depreciation": "None", "totalRevenue": "2995255000", "costOfRevenue": "1568611000", "interestIncome": "82031000", "incomeBeforeTax": "493503000", "interestExpense": "82263000", "operatingIncome": "481293000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "119832000", "reportedCurrency": "USD", "netInterestIncome": "-82263000", "nonInterestIncome": "None", "operatingExpenses": "945351000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1568611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296345000", "sellingGeneralAndAdministrative": "583781000", "netIncomeFromContinuingOperations": "373671000" }, "balance": { "goodwill": "1235359000", "inventory": "67618000", "commonStock": "2211000", "currentDebt": "None", "investments": "None", "totalAssets": "8789624000", "longTermDebt": "1485939000", "shortTermDebt": "113170000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "180810000", "reportedCurrency": "USD", "retainedEarnings": "-46902000", "totalLiabilities": "5663413000", "otherCurrentAssets": "49650000", "totalCurrentAssets": "385760000", "currentLongTermDebt": "21848000", "longTermInvestments": "None", "shortTermInvestments": "397000", "currentNetReceivables": "36323000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8403864000", "currentAccountsPayable": "233794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6125316000", "shortLongTermDebtTotal": "6749361000", "totalShareholderEquity": "3126211000", "capitalLeaseObligations": "2646820000", "otherCurrentLiabilities": "202237000", "totalCurrentLiabilities": "609510000", "otherNonCurrentLiabilities": "58561000", "totalNonCurrentLiabilities": "5053902999", "cashAndShortTermInvestments": "232169000", "commonStockSharesOutstanding": "225495000", "intangibleAssetsExcludingGoodwill": "180810000", "cashAndCashEquivalentsAtCarryingValue": "232169000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "373671000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-7318000", "operatingCashflow": "870525000", "capitalExpenditures": "891483000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19388000", "cashflowFromInvestment": "-685735000", "stockBasedCompensation": "51750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "46777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "296345000", "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": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "income_statement": { "revenue": 2620995000, "cost_of_revenue": 1392421000, "gross_profit": 1228574000, "ebit": 357483000, "ebitda": 632164000, "pretax_income": 208768000, "tax_provision": 52528000, "net_income": 156240000, "net_income_to_common": 156240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10879000, "total_current_assets": 170975000, "total_assets": 7152537000, "short_term_debt": 93046000, "long_term_debt": 1513157000, "total_debt": 1606203000, "total_liabilities": 4542187000, "total_equity": 2610350000, "shares_outstanding": 211164000, "goodwill_and_intangibles": 1407002000 }, "cash_flow": { "operating_cash_flow": 575117000, "capital_expenditure": 524535000, "free_cash_flow": 1099652000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291356, "ticker_id": 2534, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "357483000", "ebitda": "632164000", "netIncome": "156240000", "grossProfit": "1228574000", "depreciation": "None", "totalRevenue": "2620995000", "costOfRevenue": "1392421000", "interestIncome": "148715000", "incomeBeforeTax": "208768000", "interestExpense": "148095000", "operatingIncome": "357483000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "52528000", "reportedCurrency": "USD", "netInterestIncome": "-148095000", "nonInterestIncome": "None", "operatingExpenses": "871091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1392421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "274681000", "sellingGeneralAndAdministrative": "525992000", "netIncomeFromContinuingOperations": "156240000" }, "balance": { "goodwill": "1235359000", "inventory": "60266000", "commonStock": "2075000", "currentDebt": "None", "investments": "None", "totalAssets": "7152537000", "longTermDebt": "1513157000", "shortTermDebt": "93046000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "171643000", "reportedCurrency": "USD", "retainedEarnings": "-420573000", "totalLiabilities": "4542187000", "otherCurrentAssets": "61312000", "totalCurrentAssets": "170975000", "currentLongTermDebt": "22584000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6981562000", "currentAccountsPayable": "87810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5509388000", "shortLongTermDebtTotal": "3987297000", "totalShareholderEquity": "2610350000", "capitalLeaseObligations": "2451556000", "otherCurrentLiabilities": "246216000", "totalCurrentLiabilities": "520103000", "otherNonCurrentLiabilities": "42578000", "totalNonCurrentLiabilities": "4022084000", "cashAndShortTermInvestments": "10879000", "commonStockSharesOutstanding": "211164000", "intangibleAssetsExcludingGoodwill": "171643000", "cashAndCashEquivalentsAtCarryingValue": "10879000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "156240000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7524000", "operatingCashflow": "575117000", "capitalExpenditures": "524535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-284385000", "cashflowFromInvestment": "-292744000", "stockBasedCompensation": "51034000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2818000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "274681000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2620995000, "cost_of_revenue": 1392421000, "gross_profit": 1228574000, "research_and_development": null, "selling_general_admin": 525992000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 357483000, "depreciation_amortisation": 274681000, "ebitda": 632164000, "interest_expense": 148095000, "interest_income": null, "other_non_operating": null, "pretax_income": 208768000, "tax_provision": 52528000, "effective_tax_rate": null, "net_income": 156240000, "net_income_continuing_ops": 156240000, "net_income_to_common": 156240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10879000, "short_term_investments": null, "net_receivables": 38518000, "inventory": 60266000, "other_current_assets": null, "total_current_assets": 170975000, "net_ppe": null, "goodwill": 1235359000, "intangible_assets": 171643000, "goodwill_and_intangibles": 1407002000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6981562000, "total_assets": 7152537000, "short_term_debt": 93046000, "accounts_payable": 87810000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 520103000, "long_term_debt": 1513157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4022084000, "total_liabilities": 4542187000, "total_debt": 1606203000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -420573000, "total_equity": 2610350000, "shares_outstanding": 211164000, "operating_cash_flow": 575117000, "stock_based_compensation": 51034000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 524535000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -292744000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -284385000, "free_cash_flow": 1099652000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "357483000", "ebitda": "632164000", "netIncome": "156240000", "grossProfit": "1228574000", "depreciation": "None", "totalRevenue": "2620995000", "costOfRevenue": "1392421000", "interestIncome": "148715000", "incomeBeforeTax": "208768000", "interestExpense": "148095000", "operatingIncome": "357483000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "52528000", "reportedCurrency": "USD", "netInterestIncome": "-148095000", "nonInterestIncome": "None", "operatingExpenses": "871091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1392421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "274681000", "sellingGeneralAndAdministrative": "525992000", "netIncomeFromContinuingOperations": "156240000" }, "balance": { "goodwill": "1235359000", "inventory": "60266000", "commonStock": "2075000", "currentDebt": "None", "investments": "None", "totalAssets": "7152537000", "longTermDebt": "1513157000", "shortTermDebt": "93046000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "171643000", "reportedCurrency": "USD", "retainedEarnings": "-420573000", "totalLiabilities": "4542187000", "otherCurrentAssets": "61312000", "totalCurrentAssets": "170975000", "currentLongTermDebt": "22584000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6981562000", "currentAccountsPayable": "87810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5509388000", "shortLongTermDebtTotal": "3987297000", "totalShareholderEquity": "2610350000", "capitalLeaseObligations": "2451556000", "otherCurrentLiabilities": "246216000", "totalCurrentLiabilities": "520103000", "otherNonCurrentLiabilities": "42578000", "totalNonCurrentLiabilities": "4022084000", "cashAndShortTermInvestments": "10879000", "commonStockSharesOutstanding": "211164000", "intangibleAssetsExcludingGoodwill": "171643000", "cashAndCashEquivalentsAtCarryingValue": "10879000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "156240000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7524000", "operatingCashflow": "575117000", "capitalExpenditures": "524535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-284385000", "cashflowFromInvestment": "-292744000", "stockBasedCompensation": "51034000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2818000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "274681000", "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": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "income_statement": { "revenue": 2216593000, "cost_of_revenue": 1184370000, "gross_profit": 1032223000, "ebit": 225587000, "ebitda": 469984000, "pretax_income": 94790000, "tax_provision": 18727000, "net_income": 76063000, "net_income_to_common": 76063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29966000, "total_current_assets": 174524000, "total_assets": 7032141000, "short_term_debt": 132612000, "long_term_debt": 1859027000, "total_debt": 1991639000, "total_liabilities": 4778029000, "total_equity": 2254112000, "shares_outstanding": 204005000, "goodwill_and_intangibles": 1407486000 }, "cash_flow": { "operating_cash_flow": 463004000, "capital_expenditure": 693902000, "free_cash_flow": 1156906000, "dividends_paid": 4510000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291361, "ticker_id": 2534, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "225587000", "ebitda": "469984000", "netIncome": "76063000", "grossProfit": "1032223000", "depreciation": "None", "totalRevenue": "2216593000", "costOfRevenue": "1184370000", "interestIncome": "130420000", "incomeBeforeTax": "94790000", "interestExpense": "130797000", "operatingIncome": "225210000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18727000", "reportedCurrency": "USD", "netInterestIncome": "-125054000", "nonInterestIncome": "None", "operatingExpenses": "807013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1184370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "244397000", "sellingGeneralAndAdministrative": "476253000", "netIncomeFromContinuingOperations": "66105000" }, "balance": { "goodwill": "1235359000", "inventory": "52803000", "commonStock": "1967000", "currentDebt": "None", "investments": "None", "totalAssets": "7032141000", "longTermDebt": "1859027000", "shortTermDebt": "132612000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "172127000", "reportedCurrency": "USD", "retainedEarnings": "-576813000", "totalLiabilities": "4778029000", "otherCurrentAssets": "32471000", "totalCurrentAssets": "174524000", "currentLongTermDebt": "73848000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59284000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6857617000", "currentAccountsPayable": "81252000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5375623000", "shortLongTermDebtTotal": "4260502000", "totalShareholderEquity": "2254112000", "capitalLeaseObligations": "2327627000", "otherCurrentLiabilities": "261870000", "totalCurrentLiabilities": "557198000", "otherNonCurrentLiabilities": "36875000", "totalNonCurrentLiabilities": "4220831000", "cashAndShortTermInvestments": "29966000", "commonStockSharesOutstanding": "204005000", "intangibleAssetsExcludingGoodwill": "172127000", "cashAndCashEquivalentsAtCarryingValue": "29966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76063000", "profitLoss": "None", "dividendPayout": "4510000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-7131000", "operatingCashflow": "463004000", "capitalExpenditures": "693902000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "115552000", "cashflowFromInvestment": "-574160000", "stockBasedCompensation": "50144000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4510000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "244397000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2216593000, "cost_of_revenue": 1184370000, "gross_profit": 1032223000, "research_and_development": null, "selling_general_admin": 476253000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225587000, "depreciation_amortisation": 244397000, "ebitda": 469984000, "interest_expense": 130797000, "interest_income": null, "other_non_operating": null, "pretax_income": 94790000, "tax_provision": 18727000, "effective_tax_rate": null, "net_income": 76063000, "net_income_continuing_ops": 66105000, "net_income_to_common": 76063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29966000, "short_term_investments": null, "net_receivables": 59284000, "inventory": 52803000, "other_current_assets": null, "total_current_assets": 174524000, "net_ppe": null, "goodwill": 1235359000, "intangible_assets": 172127000, "goodwill_and_intangibles": 1407486000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6857617000, "total_assets": 7032141000, "short_term_debt": 132612000, "accounts_payable": 81252000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 557198000, "long_term_debt": 1859027000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4220831000, "total_liabilities": 4778029000, "total_debt": 1991639000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -576813000, "total_equity": 2254112000, "shares_outstanding": 204005000, "operating_cash_flow": 463004000, "stock_based_compensation": 50144000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 693902000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -574160000, "dividends_paid": 4510000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 115552000, "free_cash_flow": 1156906000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "225587000", "ebitda": "469984000", "netIncome": "76063000", "grossProfit": "1032223000", "depreciation": "None", "totalRevenue": "2216593000", "costOfRevenue": "1184370000", "interestIncome": "130420000", "incomeBeforeTax": "94790000", "interestExpense": "130797000", "operatingIncome": "225210000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18727000", "reportedCurrency": "USD", "netInterestIncome": "-125054000", "nonInterestIncome": "None", "operatingExpenses": "807013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1184370000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "244397000", "sellingGeneralAndAdministrative": "476253000", "netIncomeFromContinuingOperations": "66105000" }, "balance": { "goodwill": "1235359000", "inventory": "52803000", "commonStock": "1967000", "currentDebt": "None", "investments": "None", "totalAssets": "7032141000", "longTermDebt": "1859027000", "shortTermDebt": "132612000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "172127000", "reportedCurrency": "USD", "retainedEarnings": "-576813000", "totalLiabilities": "4778029000", "otherCurrentAssets": "32471000", "totalCurrentAssets": "174524000", "currentLongTermDebt": "73848000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59284000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6857617000", "currentAccountsPayable": "81252000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5375623000", "shortLongTermDebtTotal": "4260502000", "totalShareholderEquity": "2254112000", "capitalLeaseObligations": "2327627000", "otherCurrentLiabilities": "261870000", "totalCurrentLiabilities": "557198000", "otherNonCurrentLiabilities": "36875000", "totalNonCurrentLiabilities": "4220831000", "cashAndShortTermInvestments": "29966000", "commonStockSharesOutstanding": "204005000", "intangibleAssetsExcludingGoodwill": "172127000", "cashAndCashEquivalentsAtCarryingValue": "29966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76063000", "profitLoss": "None", "dividendPayout": "4510000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-7131000", "operatingCashflow": "463004000", "capitalExpenditures": "693902000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "115552000", "cashflowFromInvestment": "-574160000", "stockBasedCompensation": "50144000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4510000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "244397000", "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": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "income_statement": { "revenue": 1822557000, "cost_of_revenue": 1068208000, "gross_profit": 754349000, "ebit": 110619000, "ebitda": 339502000, "pretax_income": -2618000, "tax_provision": -825000, "net_income": -1793000, "net_income_to_common": -1793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25509000, "total_current_assets": 131036000, "total_assets": 6625363000, "short_term_debt": 67116000, "long_term_debt": 1805698000, "total_debt": 1872814000, "total_liabilities": 4501102000, "total_equity": 2124261000, "shares_outstanding": 193570000, "goodwill_and_intangibles": 1406580000 }, "cash_flow": { "operating_cash_flow": 200969000, "capital_expenditure": 591178000, "free_cash_flow": 792147000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291366, "ticker_id": 2534, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110619000", "ebitda": "339502000", "netIncome": "-1793000", "grossProfit": "754349000", "depreciation": "None", "totalRevenue": "1822557000", "costOfRevenue": "1068208000", "interestIncome": "113237000", "incomeBeforeTax": "-2618000", "interestExpense": "113537000", "operatingIncome": "110619000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-825000", "reportedCurrency": "USD", "netInterestIncome": "-113537000", "nonInterestIncome": "None", "operatingExpenses": "643730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "300000", "costofGoodsAndServicesSold": "1068208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228883000", "sellingGeneralAndAdministrative": "420816000", "netIncomeFromContinuingOperations": "-1793000" }, "balance": { "goodwill": "1233176000", "inventory": "45655000", "commonStock": "1943000", "currentDebt": "None", "investments": "None", "totalAssets": "6625363000", "longTermDebt": "1805698000", "shortTermDebt": "67116000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "173404000", "reportedCurrency": "USD", "retainedEarnings": "-652876000", "totalLiabilities": "4501102000", "otherCurrentAssets": "36876000", "totalCurrentAssets": "131036000", "currentLongTermDebt": "15224000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22996000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6494327000", "currentAccountsPayable": "73973000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2901242000", "shortLongTermDebtTotal": "4035238000", "totalShareholderEquity": "2124261000", "capitalLeaseObligations": "2215112000", "otherCurrentLiabilities": "247085000", "totalCurrentLiabilities": "457406000", "otherNonCurrentLiabilities": "34181000", "totalNonCurrentLiabilities": "4043696000", "cashAndShortTermInvestments": "25509000", "commonStockSharesOutstanding": "193570000", "intangibleAssetsExcludingGoodwill": "173404000", "cashAndCashEquivalentsAtCarryingValue": "25509000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1793000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-4699000", "operatingCashflow": "200969000", "capitalExpenditures": "591178000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36798000", "cashflowFromInvestment": "-243542000", "stockBasedCompensation": "37291000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5775000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3755000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1822557000, "cost_of_revenue": 1068208000, "gross_profit": 754349000, "research_and_development": null, "selling_general_admin": 420816000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110619000, "depreciation_amortisation": 228883000, "ebitda": 339502000, "interest_expense": 113537000, "interest_income": null, "other_non_operating": null, "pretax_income": -2618000, "tax_provision": -825000, "effective_tax_rate": null, "net_income": -1793000, "net_income_continuing_ops": -1793000, "net_income_to_common": -1793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25509000, "short_term_investments": null, "net_receivables": 22996000, "inventory": 45655000, "other_current_assets": null, "total_current_assets": 131036000, "net_ppe": null, "goodwill": 1233176000, "intangible_assets": 173404000, "goodwill_and_intangibles": 1406580000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6494327000, "total_assets": 6625363000, "short_term_debt": 67116000, "accounts_payable": 73973000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 457406000, "long_term_debt": 1805698000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4043696000, "total_liabilities": 4501102000, "total_debt": 1872814000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -652876000, "total_equity": 2124261000, "shares_outstanding": 193570000, "operating_cash_flow": 200969000, "stock_based_compensation": 37291000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 591178000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -243542000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36798000, "free_cash_flow": 792147000, "net_change_in_cash": -5775000 }, "raw_data": { "income": { "ebit": "110619000", "ebitda": "339502000", "netIncome": "-1793000", "grossProfit": "754349000", "depreciation": "None", "totalRevenue": "1822557000", "costOfRevenue": "1068208000", "interestIncome": "113237000", "incomeBeforeTax": "-2618000", "interestExpense": "113537000", "operatingIncome": "110619000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-825000", "reportedCurrency": "USD", "netInterestIncome": "-113537000", "nonInterestIncome": "None", "operatingExpenses": "643730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "300000", "costofGoodsAndServicesSold": "1068208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228883000", "sellingGeneralAndAdministrative": "420816000", "netIncomeFromContinuingOperations": "-1793000" }, "balance": { "goodwill": "1233176000", "inventory": "45655000", "commonStock": "1943000", "currentDebt": "None", "investments": "None", "totalAssets": "6625363000", "longTermDebt": "1805698000", "shortTermDebt": "67116000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "173404000", "reportedCurrency": "USD", "retainedEarnings": "-652876000", "totalLiabilities": "4501102000", "otherCurrentAssets": "36876000", "totalCurrentAssets": "131036000", "currentLongTermDebt": "15224000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22996000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6494327000", "currentAccountsPayable": "73973000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2901242000", "shortLongTermDebtTotal": "4035238000", "totalShareholderEquity": "2124261000", "capitalLeaseObligations": "2215112000", "otherCurrentLiabilities": "247085000", "totalCurrentLiabilities": "457406000", "otherNonCurrentLiabilities": "34181000", "totalNonCurrentLiabilities": "4043696000", "cashAndShortTermInvestments": "25509000", "commonStockSharesOutstanding": "193570000", "intangibleAssetsExcludingGoodwill": "173404000", "cashAndCashEquivalentsAtCarryingValue": "25509000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1793000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-4699000", "operatingCashflow": "200969000", "capitalExpenditures": "591178000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36798000", "cashflowFromInvestment": "-243542000", "stockBasedCompensation": "37291000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5775000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3755000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228883000", "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": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "income_statement": { "revenue": 1318053000, "cost_of_revenue": 844098000, "gross_profit": 473955000, "ebit": -495197000, "ebitda": -260073000, "pretax_income": -719713000, "tax_provision": -140344000, "net_income": -579369000, "net_income_to_common": -579369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31637000, "total_current_assets": 131524000, "total_assets": 6256675000, "short_term_debt": 71216000, "long_term_debt": 1775719000, "total_debt": 1846935000, "total_liabilities": 4165283000, "total_equity": 2091392000, "shares_outstanding": 193060000, "goodwill_and_intangibles": 1407417000 }, "cash_flow": { "operating_cash_flow": -20029000, "capital_expenditure": 328909000, "free_cash_flow": 308880000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291371, "ticker_id": 2534, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-495197000", "ebitda": "-260073000", "netIncome": "-579369000", "grossProfit": "473955000", "depreciation": "None", "totalRevenue": "1318053000", "costOfRevenue": "844098000", "interestIncome": "224525000", "incomeBeforeTax": "-719713000", "interestExpense": "224516000", "operatingIncome": "-495188000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-140344000", "reportedCurrency": "USD", "netInterestIncome": "-224516000", "nonInterestIncome": "None", "operatingExpenses": "969143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-9000", "costofGoodsAndServicesSold": "844098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235124000", "sellingGeneralAndAdministrative": "657835000", "netIncomeFromContinuingOperations": "-579369000" }, "balance": { "goodwill": "1233176000", "inventory": "41007000", "commonStock": "1931000", "currentDebt": "None", "investments": "None", "totalAssets": "6256675000", "longTermDebt": "1775719000", "shortTermDebt": "71216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "174241000", "reportedCurrency": "USD", "retainedEarnings": "-651083000", "totalLiabilities": "4165283000", "otherCurrentAssets": "33934000", "totalCurrentAssets": "131524000", "currentLongTermDebt": "23527000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24946000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6125151000", "currentAccountsPayable": "71308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2791464000", "shortLongTermDebtTotal": "3756818000", "totalShareholderEquity": "2091392000", "capitalLeaseObligations": "1957572000", "otherCurrentLiabilities": "196902000", "totalCurrentLiabilities": "406252000", "otherNonCurrentLiabilities": "18216000", "totalNonCurrentLiabilities": "3759031000", "cashAndShortTermInvestments": "31637000", "commonStockSharesOutstanding": "193060000", "intangibleAssetsExcludingGoodwill": "174241000", "cashAndCashEquivalentsAtCarryingValue": "31637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-579369000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4729000", "operatingCashflow": "-20029000", "capitalExpenditures": "328909000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "288399000", "cashflowFromInvestment": "-269919000", "stockBasedCompensation": "334339000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1549000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "701926000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1318053000, "cost_of_revenue": 844098000, "gross_profit": 473955000, "research_and_development": null, "selling_general_admin": 657835000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -495197000, "depreciation_amortisation": 235124000, "ebitda": -260073000, "interest_expense": 224516000, "interest_income": null, "other_non_operating": null, "pretax_income": -719713000, "tax_provision": -140344000, "effective_tax_rate": null, "net_income": -579369000, "net_income_continuing_ops": -579369000, "net_income_to_common": -579369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31637000, "short_term_investments": null, "net_receivables": 24946000, "inventory": 41007000, "other_current_assets": null, "total_current_assets": 131524000, "net_ppe": null, "goodwill": 1233176000, "intangible_assets": 174241000, "goodwill_and_intangibles": 1407417000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6125151000, "total_assets": 6256675000, "short_term_debt": 71216000, "accounts_payable": 71308000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 406252000, "long_term_debt": 1775719000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3759031000, "total_liabilities": 4165283000, "total_debt": 1846935000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -651083000, "total_equity": 2091392000, "shares_outstanding": 193060000, "operating_cash_flow": -20029000, "stock_based_compensation": 334339000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 328909000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -269919000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 288399000, "free_cash_flow": 308880000, "net_change_in_cash": -1549000 }, "raw_data": { "income": { "ebit": "-495197000", "ebitda": "-260073000", "netIncome": "-579369000", "grossProfit": "473955000", "depreciation": "None", "totalRevenue": "1318053000", "costOfRevenue": "844098000", "interestIncome": "224525000", "incomeBeforeTax": "-719713000", "interestExpense": "224516000", "operatingIncome": "-495188000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-140344000", "reportedCurrency": "USD", "netInterestIncome": "-224516000", "nonInterestIncome": "None", "operatingExpenses": "969143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-9000", "costofGoodsAndServicesSold": "844098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235124000", "sellingGeneralAndAdministrative": "657835000", "netIncomeFromContinuingOperations": "-579369000" }, "balance": { "goodwill": "1233176000", "inventory": "41007000", "commonStock": "1931000", "currentDebt": "None", "investments": "None", "totalAssets": "6256675000", "longTermDebt": "1775719000", "shortTermDebt": "71216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "174241000", "reportedCurrency": "USD", "retainedEarnings": "-651083000", "totalLiabilities": "4165283000", "otherCurrentAssets": "33934000", "totalCurrentAssets": "131524000", "currentLongTermDebt": "23527000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24946000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6125151000", "currentAccountsPayable": "71308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2791464000", "shortLongTermDebtTotal": "3756818000", "totalShareholderEquity": "2091392000", "capitalLeaseObligations": "1957572000", "otherCurrentLiabilities": "196902000", "totalCurrentLiabilities": "406252000", "otherNonCurrentLiabilities": "18216000", "totalNonCurrentLiabilities": "3759031000", "cashAndShortTermInvestments": "31637000", "commonStockSharesOutstanding": "193060000", "intangibleAssetsExcludingGoodwill": "174241000", "cashAndCashEquivalentsAtCarryingValue": "31637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-579369000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-4729000", "operatingCashflow": "-20029000", "capitalExpenditures": "328909000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "288399000", "cashflowFromInvestment": "-269919000", "stockBasedCompensation": "334339000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1549000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "701926000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235124000", "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": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "income_statement": { "revenue": 948379000, "cost_of_revenue": 660046000, "gross_profit": 288333000, "ebit": -359336000, "ebitda": -111643000, "pretax_income": -487730000, "tax_provision": -127538000, "net_income": -360192000, "net_income_to_common": -360192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33195000, "total_current_assets": 165699000, "total_assets": 6017558000, "short_term_debt": 190314000, "long_term_debt": 2133330000, "total_debt": 2323644000, "total_liabilities": 4536145000, "total_equity": 1481413000, "shares_outstanding": 191478758, "goodwill_and_intangibles": 1397595000 }, "cash_flow": { "operating_cash_flow": -95981000, "capital_expenditure": 265617000, "free_cash_flow": 169636000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291376, "ticker_id": 2534, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-359336000", "ebitda": "-111643000", "netIncome": "-360192000", "grossProfit": "288333000", "depreciation": "None", "totalRevenue": "948379000", "costOfRevenue": "660046000", "interestIncome": "128581000", "incomeBeforeTax": "-487730000", "interestExpense": "128394000", "operatingIncome": "-359149000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-127538000", "reportedCurrency": "USD", "netInterestIncome": "-128394000", "nonInterestIncome": "None", "operatingExpenses": "647482000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "660046000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "247693000", "sellingGeneralAndAdministrative": "304755000", "netIncomeFromContinuingOperations": "-360192000" }, "balance": { "goodwill": "1233176000", "inventory": "36276000", "commonStock": "1452000", "currentDebt": "None", "investments": "None", "totalAssets": "6017558000", "longTermDebt": "2133330000", "shortTermDebt": "190314000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "164419000", "reportedCurrency": "USD", "retainedEarnings": "-71714000", "totalLiabilities": "4536145000", "otherCurrentAssets": "74833000", "totalCurrentAssets": "165699000", "currentLongTermDebt": "139266000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5851859000", "currentAccountsPayable": "54104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4403604000", "shortLongTermDebtTotal": "4062037000", "totalShareholderEquity": "1481413000", "capitalLeaseObligations": "1789441000", "otherCurrentLiabilities": "125425000", "totalCurrentLiabilities": "443132000", "otherNonCurrentLiabilities": "26168000", "totalNonCurrentLiabilities": "4093013000", "cashAndShortTermInvestments": "33195000", "commonStockSharesOutstanding": "191478758", "intangibleAssetsExcludingGoodwill": "164419000", "cashAndCashEquivalentsAtCarryingValue": "33195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-360192000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "8044000", "operatingCashflow": "-95981000", "capitalExpenditures": "265617000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "87395000", "cashflowFromInvestment": "-6115000", "stockBasedCompensation": "30624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "90000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "247693000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 948379000, "cost_of_revenue": 660046000, "gross_profit": 288333000, "research_and_development": null, "selling_general_admin": 304755000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -359336000, "depreciation_amortisation": 247693000, "ebitda": -111643000, "interest_expense": 128394000, "interest_income": null, "other_non_operating": null, "pretax_income": -487730000, "tax_provision": -127538000, "effective_tax_rate": null, "net_income": -360192000, "net_income_continuing_ops": -360192000, "net_income_to_common": -360192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33195000, "short_term_investments": null, "net_receivables": 21395000, "inventory": 36276000, "other_current_assets": null, "total_current_assets": 165699000, "net_ppe": null, "goodwill": 1233176000, "intangible_assets": 164419000, "goodwill_and_intangibles": 1397595000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5851859000, "total_assets": 6017558000, "short_term_debt": 190314000, "accounts_payable": 54104000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 443132000, "long_term_debt": 2133330000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4093013000, "total_liabilities": 4536145000, "total_debt": 2323644000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -71714000, "total_equity": 1481413000, "shares_outstanding": 191478758, "operating_cash_flow": -95981000, "stock_based_compensation": 30624000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 265617000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6115000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 87395000, "free_cash_flow": 169636000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-359336000", "ebitda": "-111643000", "netIncome": "-360192000", "grossProfit": "288333000", "depreciation": "None", "totalRevenue": "948379000", "costOfRevenue": "660046000", "interestIncome": "128581000", "incomeBeforeTax": "-487730000", "interestExpense": "128394000", "operatingIncome": "-359149000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-127538000", "reportedCurrency": "USD", "netInterestIncome": "-128394000", "nonInterestIncome": "None", "operatingExpenses": "647482000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "660046000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "247693000", "sellingGeneralAndAdministrative": "304755000", "netIncomeFromContinuingOperations": "-360192000" }, "balance": { "goodwill": "1233176000", "inventory": "36276000", "commonStock": "1452000", "currentDebt": "None", "investments": "None", "totalAssets": "6017558000", "longTermDebt": "2133330000", "shortTermDebt": "190314000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "164419000", "reportedCurrency": "USD", "retainedEarnings": "-71714000", "totalLiabilities": "4536145000", "otherCurrentAssets": "74833000", "totalCurrentAssets": "165699000", "currentLongTermDebt": "139266000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5851859000", "currentAccountsPayable": "54104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4403604000", "shortLongTermDebtTotal": "4062037000", "totalShareholderEquity": "1481413000", "capitalLeaseObligations": "1789441000", "otherCurrentLiabilities": "125425000", "totalCurrentLiabilities": "443132000", "otherNonCurrentLiabilities": "26168000", "totalNonCurrentLiabilities": "4093013000", "cashAndShortTermInvestments": "33195000", "commonStockSharesOutstanding": "191478758", "intangibleAssetsExcludingGoodwill": "164419000", "cashAndCashEquivalentsAtCarryingValue": "33195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-360192000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "8044000", "operatingCashflow": "-95981000", "capitalExpenditures": "265617000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "87395000", "cashflowFromInvestment": "-6115000", "stockBasedCompensation": "30624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "90000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "247693000", "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": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "income_statement": { "revenue": 1900371000, "cost_of_revenue": 1041133000, "gross_profit": 859238000, "ebit": 168279000, "ebitda": 388747000, "pretax_income": 40129000, "tax_provision": 10080000, "net_income": 30025000, "net_income_to_common": 30025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47951000, "total_current_assets": 210783000, "total_assets": 6176147000, "short_term_debt": 58965000, "long_term_debt": 2223735000, "total_debt": 2282700000, "total_liabilities": 4425964000, "total_equity": 1750183000, "shares_outstanding": 191478758, "goodwill_and_intangibles": 1401419000 }, "cash_flow": { "operating_cash_flow": 358718000, "capital_expenditure": 624017000, "free_cash_flow": 982735000, "dividends_paid": 23155000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291380, "ticker_id": 2534, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "168279000", "ebitda": "388747000", "netIncome": "30025000", "grossProfit": "859238000", "depreciation": "None", "totalRevenue": "1900371000", "costOfRevenue": "1041133000", "interestIncome": "128150000", "incomeBeforeTax": "40129000", "interestExpense": "128955000", "operatingIncome": "168279000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10080000", "reportedCurrency": "USD", "netInterestIncome": "-128955000", "nonInterestIncome": "None", "operatingExpenses": "690959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1041133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220468000", "sellingGeneralAndAdministrative": "339549000", "netIncomeFromContinuingOperations": "30049000" }, "balance": { "goodwill": "1233176000", "inventory": "44306000", "commonStock": "1416000", "currentDebt": "None", "investments": "None", "totalAssets": "6176147000", "longTermDebt": "2223735000", "shortTermDebt": "58965000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "168243000", "reportedCurrency": "USD", "retainedEarnings": "288478000", "totalLiabilities": "4425964000", "otherCurrentAssets": "60167000", "totalCurrentAssets": "210783000", "currentLongTermDebt": "36225000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5965364000", "currentAccountsPayable": "53952000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4509131000", "shortLongTermDebtTotal": "3775743000", "totalShareholderEquity": "1750183000", "capitalLeaseObligations": "1515783000", "otherCurrentLiabilities": "204298000", "totalCurrentLiabilities": "391589000", "otherNonCurrentLiabilities": "22592000", "totalNonCurrentLiabilities": "4034375000", "cashAndShortTermInvestments": "47951000", "commonStockSharesOutstanding": "191478758", "intangibleAssetsExcludingGoodwill": "168243000", "cashAndCashEquivalentsAtCarryingValue": "47951000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30049000", "profitLoss": "None", "dividendPayout": "23155000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2591000", "operatingCashflow": "358718000", "capitalExpenditures": "624017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "133316000", "cashflowFromInvestment": "-477814000", "stockBasedCompensation": "24152000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23155000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23155000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220468000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1900371000, "cost_of_revenue": 1041133000, "gross_profit": 859238000, "research_and_development": null, "selling_general_admin": 339549000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 168279000, "depreciation_amortisation": 220468000, "ebitda": 388747000, "interest_expense": 128955000, "interest_income": null, "other_non_operating": null, "pretax_income": 40129000, "tax_provision": 10080000, "effective_tax_rate": null, "net_income": 30025000, "net_income_continuing_ops": 30049000, "net_income_to_common": 30025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47951000, "short_term_investments": null, "net_receivables": 58359000, "inventory": 44306000, "other_current_assets": null, "total_current_assets": 210783000, "net_ppe": null, "goodwill": 1233176000, "intangible_assets": 168243000, "goodwill_and_intangibles": 1401419000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5965364000, "total_assets": 6176147000, "short_term_debt": 58965000, "accounts_payable": 53952000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 391589000, "long_term_debt": 2223735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4034375000, "total_liabilities": 4425964000, "total_debt": 2282700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 288478000, "total_equity": 1750183000, "shares_outstanding": 191478758, "operating_cash_flow": 358718000, "stock_based_compensation": 24152000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 624017000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -477814000, "dividends_paid": 23155000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 133316000, "free_cash_flow": 982735000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "168279000", "ebitda": "388747000", "netIncome": "30025000", "grossProfit": "859238000", "depreciation": "None", "totalRevenue": "1900371000", "costOfRevenue": "1041133000", "interestIncome": "128150000", "incomeBeforeTax": "40129000", "interestExpense": "128955000", "operatingIncome": "168279000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10080000", "reportedCurrency": "USD", "netInterestIncome": "-128955000", "nonInterestIncome": "None", "operatingExpenses": "690959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1041133000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220468000", "sellingGeneralAndAdministrative": "339549000", "netIncomeFromContinuingOperations": "30049000" }, "balance": { "goodwill": "1233176000", "inventory": "44306000", "commonStock": "1416000", "currentDebt": "None", "investments": "None", "totalAssets": "6176147000", "longTermDebt": "2223735000", "shortTermDebt": "58965000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "168243000", "reportedCurrency": "USD", "retainedEarnings": "288478000", "totalLiabilities": "4425964000", "otherCurrentAssets": "60167000", "totalCurrentAssets": "210783000", "currentLongTermDebt": "36225000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5965364000", "currentAccountsPayable": "53952000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4509131000", "shortLongTermDebtTotal": "3775743000", "totalShareholderEquity": "1750183000", "capitalLeaseObligations": "1515783000", "otherCurrentLiabilities": "204298000", "totalCurrentLiabilities": "391589000", "otherNonCurrentLiabilities": "22592000", "totalNonCurrentLiabilities": "4034375000", "cashAndShortTermInvestments": "47951000", "commonStockSharesOutstanding": "191478758", "intangibleAssetsExcludingGoodwill": "168243000", "cashAndCashEquivalentsAtCarryingValue": "47951000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30049000", "profitLoss": "None", "dividendPayout": "23155000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2591000", "operatingCashflow": "358718000", "capitalExpenditures": "624017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "133316000", "cashflowFromInvestment": "-477814000", "stockBasedCompensation": "24152000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23155000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23155000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220468000", "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": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "income_statement": { "revenue": 1749293000, "cost_of_revenue": 950585000, "gross_profit": 798708000, "ebit": 196474000, "ebitda": 407925000, "pretax_income": 61112000, "tax_provision": 20170000, "net_income": 40888000, "net_income_to_common": 40888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 191478758, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 336193000, "capital_expenditure": 604826000, "free_cash_flow": 941019000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291381, "ticker_id": 2534, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "196474000", "ebitda": "407925000", "netIncome": "40888000", "grossProfit": "798708000", "depreciation": "None", "totalRevenue": "1749293000", "costOfRevenue": "950585000", "interestIncome": "135362000", "incomeBeforeTax": "61112000", "interestExpense": "136176000", "operatingIncome": "196474000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "20170000", "reportedCurrency": "USD", "netInterestIncome": "-136176000", "nonInterestIncome": "None", "operatingExpenses": "602234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "950585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211451000", "sellingGeneralAndAdministrative": "263088000", "netIncomeFromContinuingOperations": "40942000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "191478758", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40942000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1412000", "operatingCashflow": "336193000", "capitalExpenditures": "604826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "269689000", "cashflowFromInvestment": "-613843000", "stockBasedCompensation": "100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211451000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1749293000, "cost_of_revenue": 950585000, "gross_profit": 798708000, "research_and_development": null, "selling_general_admin": 263088000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 196474000, "depreciation_amortisation": 211451000, "ebitda": 407925000, "interest_expense": 136176000, "interest_income": null, "other_non_operating": null, "pretax_income": 61112000, "tax_provision": 20170000, "effective_tax_rate": null, "net_income": 40888000, "net_income_continuing_ops": 40942000, "net_income_to_common": 40888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 191478758, "operating_cash_flow": 336193000, "stock_based_compensation": 100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 604826000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -613843000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 269689000, "free_cash_flow": 941019000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "196474000", "ebitda": "407925000", "netIncome": "40888000", "grossProfit": "798708000", "depreciation": "None", "totalRevenue": "1749293000", "costOfRevenue": "950585000", "interestIncome": "135362000", "incomeBeforeTax": "61112000", "interestExpense": "136176000", "operatingIncome": "196474000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "20170000", "reportedCurrency": "USD", "netInterestIncome": "-136176000", "nonInterestIncome": "None", "operatingExpenses": "602234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "950585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211451000", "sellingGeneralAndAdministrative": "263088000", "netIncomeFromContinuingOperations": "40942000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "191478758", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40942000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1412000", "operatingCashflow": "336193000", "capitalExpenditures": "604826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "269689000", "cashflowFromInvestment": "-613843000", "stockBasedCompensation": "100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211451000", "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": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "income_statement": { "revenue": 788700000, "cost_of_revenue": 89891000, "gross_profit": 698809000, "ebit": 134838000, "ebitda": 215531000, "pretax_income": 119267000, "tax_provision": 31169000, "net_income": 88098000, "net_income_to_common": 88098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150183000, "total_current_assets": 323002000, "total_assets": 8105870000, "short_term_debt": 114459000, "long_term_debt": 1482099000, "total_debt": 1596558000, "total_liabilities": 4886599000, "total_equity": 3219271000, "shares_outstanding": 227454000, "goodwill_and_intangibles": 1415891000 }, "cash_flow": { "operating_cash_flow": 198793000, "capital_expenditure": 260016000, "free_cash_flow": 458809000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291349, "ticker_id": 2534, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134838000", "ebitda": "215531000", "netIncome": "88098000", "grossProfit": "698809000", "depreciation": "None", "totalRevenue": "788700000", "costOfRevenue": "89891000", "interestIncome": "None", "incomeBeforeTax": "119267000", "interestExpense": "15697000", "operatingIncome": "134838000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "31169000", "reportedCurrency": "USD", "netInterestIncome": "-15697000", "nonInterestIncome": "None", "operatingExpenses": "563971000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80693000", "sellingGeneralAndAdministrative": "149522000", "netIncomeFromContinuingOperations": "88098000" }, "balance": { "goodwill": "1235359000", "inventory": "67028000", "commonStock": "2225000", "currentDebt": "None", "investments": "None", "totalAssets": "8105870000", "longTermDebt": "1482099000", "shortTermDebt": "114459000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "180532000", "reportedCurrency": "USD", "retainedEarnings": "41196000", "totalLiabilities": "4886599000", "otherCurrentAssets": "80315000", "totalCurrentAssets": "323002000", "currentLongTermDebt": "20705000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7782868000", "currentAccountsPayable": "92193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4155154000", "totalShareholderEquity": "3219271000", "capitalLeaseObligations": "2652350000", "otherCurrentLiabilities": "338775000", "totalCurrentLiabilities": "608677000", "otherNonCurrentLiabilities": "55105000", "totalNonCurrentLiabilities": "4277922000", "cashAndShortTermInvestments": "150183000", "commonStockSharesOutstanding": "227454000", "intangibleAssetsExcludingGoodwill": "180532000", "cashAndCashEquivalentsAtCarryingValue": "150183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88098000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "579000", "operatingCashflow": "198793000", "capitalExpenditures": "260016000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20498000", "cashflowFromInvestment": "-260112000", "stockBasedCompensation": "10548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10702000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80693000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 788700000, "cost_of_revenue": 89891000, "gross_profit": 698809000, "research_and_development": null, "selling_general_admin": 149522000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134838000, "depreciation_amortisation": 80693000, "ebitda": 215531000, "interest_expense": 15697000, "interest_income": null, "other_non_operating": null, "pretax_income": 119267000, "tax_provision": 31169000, "effective_tax_rate": null, "net_income": 88098000, "net_income_continuing_ops": 88098000, "net_income_to_common": 88098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150183000, "short_term_investments": null, "net_receivables": 25476000, "inventory": 67028000, "other_current_assets": null, "total_current_assets": 323002000, "net_ppe": null, "goodwill": 1235359000, "intangible_assets": 180532000, "goodwill_and_intangibles": 1415891000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7782868000, "total_assets": 8105870000, "short_term_debt": 114459000, "accounts_payable": 92193000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 608677000, "long_term_debt": 1482099000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4277922000, "total_liabilities": 4886599000, "total_debt": 1596558000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 41196000, "total_equity": 3219271000, "shares_outstanding": 227454000, "operating_cash_flow": 198793000, "stock_based_compensation": 10548000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 260016000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -260112000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20498000, "free_cash_flow": 458809000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134838000", "ebitda": "215531000", "netIncome": "88098000", "grossProfit": "698809000", "depreciation": "None", "totalRevenue": "788700000", "costOfRevenue": "89891000", "interestIncome": "None", "incomeBeforeTax": "119267000", "interestExpense": "15697000", "operatingIncome": "134838000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "31169000", "reportedCurrency": "USD", "netInterestIncome": "-15697000", "nonInterestIncome": "None", "operatingExpenses": "563971000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80693000", "sellingGeneralAndAdministrative": "149522000", "netIncomeFromContinuingOperations": "88098000" }, "balance": { "goodwill": "1235359000", "inventory": "67028000", "commonStock": "2225000", "currentDebt": "None", "investments": "None", "totalAssets": "8105870000", "longTermDebt": "1482099000", "shortTermDebt": "114459000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "180532000", "reportedCurrency": "USD", "retainedEarnings": "41196000", "totalLiabilities": "4886599000", "otherCurrentAssets": "80315000", "totalCurrentAssets": "323002000", "currentLongTermDebt": "20705000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7782868000", "currentAccountsPayable": "92193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4155154000", "totalShareholderEquity": "3219271000", "capitalLeaseObligations": "2652350000", "otherCurrentLiabilities": "338775000", "totalCurrentLiabilities": "608677000", "otherNonCurrentLiabilities": "55105000", "totalNonCurrentLiabilities": "4277922000", "cashAndShortTermInvestments": "150183000", "commonStockSharesOutstanding": "227454000", "intangibleAssetsExcludingGoodwill": "180532000", "cashAndCashEquivalentsAtCarryingValue": "150183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88098000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "579000", "operatingCashflow": "198793000", "capitalExpenditures": "260016000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20498000", "cashflowFromInvestment": "-260112000", "stockBasedCompensation": "10548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10702000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80693000", "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": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "income_statement": { "revenue": 745096000, "cost_of_revenue": 379371000, "gross_profit": 365725000, "ebit": 129529000, "ebitda": 206873000, "pretax_income": 172033000, "tax_provision": 49033000, "net_income": 123000000, "net_income_to_common": 123000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232169000, "total_current_assets": 385760000, "total_assets": 8789624000, "short_term_debt": 113170000, "long_term_debt": 1485939000, "total_debt": 1599109000, "total_liabilities": 5663413000, "total_equity": 3126211000, "shares_outstanding": 226720000, "goodwill_and_intangibles": 1416169000 }, "cash_flow": { "operating_cash_flow": 239859000, "capital_expenditure": 304503000, "free_cash_flow": 544362000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291350, "ticker_id": 2534, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129529000", "ebitda": "206873000", "netIncome": "123000000", "grossProfit": "365725000", "depreciation": "None", "totalRevenue": "745096000", "costOfRevenue": "379371000", "interestIncome": "16870000", "incomeBeforeTax": "172033000", "interestExpense": "16932000", "operatingIncome": "129529000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "49033000", "reportedCurrency": "USD", "netInterestIncome": "-16932000", "nonInterestIncome": "None", "operatingExpenses": "236196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77344000", "sellingGeneralAndAdministrative": "152554000", "netIncomeFromContinuingOperations": "123000000" }, "balance": { "goodwill": "1235359000", "inventory": "67618000", "commonStock": "2211000", "currentDebt": "None", "investments": "None", "totalAssets": "8789624000", "longTermDebt": "1485939000", "shortTermDebt": "113170000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "180810000", "reportedCurrency": "USD", "retainedEarnings": "-46902000", "totalLiabilities": "5663413000", "otherCurrentAssets": "49650000", "totalCurrentAssets": "385760000", "currentLongTermDebt": "21848000", "longTermInvestments": "None", "shortTermInvestments": "397000", "currentNetReceivables": "36323000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8403864000", "currentAccountsPayable": "233794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6125316000", "shortLongTermDebtTotal": "6749361000", "totalShareholderEquity": "3126211000", "capitalLeaseObligations": "2646820000", "otherCurrentLiabilities": "202237000", "totalCurrentLiabilities": "609510000", "otherNonCurrentLiabilities": "58561000", "totalNonCurrentLiabilities": "5053902999", "cashAndShortTermInvestments": "232169000", "commonStockSharesOutstanding": "226720000", "intangibleAssetsExcludingGoodwill": "180810000", "cashAndCashEquivalentsAtCarryingValue": "232169000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3059000", "operatingCashflow": "239859000", "capitalExpenditures": "304503000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "462000", "cashflowFromInvestment": "-249652000", "stockBasedCompensation": "6571000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "46777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 745096000, "cost_of_revenue": 379371000, "gross_profit": 365725000, "research_and_development": null, "selling_general_admin": 152554000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129529000, "depreciation_amortisation": 77344000, "ebitda": 206873000, "interest_expense": 16932000, "interest_income": null, "other_non_operating": null, "pretax_income": 172033000, "tax_provision": 49033000, "effective_tax_rate": null, "net_income": 123000000, "net_income_continuing_ops": 123000000, "net_income_to_common": 123000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232169000, "short_term_investments": 397000, "net_receivables": 36323000, "inventory": 67618000, "other_current_assets": null, "total_current_assets": 385760000, "net_ppe": null, "goodwill": 1235359000, "intangible_assets": 180810000, "goodwill_and_intangibles": 1416169000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8403864000, "total_assets": 8789624000, "short_term_debt": 113170000, "accounts_payable": 233794000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 609510000, "long_term_debt": 1485939000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5053902999, "total_liabilities": 5663413000, "total_debt": 1599109000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46902000, "total_equity": 3126211000, "shares_outstanding": 226720000, "operating_cash_flow": 239859000, "stock_based_compensation": 6571000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 304503000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -249652000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 462000, "free_cash_flow": 544362000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129529000", "ebitda": "206873000", "netIncome": "123000000", "grossProfit": "365725000", "depreciation": "None", "totalRevenue": "745096000", "costOfRevenue": "379371000", "interestIncome": "16870000", "incomeBeforeTax": "172033000", "interestExpense": "16932000", "operatingIncome": "129529000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "49033000", "reportedCurrency": "USD", "netInterestIncome": "-16932000", "nonInterestIncome": "None", "operatingExpenses": "236196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "379371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77344000", "sellingGeneralAndAdministrative": "152554000", "netIncomeFromContinuingOperations": "123000000" }, "balance": { "goodwill": "1235359000", "inventory": "67618000", "commonStock": "2211000", "currentDebt": "None", "investments": "None", "totalAssets": "8789624000", "longTermDebt": "1485939000", "shortTermDebt": "113170000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "180810000", "reportedCurrency": "USD", "retainedEarnings": "-46902000", "totalLiabilities": "5663413000", "otherCurrentAssets": "49650000", "totalCurrentAssets": "385760000", "currentLongTermDebt": "21848000", "longTermInvestments": "None", "shortTermInvestments": "397000", "currentNetReceivables": "36323000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8403864000", "currentAccountsPayable": "233794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6125316000", "shortLongTermDebtTotal": "6749361000", "totalShareholderEquity": "3126211000", "capitalLeaseObligations": "2646820000", "otherCurrentLiabilities": "202237000", "totalCurrentLiabilities": "609510000", "otherNonCurrentLiabilities": "58561000", "totalNonCurrentLiabilities": "5053902999", "cashAndShortTermInvestments": "232169000", "commonStockSharesOutstanding": "226720000", "intangibleAssetsExcludingGoodwill": "180810000", "cashAndCashEquivalentsAtCarryingValue": "232169000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3059000", "operatingCashflow": "239859000", "capitalExpenditures": "304503000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "462000", "cashflowFromInvestment": "-249652000", "stockBasedCompensation": "6571000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "46777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77344000", "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": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "income_statement": { "revenue": 782649000, "cost_of_revenue": 414328000, "gross_profit": 368321000, "ebit": 157788000, "ebitda": 232882000, "pretax_income": 139348000, "tax_provision": 36921000, "net_income": 102427000, "net_income_to_common": 102427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241438000, "total_current_assets": 410266000, "total_assets": 7826875000, "short_term_debt": 102217000, "long_term_debt": 1489908000, "total_debt": 1592125000, "total_liabilities": 4841523000, "total_equity": 2985352000, "shares_outstanding": 226007000, "goodwill_and_intangibles": 1416447000 }, "cash_flow": { "operating_cash_flow": 251112000, "capital_expenditure": 222494000, "free_cash_flow": 473606000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291352, "ticker_id": 2534, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157788000", "ebitda": "232882000", "netIncome": "102427000", "grossProfit": "368321000", "depreciation": "None", "totalRevenue": "782649000", "costOfRevenue": "414328000", "interestIncome": "18291000", "incomeBeforeTax": "139348000", "interestExpense": "18440000", "operatingIncome": "135645000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "36921000", "reportedCurrency": "USD", "netInterestIncome": "-18440000", "nonInterestIncome": "None", "operatingExpenses": "232676000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75094000", "sellingGeneralAndAdministrative": "147351000", "netIncomeFromContinuingOperations": "102427000" }, "balance": { "goodwill": "1235359000", "inventory": "70666000", "commonStock": "2203000", "currentDebt": "None", "investments": "None", "totalAssets": "7826875000", "longTermDebt": "1489908000", "shortTermDebt": "102217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "181088000", "reportedCurrency": "USD", "retainedEarnings": "-169902000", "totalLiabilities": "4841523000", "otherCurrentAssets": "41080000", "totalCurrentAssets": "410266000", "currentLongTermDebt": "22965000", "longTermInvestments": "None", "shortTermInvestments": "2562000", "currentNetReceivables": "57082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7416609000", "currentAccountsPayable": "226243000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5905793000", "shortLongTermDebtTotal": "4125087000", "totalShareholderEquity": "2985352000", "capitalLeaseObligations": "2612214000", "otherCurrentLiabilities": "229153000", "totalCurrentLiabilities": "613395000", "otherNonCurrentLiabilities": "59203000", "totalNonCurrentLiabilities": "4228128000", "cashAndShortTermInvestments": "241438000", "commonStockSharesOutstanding": "226007000", "intangibleAssetsExcludingGoodwill": "181088000", "cashAndCashEquivalentsAtCarryingValue": "241438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102427000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "5860000", "operatingCashflow": "251112000", "capitalExpenditures": "222494000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-365000", "cashflowFromInvestment": "-205432000", "stockBasedCompensation": "16891000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "39491000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75094000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 782649000, "cost_of_revenue": 414328000, "gross_profit": 368321000, "research_and_development": null, "selling_general_admin": 147351000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157788000, "depreciation_amortisation": 75094000, "ebitda": 232882000, "interest_expense": 18440000, "interest_income": null, "other_non_operating": null, "pretax_income": 139348000, "tax_provision": 36921000, "effective_tax_rate": null, "net_income": 102427000, "net_income_continuing_ops": 102427000, "net_income_to_common": 102427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241438000, "short_term_investments": 2562000, "net_receivables": 57082000, "inventory": 70666000, "other_current_assets": null, "total_current_assets": 410266000, "net_ppe": null, "goodwill": 1235359000, "intangible_assets": 181088000, "goodwill_and_intangibles": 1416447000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7416609000, "total_assets": 7826875000, "short_term_debt": 102217000, "accounts_payable": 226243000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 613395000, "long_term_debt": 1489908000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4228128000, "total_liabilities": 4841523000, "total_debt": 1592125000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -169902000, "total_equity": 2985352000, "shares_outstanding": 226007000, "operating_cash_flow": 251112000, "stock_based_compensation": 16891000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 222494000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -205432000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -365000, "free_cash_flow": 473606000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "157788000", "ebitda": "232882000", "netIncome": "102427000", "grossProfit": "368321000", "depreciation": "None", "totalRevenue": "782649000", "costOfRevenue": "414328000", "interestIncome": "18291000", "incomeBeforeTax": "139348000", "interestExpense": "18440000", "operatingIncome": "135645000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "36921000", "reportedCurrency": "USD", "netInterestIncome": "-18440000", "nonInterestIncome": "None", "operatingExpenses": "232676000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75094000", "sellingGeneralAndAdministrative": "147351000", "netIncomeFromContinuingOperations": "102427000" }, "balance": { "goodwill": "1235359000", "inventory": "70666000", "commonStock": "2203000", "currentDebt": "None", "investments": "None", "totalAssets": "7826875000", "longTermDebt": "1489908000", "shortTermDebt": "102217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "181088000", "reportedCurrency": "USD", "retainedEarnings": "-169902000", "totalLiabilities": "4841523000", "otherCurrentAssets": "41080000", "totalCurrentAssets": "410266000", "currentLongTermDebt": "22965000", "longTermInvestments": "None", "shortTermInvestments": "2562000", "currentNetReceivables": "57082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7416609000", "currentAccountsPayable": "226243000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5905793000", "shortLongTermDebtTotal": "4125087000", "totalShareholderEquity": "2985352000", "capitalLeaseObligations": "2612214000", "otherCurrentLiabilities": "229153000", "totalCurrentLiabilities": "613395000", "otherNonCurrentLiabilities": "59203000", "totalNonCurrentLiabilities": "4228128000", "cashAndShortTermInvestments": "241438000", "commonStockSharesOutstanding": "226007000", "intangibleAssetsExcludingGoodwill": "181088000", "cashAndCashEquivalentsAtCarryingValue": "241438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102427000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "5860000", "operatingCashflow": "251112000", "capitalExpenditures": "222494000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-365000", "cashflowFromInvestment": "-205432000", "stockBasedCompensation": "16891000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "39491000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75094000", "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": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "income_statement": { "revenue": 761469000, "cost_of_revenue": 403925000, "gross_profit": 357544000, "ebit": 108449000, "ebitda": 181437000, "pretax_income": 99575000, "tax_provision": 27473000, "net_income": 72102000, "net_income_to_common": 72102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175509000, "total_current_assets": 368023000, "total_assets": 7600207000, "short_term_debt": 98248000, "long_term_debt": 1493038000, "total_debt": 1591286000, "total_liabilities": 4730964000, "total_equity": 2869243000, "shares_outstanding": 225511000, "goodwill_and_intangibles": 1406600000 }, "cash_flow": { "operating_cash_flow": 195698000, "capital_expenditure": 222004000, "free_cash_flow": 417702000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291353, "ticker_id": 2534, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108449000", "ebitda": "181437000", "netIncome": "72102000", "grossProfit": "357544000", "depreciation": "None", "totalRevenue": "761469000", "costOfRevenue": "403925000", "interestIncome": "21747000", "incomeBeforeTax": "99575000", "interestExpense": "21784000", "operatingIncome": "108449000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "27473000", "reportedCurrency": "USD", "netInterestIncome": "-21784000", "nonInterestIncome": "None", "operatingExpenses": "249095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72988000", "sellingGeneralAndAdministrative": "144864000", "netIncomeFromContinuingOperations": "72102000" }, "balance": { "goodwill": "1235359000", "inventory": "66164000", "commonStock": "2199000", "currentDebt": "None", "investments": "None", "totalAssets": "7600207000", "longTermDebt": "1493038000", "shortTermDebt": "98248000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "171241000", "reportedCurrency": "USD", "retainedEarnings": "-272329000", "totalLiabilities": "4730964000", "otherCurrentAssets": "72904000", "totalCurrentAssets": "368023000", "currentLongTermDebt": "22873000", "longTermInvestments": "None", "shortTermInvestments": "4771000", "currentNetReceivables": "53446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7232184000", "currentAccountsPayable": "90380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5739387000", "shortLongTermDebtTotal": "4085941000", "totalShareholderEquity": "2869243000", "capitalLeaseObligations": "2570030000", "otherCurrentLiabilities": "283109000", "totalCurrentLiabilities": "568658000", "otherNonCurrentLiabilities": "69250000", "totalNonCurrentLiabilities": "4162306000", "cashAndShortTermInvestments": "175509000", "commonStockSharesOutstanding": "225511000", "intangibleAssetsExcludingGoodwill": "171241000", "cashAndCashEquivalentsAtCarryingValue": "175509000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72102000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3644000", "operatingCashflow": "195698000", "capitalExpenditures": "222004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11911000", "cashflowFromInvestment": "-89008000", "stockBasedCompensation": "16379000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1875000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72988000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 761469000, "cost_of_revenue": 403925000, "gross_profit": 357544000, "research_and_development": null, "selling_general_admin": 144864000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108449000, "depreciation_amortisation": 72988000, "ebitda": 181437000, "interest_expense": 21784000, "interest_income": null, "other_non_operating": null, "pretax_income": 99575000, "tax_provision": 27473000, "effective_tax_rate": null, "net_income": 72102000, "net_income_continuing_ops": 72102000, "net_income_to_common": 72102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 175509000, "short_term_investments": 4771000, "net_receivables": 53446000, "inventory": 66164000, "other_current_assets": null, "total_current_assets": 368023000, "net_ppe": null, "goodwill": 1235359000, "intangible_assets": 171241000, "goodwill_and_intangibles": 1406600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7232184000, "total_assets": 7600207000, "short_term_debt": 98248000, "accounts_payable": 90380000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 568658000, "long_term_debt": 1493038000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4162306000, "total_liabilities": 4730964000, "total_debt": 1591286000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -272329000, "total_equity": 2869243000, "shares_outstanding": 225511000, "operating_cash_flow": 195698000, "stock_based_compensation": 16379000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 222004000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89008000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11911000, "free_cash_flow": 417702000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108449000", "ebitda": "181437000", "netIncome": "72102000", "grossProfit": "357544000", "depreciation": "None", "totalRevenue": "761469000", "costOfRevenue": "403925000", "interestIncome": "21747000", "incomeBeforeTax": "99575000", "interestExpense": "21784000", "operatingIncome": "108449000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "27473000", "reportedCurrency": "USD", "netInterestIncome": "-21784000", "nonInterestIncome": "None", "operatingExpenses": "249095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "403925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72988000", "sellingGeneralAndAdministrative": "144864000", "netIncomeFromContinuingOperations": "72102000" }, "balance": { "goodwill": "1235359000", "inventory": "66164000", "commonStock": "2199000", "currentDebt": "None", "investments": "None", "totalAssets": "7600207000", "longTermDebt": "1493038000", "shortTermDebt": "98248000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "171241000", "reportedCurrency": "USD", "retainedEarnings": "-272329000", "totalLiabilities": "4730964000", "otherCurrentAssets": "72904000", "totalCurrentAssets": "368023000", "currentLongTermDebt": "22873000", "longTermInvestments": "None", "shortTermInvestments": "4771000", "currentNetReceivables": "53446000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7232184000", "currentAccountsPayable": "90380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5739387000", "shortLongTermDebtTotal": "4085941000", "totalShareholderEquity": "2869243000", "capitalLeaseObligations": "2570030000", "otherCurrentLiabilities": "283109000", "totalCurrentLiabilities": "568658000", "otherNonCurrentLiabilities": "69250000", "totalNonCurrentLiabilities": "4162306000", "cashAndShortTermInvestments": "175509000", "commonStockSharesOutstanding": "225511000", "intangibleAssetsExcludingGoodwill": "171241000", "cashAndCashEquivalentsAtCarryingValue": "175509000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72102000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3644000", "operatingCashflow": "195698000", "capitalExpenditures": "222004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11911000", "cashflowFromInvestment": "-89008000", "stockBasedCompensation": "16379000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1875000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72988000", "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": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "income_statement": { "revenue": 706041000, "cost_of_revenue": 370987000, "gross_profit": 335054000, "ebit": 107670000, "ebitda": 178589000, "pretax_income": 82547000, "tax_provision": 6405000, "net_income": 76142000, "net_income_to_common": 76142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59001000, "total_current_assets": 223808000, "total_assets": 7313084000, "short_term_debt": 95868000, "long_term_debt": 1498106000, "total_debt": 1593974000, "total_liabilities": 4578613000, "total_equity": 2734471000, "shares_outstanding": 223619000, "goodwill_and_intangibles": 1406879000 }, "cash_flow": { "operating_cash_flow": 183856000, "capital_expenditure": 142482000, "free_cash_flow": 326338000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291354, "ticker_id": 2534, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107670000", "ebitda": "178589000", "netIncome": "76142000", "grossProfit": "335054000", "depreciation": "None", "totalRevenue": "706041000", "costOfRevenue": "370987000", "interestIncome": "25123000", "incomeBeforeTax": "82547000", "interestExpense": "25107000", "operatingIncome": "107670000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "6405000", "reportedCurrency": "USD", "netInterestIncome": "-25107000", "nonInterestIncome": "None", "operatingExpenses": "227384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70919000", "sellingGeneralAndAdministrative": "139012000", "netIncomeFromContinuingOperations": "76142000" }, "balance": { "goodwill": "1235359000", "inventory": "62484000", "commonStock": "2179000", "currentDebt": "None", "investments": "None", "totalAssets": "7313084000", "longTermDebt": "1498106000", "shortTermDebt": "95868000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "171520000", "reportedCurrency": "USD", "retainedEarnings": "-344431000", "totalLiabilities": "4578613000", "otherCurrentAssets": "69159000", "totalCurrentAssets": "223808000", "currentLongTermDebt": "22732000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33164000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7089276000", "currentAccountsPayable": "84148000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5605144000", "shortLongTermDebtTotal": "4012732000", "totalShareholderEquity": "2734471000", "capitalLeaseObligations": "2491894000", "otherCurrentLiabilities": "247867000", "totalCurrentLiabilities": "522601000", "otherNonCurrentLiabilities": "52717000", "totalNonCurrentLiabilities": "4056012000", "cashAndShortTermInvestments": "59001000", "commonStockSharesOutstanding": "223619000", "intangibleAssetsExcludingGoodwill": "171520000", "cashAndCashEquivalentsAtCarryingValue": "59001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76142000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2216000", "operatingCashflow": "183856000", "capitalExpenditures": "142482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7380000", "cashflowFromInvestment": "-141643000", "stockBasedCompensation": "11909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "27880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70919000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 706041000, "cost_of_revenue": 370987000, "gross_profit": 335054000, "research_and_development": null, "selling_general_admin": 139012000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107670000, "depreciation_amortisation": 70919000, "ebitda": 178589000, "interest_expense": 25107000, "interest_income": null, "other_non_operating": null, "pretax_income": 82547000, "tax_provision": 6405000, "effective_tax_rate": null, "net_income": 76142000, "net_income_continuing_ops": 76142000, "net_income_to_common": 76142000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59001000, "short_term_investments": null, "net_receivables": 33164000, "inventory": 62484000, "other_current_assets": null, "total_current_assets": 223808000, "net_ppe": null, "goodwill": 1235359000, "intangible_assets": 171520000, "goodwill_and_intangibles": 1406879000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7089276000, "total_assets": 7313084000, "short_term_debt": 95868000, "accounts_payable": 84148000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 522601000, "long_term_debt": 1498106000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4056012000, "total_liabilities": 4578613000, "total_debt": 1593974000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -344431000, "total_equity": 2734471000, "shares_outstanding": 223619000, "operating_cash_flow": 183856000, "stock_based_compensation": 11909000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142482000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141643000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7380000, "free_cash_flow": 326338000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107670000", "ebitda": "178589000", "netIncome": "76142000", "grossProfit": "335054000", "depreciation": "None", "totalRevenue": "706041000", "costOfRevenue": "370987000", "interestIncome": "25123000", "incomeBeforeTax": "82547000", "interestExpense": "25107000", "operatingIncome": "107670000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "6405000", "reportedCurrency": "USD", "netInterestIncome": "-25107000", "nonInterestIncome": "None", "operatingExpenses": "227384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70919000", "sellingGeneralAndAdministrative": "139012000", "netIncomeFromContinuingOperations": "76142000" }, "balance": { "goodwill": "1235359000", "inventory": "62484000", "commonStock": "2179000", "currentDebt": "None", "investments": "None", "totalAssets": "7313084000", "longTermDebt": "1498106000", "shortTermDebt": "95868000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "171520000", "reportedCurrency": "USD", "retainedEarnings": "-344431000", "totalLiabilities": "4578613000", "otherCurrentAssets": "69159000", "totalCurrentAssets": "223808000", "currentLongTermDebt": "22732000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33164000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7089276000", "currentAccountsPayable": "84148000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5605144000", "shortLongTermDebtTotal": "4012732000", "totalShareholderEquity": "2734471000", "capitalLeaseObligations": "2491894000", "otherCurrentLiabilities": "247867000", "totalCurrentLiabilities": "522601000", "otherNonCurrentLiabilities": "52717000", "totalNonCurrentLiabilities": "4056012000", "cashAndShortTermInvestments": "59001000", "commonStockSharesOutstanding": "223619000", "intangibleAssetsExcludingGoodwill": "171520000", "cashAndCashEquivalentsAtCarryingValue": "59001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76142000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2216000", "operatingCashflow": "183856000", "capitalExpenditures": "142482000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7380000", "cashflowFromInvestment": "-141643000", "stockBasedCompensation": "11909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "27880000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70919000", "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": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "income_statement": { "revenue": 663283000, "cost_of_revenue": 343877000, "gross_profit": 319406000, "ebit": 86758000, "ebitda": 156371000, "pretax_income": 49746000, "tax_provision": 12583000, "net_income": 37163000, "net_income_to_common": 37163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10879000, "total_current_assets": 170975000, "total_assets": 7152537000, "short_term_debt": 93046000, "long_term_debt": 1513157000, "total_debt": 1606203000, "total_liabilities": 4542187000, "total_equity": 2610350000, "shares_outstanding": 220267000, "goodwill_and_intangibles": 1407002000 }, "cash_flow": { "operating_cash_flow": 163141000, "capital_expenditure": 136322000, "free_cash_flow": 299463000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291355, "ticker_id": 2534, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86758000", "ebitda": "156371000", "netIncome": "37163000", "grossProfit": "319406000", "depreciation": "None", "totalRevenue": "663283000", "costOfRevenue": "343877000", "interestIncome": "37229000", "incomeBeforeTax": "49746000", "interestExpense": "37012000", "operatingIncome": "86975000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "12583000", "reportedCurrency": "USD", "netInterestIncome": "-37012000", "nonInterestIncome": "None", "operatingExpenses": "232431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "343877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69613000", "sellingGeneralAndAdministrative": "107423000", "netIncomeFromContinuingOperations": "37163000" }, "balance": { "goodwill": "1235359000", "inventory": "60266000", "commonStock": "2075000", "currentDebt": "None", "investments": "None", "totalAssets": "7152537000", "longTermDebt": "1513157000", "shortTermDebt": "93046000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "171643000", "reportedCurrency": "USD", "retainedEarnings": "-420573000", "totalLiabilities": "4542187000", "otherCurrentAssets": "61312000", "totalCurrentAssets": "170975000", "currentLongTermDebt": "22584000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6981562000", "currentAccountsPayable": "87810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5509388000", "shortLongTermDebtTotal": "3987297000", "totalShareholderEquity": "2610350000", "capitalLeaseObligations": "2451556000", "otherCurrentLiabilities": "246216000", "totalCurrentLiabilities": "520103000", "otherNonCurrentLiabilities": "42578000", "totalNonCurrentLiabilities": "4022084000", "cashAndShortTermInvestments": "10879000", "commonStockSharesOutstanding": "220267000", "intangibleAssetsExcludingGoodwill": "171643000", "cashAndCashEquivalentsAtCarryingValue": "10879000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37163000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1076000", "operatingCashflow": "163141000", "capitalExpenditures": "136322000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141637000", "cashflowFromInvestment": "-130641000", "stockBasedCompensation": "20584000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "152715000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69613000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 663283000, "cost_of_revenue": 343877000, "gross_profit": 319406000, "research_and_development": null, "selling_general_admin": 107423000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86758000, "depreciation_amortisation": 69613000, "ebitda": 156371000, "interest_expense": 37012000, "interest_income": null, "other_non_operating": null, "pretax_income": 49746000, "tax_provision": 12583000, "effective_tax_rate": null, "net_income": 37163000, "net_income_continuing_ops": 37163000, "net_income_to_common": 37163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10879000, "short_term_investments": null, "net_receivables": 38518000, "inventory": 60266000, "other_current_assets": null, "total_current_assets": 170975000, "net_ppe": null, "goodwill": 1235359000, "intangible_assets": 171643000, "goodwill_and_intangibles": 1407002000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6981562000, "total_assets": 7152537000, "short_term_debt": 93046000, "accounts_payable": 87810000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 520103000, "long_term_debt": 1513157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4022084000, "total_liabilities": 4542187000, "total_debt": 1606203000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -420573000, "total_equity": 2610350000, "shares_outstanding": 220267000, "operating_cash_flow": 163141000, "stock_based_compensation": 20584000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136322000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130641000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -141637000, "free_cash_flow": 299463000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86758000", "ebitda": "156371000", "netIncome": "37163000", "grossProfit": "319406000", "depreciation": "None", "totalRevenue": "663283000", "costOfRevenue": "343877000", "interestIncome": "37229000", "incomeBeforeTax": "49746000", "interestExpense": "37012000", "operatingIncome": "86975000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "12583000", "reportedCurrency": "USD", "netInterestIncome": "-37012000", "nonInterestIncome": "None", "operatingExpenses": "232431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "343877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69613000", "sellingGeneralAndAdministrative": "107423000", "netIncomeFromContinuingOperations": "37163000" }, "balance": { "goodwill": "1235359000", "inventory": "60266000", "commonStock": "2075000", "currentDebt": "None", "investments": "None", "totalAssets": "7152537000", "longTermDebt": "1513157000", "shortTermDebt": "93046000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "171643000", "reportedCurrency": "USD", "retainedEarnings": "-420573000", "totalLiabilities": "4542187000", "otherCurrentAssets": "61312000", "totalCurrentAssets": "170975000", "currentLongTermDebt": "22584000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38518000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6981562000", "currentAccountsPayable": "87810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5509388000", "shortLongTermDebtTotal": "3987297000", "totalShareholderEquity": "2610350000", "capitalLeaseObligations": "2451556000", "otherCurrentLiabilities": "246216000", "totalCurrentLiabilities": "520103000", "otherNonCurrentLiabilities": "42578000", "totalNonCurrentLiabilities": "4022084000", "cashAndShortTermInvestments": "10879000", "commonStockSharesOutstanding": "220267000", "intangibleAssetsExcludingGoodwill": "171643000", "cashAndCashEquivalentsAtCarryingValue": "10879000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37163000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1076000", "operatingCashflow": "163141000", "capitalExpenditures": "136322000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141637000", "cashflowFromInvestment": "-130641000", "stockBasedCompensation": "20584000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "152715000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69613000", "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": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "income_statement": { "revenue": 693234000, "cost_of_revenue": 371134000, "gross_profit": 322100000, "ebit": 93579000, "ebitda": 163030000, "pretax_income": 57568000, "tax_provision": 16213000, "net_income": 41355000, "net_income_to_common": 41355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120947000, "total_current_assets": 269192000, "total_assets": 7179659000, "short_term_debt": 79455000, "long_term_debt": 1639752000, "total_debt": 1719207000, "total_liabilities": 4617859000, "total_equity": 2561800000, "shares_outstanding": 214633000, "goodwill_and_intangibles": 1407276000 }, "cash_flow": { "operating_cash_flow": 151146000, "capital_expenditure": 87106000, "free_cash_flow": 238252000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291357, "ticker_id": 2534, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93579000", "ebitda": "163030000", "netIncome": "41355000", "grossProfit": "322100000", "depreciation": "None", "totalRevenue": "693234000", "costOfRevenue": "371134000", "interestIncome": "36127000", "incomeBeforeTax": "57568000", "interestExpense": "36011000", "operatingIncome": "93695000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "16213000", "reportedCurrency": "USD", "netInterestIncome": "-36011000", "nonInterestIncome": "None", "operatingExpenses": "228405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "371134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69451000", "sellingGeneralAndAdministrative": "136312000", "netIncomeFromContinuingOperations": "41355000" }, "balance": { "goodwill": "1235359000", "inventory": "59237000", "commonStock": "2066000", "currentDebt": "None", "investments": "None", "totalAssets": "7179659000", "longTermDebt": "1639752000", "shortTermDebt": "79455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "171917000", "reportedCurrency": "USD", "retainedEarnings": "-457736000", "totalLiabilities": "4617859000", "otherCurrentAssets": "44674000", "totalCurrentAssets": "269192000", "currentLongTermDebt": "12439000", "longTermInvestments": "None", "shortTermInvestments": "16106000", "currentNetReceivables": "44334000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6910467000", "currentAccountsPayable": "70592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5430351000", "shortLongTermDebtTotal": "4120918000", "totalShareholderEquity": "2561800000", "capitalLeaseObligations": "2468727000", "otherCurrentLiabilities": "219714000", "totalCurrentLiabilities": "456735000", "otherNonCurrentLiabilities": "42004000", "totalNonCurrentLiabilities": "4161124000", "cashAndShortTermInvestments": "120947000", "commonStockSharesOutstanding": "214633000", "intangibleAssetsExcludingGoodwill": "171917000", "cashAndCashEquivalentsAtCarryingValue": "120947000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41355000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-4687000", "operatingCashflow": "151146000", "capitalExpenditures": "87106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55646000", "cashflowFromInvestment": "-7822000", "stockBasedCompensation": "11752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1462000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69451000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 693234000, "cost_of_revenue": 371134000, "gross_profit": 322100000, "research_and_development": null, "selling_general_admin": 136312000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93579000, "depreciation_amortisation": 69451000, "ebitda": 163030000, "interest_expense": 36011000, "interest_income": null, "other_non_operating": null, "pretax_income": 57568000, "tax_provision": 16213000, "effective_tax_rate": null, "net_income": 41355000, "net_income_continuing_ops": 41355000, "net_income_to_common": 41355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120947000, "short_term_investments": 16106000, "net_receivables": 44334000, "inventory": 59237000, "other_current_assets": null, "total_current_assets": 269192000, "net_ppe": null, "goodwill": 1235359000, "intangible_assets": 171917000, "goodwill_and_intangibles": 1407276000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6910467000, "total_assets": 7179659000, "short_term_debt": 79455000, "accounts_payable": 70592000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 456735000, "long_term_debt": 1639752000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4161124000, "total_liabilities": 4617859000, "total_debt": 1719207000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -457736000, "total_equity": 2561800000, "shares_outstanding": 214633000, "operating_cash_flow": 151146000, "stock_based_compensation": 11752000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7822000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55646000, "free_cash_flow": 238252000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93579000", "ebitda": "163030000", "netIncome": "41355000", "grossProfit": "322100000", "depreciation": "None", "totalRevenue": "693234000", "costOfRevenue": "371134000", "interestIncome": "36127000", "incomeBeforeTax": "57568000", "interestExpense": "36011000", "operatingIncome": "93695000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "16213000", "reportedCurrency": "USD", "netInterestIncome": "-36011000", "nonInterestIncome": "None", "operatingExpenses": "228405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "371134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69451000", "sellingGeneralAndAdministrative": "136312000", "netIncomeFromContinuingOperations": "41355000" }, "balance": { "goodwill": "1235359000", "inventory": "59237000", "commonStock": "2066000", "currentDebt": "None", "investments": "None", "totalAssets": "7179659000", "longTermDebt": "1639752000", "shortTermDebt": "79455000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "171917000", "reportedCurrency": "USD", "retainedEarnings": "-457736000", "totalLiabilities": "4617859000", "otherCurrentAssets": "44674000", "totalCurrentAssets": "269192000", "currentLongTermDebt": "12439000", "longTermInvestments": "None", "shortTermInvestments": "16106000", "currentNetReceivables": "44334000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6910467000", "currentAccountsPayable": "70592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5430351000", "shortLongTermDebtTotal": "4120918000", "totalShareholderEquity": "2561800000", "capitalLeaseObligations": "2468727000", "otherCurrentLiabilities": "219714000", "totalCurrentLiabilities": "456735000", "otherNonCurrentLiabilities": "42004000", "totalNonCurrentLiabilities": "4161124000", "cashAndShortTermInvestments": "120947000", "commonStockSharesOutstanding": "214633000", "intangibleAssetsExcludingGoodwill": "171917000", "cashAndCashEquivalentsAtCarryingValue": "120947000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41355000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-4687000", "operatingCashflow": "151146000", "capitalExpenditures": "87106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55646000", "cashflowFromInvestment": "-7822000", "stockBasedCompensation": "11752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1462000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69451000", "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": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "income_statement": { "revenue": 667761000, "cost_of_revenue": 355510000, "gross_profit": 312251000, "ebit": 104756000, "ebitda": 174470000, "pretax_income": 66623000, "tax_provision": 13818000, "net_income": 52805000, "net_income_to_common": 52805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49358000, "total_current_assets": 196079000, "total_assets": 7124253000, "short_term_debt": 74845000, "long_term_debt": 1830241000, "total_debt": 1905086000, "total_liabilities": 4756756000, "total_equity": 2367497000, "shares_outstanding": 206044000, "goodwill_and_intangibles": 1407555000 }, "cash_flow": { "operating_cash_flow": 170423000, "capital_expenditure": 144306000, "free_cash_flow": 314729000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291358, "ticker_id": 2534, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104756000", "ebitda": "174470000", "netIncome": "52805000", "grossProfit": "312251000", "depreciation": "None", "totalRevenue": "667761000", "costOfRevenue": "355510000", "interestIncome": "None", "incomeBeforeTax": "66623000", "interestExpense": "37669000", "operatingIncome": "104756000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13818000", "reportedCurrency": "USD", "netInterestIncome": "-37669000", "nonInterestIncome": "None", "operatingExpenses": "207495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355510000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69714000", "sellingGeneralAndAdministrative": "128193000", "netIncomeFromContinuingOperations": "52805000" }, "balance": { "goodwill": "1235359000", "inventory": "54539000", "commonStock": "1990000", "currentDebt": "None", "investments": "None", "totalAssets": "7124253000", "longTermDebt": "1830241000", "shortTermDebt": "74845000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "172196000", "reportedCurrency": "USD", "retainedEarnings": "-499091000", "totalLiabilities": "4756756000", "otherCurrentAssets": "40433000", "totalCurrentAssets": "196079000", "currentLongTermDebt": "12755000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6928174000", "currentAccountsPayable": "78172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4279608000", "totalShareholderEquity": "2367497000", "capitalLeaseObligations": "2436612000", "otherCurrentLiabilities": "202832000", "totalCurrentLiabilities": "441576000", "otherNonCurrentLiabilities": "41977000", "totalNonCurrentLiabilities": "4315180000", "cashAndShortTermInvestments": "49358000", "commonStockSharesOutstanding": "206044000", "intangibleAssetsExcludingGoodwill": "172196000", "cashAndCashEquivalentsAtCarryingValue": "49358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52805000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1406000", "operatingCashflow": "170423000", "capitalExpenditures": "144306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162077000", "cashflowFromInvestment": "4307000", "stockBasedCompensation": "11072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69714000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 667761000, "cost_of_revenue": 355510000, "gross_profit": 312251000, "research_and_development": null, "selling_general_admin": 128193000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104756000, "depreciation_amortisation": 69714000, "ebitda": 174470000, "interest_expense": 37669000, "interest_income": null, "other_non_operating": null, "pretax_income": 66623000, "tax_provision": 13818000, "effective_tax_rate": null, "net_income": 52805000, "net_income_continuing_ops": 52805000, "net_income_to_common": 52805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49358000, "short_term_investments": null, "net_receivables": 51749000, "inventory": 54539000, "other_current_assets": null, "total_current_assets": 196079000, "net_ppe": null, "goodwill": 1235359000, "intangible_assets": 172196000, "goodwill_and_intangibles": 1407555000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6928174000, "total_assets": 7124253000, "short_term_debt": 74845000, "accounts_payable": 78172000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 441576000, "long_term_debt": 1830241000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4315180000, "total_liabilities": 4756756000, "total_debt": 1905086000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -499091000, "total_equity": 2367497000, "shares_outstanding": 206044000, "operating_cash_flow": 170423000, "stock_based_compensation": 11072000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 144306000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4307000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -162077000, "free_cash_flow": 314729000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104756000", "ebitda": "174470000", "netIncome": "52805000", "grossProfit": "312251000", "depreciation": "None", "totalRevenue": "667761000", "costOfRevenue": "355510000", "interestIncome": "None", "incomeBeforeTax": "66623000", "interestExpense": "37669000", "operatingIncome": "104756000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13818000", "reportedCurrency": "USD", "netInterestIncome": "-37669000", "nonInterestIncome": "None", "operatingExpenses": "207495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355510000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69714000", "sellingGeneralAndAdministrative": "128193000", "netIncomeFromContinuingOperations": "52805000" }, "balance": { "goodwill": "1235359000", "inventory": "54539000", "commonStock": "1990000", "currentDebt": "None", "investments": "None", "totalAssets": "7124253000", "longTermDebt": "1830241000", "shortTermDebt": "74845000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "172196000", "reportedCurrency": "USD", "retainedEarnings": "-499091000", "totalLiabilities": "4756756000", "otherCurrentAssets": "40433000", "totalCurrentAssets": "196079000", "currentLongTermDebt": "12755000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6928174000", "currentAccountsPayable": "78172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4279608000", "totalShareholderEquity": "2367497000", "capitalLeaseObligations": "2436612000", "otherCurrentLiabilities": "202832000", "totalCurrentLiabilities": "441576000", "otherNonCurrentLiabilities": "41977000", "totalNonCurrentLiabilities": "4315180000", "cashAndShortTermInvestments": "49358000", "commonStockSharesOutstanding": "206044000", "intangibleAssetsExcludingGoodwill": "172196000", "cashAndCashEquivalentsAtCarryingValue": "49358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52805000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1406000", "operatingCashflow": "170423000", "capitalExpenditures": "144306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162077000", "cashflowFromInvestment": "4307000", "stockBasedCompensation": "11072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69714000", "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": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "income_statement": { "revenue": 596717000, "cost_of_revenue": 321900000, "gross_profit": 274817000, "ebit": 72057000, "ebitda": 137960000, "pretax_income": 34831000, "tax_provision": 9914000, "net_income": 24917000, "net_income_to_common": 24917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36724000, "total_current_assets": 191470000, "total_assets": 7093637000, "short_term_debt": 84033000, "long_term_debt": 1987180000, "total_debt": 2071213000, "total_liabilities": 4790778000, "total_equity": 2302859000, "shares_outstanding": 202756000, "goodwill_and_intangibles": 1407723000 }, "cash_flow": { "operating_cash_flow": 90407000, "capital_expenditure": 156801000, "free_cash_flow": 247208000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291359, "ticker_id": 2534, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72057000", "ebitda": "137960000", "netIncome": "24917000", "grossProfit": "274817000", "depreciation": "None", "totalRevenue": "596717000", "costOfRevenue": "321900000", "interestIncome": "None", "incomeBeforeTax": "34831000", "interestExpense": "37403000", "operatingIncome": "72057000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9914000", "reportedCurrency": "USD", "netInterestIncome": "-37403000", "nonInterestIncome": "None", "operatingExpenses": "202760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "321900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65903000", "sellingGeneralAndAdministrative": "121135000", "netIncomeFromContinuingOperations": "24917000" }, "balance": { "goodwill": "1235359000", "inventory": "53140000", "commonStock": "1988000", "currentDebt": "None", "investments": "None", "totalAssets": "7093637000", "longTermDebt": "1987180000", "shortTermDebt": "84033000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "172364000", "reportedCurrency": "USD", "retainedEarnings": "-551896000", "totalLiabilities": "4790778000", "otherCurrentAssets": "48501000", "totalCurrentAssets": "191470000", "currentLongTermDebt": "23261000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53105000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6902167000", "currentAccountsPayable": "69063000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4325949000", "totalShareholderEquity": "2302859000", "capitalLeaseObligations": "2315508000", "otherCurrentLiabilities": "215271000", "totalCurrentLiabilities": "449519000", "otherNonCurrentLiabilities": "37381000", "totalNonCurrentLiabilities": "4341259000", "cashAndShortTermInvestments": "36724000", "commonStockSharesOutstanding": "202756000", "intangibleAssetsExcludingGoodwill": "172364000", "cashAndCashEquivalentsAtCarryingValue": "36724000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24917000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-355000", "operatingCashflow": "90407000", "capitalExpenditures": "156801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74975000", "cashflowFromInvestment": "-158588000", "stockBasedCompensation": "7626000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65903000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 596717000, "cost_of_revenue": 321900000, "gross_profit": 274817000, "research_and_development": null, "selling_general_admin": 121135000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72057000, "depreciation_amortisation": 65903000, "ebitda": 137960000, "interest_expense": 37403000, "interest_income": null, "other_non_operating": null, "pretax_income": 34831000, "tax_provision": 9914000, "effective_tax_rate": null, "net_income": 24917000, "net_income_continuing_ops": 24917000, "net_income_to_common": 24917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36724000, "short_term_investments": null, "net_receivables": 53105000, "inventory": 53140000, "other_current_assets": null, "total_current_assets": 191470000, "net_ppe": null, "goodwill": 1235359000, "intangible_assets": 172364000, "goodwill_and_intangibles": 1407723000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6902167000, "total_assets": 7093637000, "short_term_debt": 84033000, "accounts_payable": 69063000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 449519000, "long_term_debt": 1987180000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4341259000, "total_liabilities": 4790778000, "total_debt": 2071213000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -551896000, "total_equity": 2302859000, "shares_outstanding": 202756000, "operating_cash_flow": 90407000, "stock_based_compensation": 7626000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156801000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -158588000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74975000, "free_cash_flow": 247208000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72057000", "ebitda": "137960000", "netIncome": "24917000", "grossProfit": "274817000", "depreciation": "None", "totalRevenue": "596717000", "costOfRevenue": "321900000", "interestIncome": "None", "incomeBeforeTax": "34831000", "interestExpense": "37403000", "operatingIncome": "72057000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9914000", "reportedCurrency": "USD", "netInterestIncome": "-37403000", "nonInterestIncome": "None", "operatingExpenses": "202760000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "321900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65903000", "sellingGeneralAndAdministrative": "121135000", "netIncomeFromContinuingOperations": "24917000" }, "balance": { "goodwill": "1235359000", "inventory": "53140000", "commonStock": "1988000", "currentDebt": "None", "investments": "None", "totalAssets": "7093637000", "longTermDebt": "1987180000", "shortTermDebt": "84033000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "172364000", "reportedCurrency": "USD", "retainedEarnings": "-551896000", "totalLiabilities": "4790778000", "otherCurrentAssets": "48501000", "totalCurrentAssets": "191470000", "currentLongTermDebt": "23261000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53105000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6902167000", "currentAccountsPayable": "69063000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4325949000", "totalShareholderEquity": "2302859000", "capitalLeaseObligations": "2315508000", "otherCurrentLiabilities": "215271000", "totalCurrentLiabilities": "449519000", "otherNonCurrentLiabilities": "37381000", "totalNonCurrentLiabilities": "4341259000", "cashAndShortTermInvestments": "36724000", "commonStockSharesOutstanding": "202756000", "intangibleAssetsExcludingGoodwill": "172364000", "cashAndCashEquivalentsAtCarryingValue": "36724000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24917000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-355000", "operatingCashflow": "90407000", "capitalExpenditures": "156801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74975000", "cashflowFromInvestment": "-158588000", "stockBasedCompensation": "7626000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65903000", "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": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "income_statement": { "revenue": 558834000, "cost_of_revenue": 288257000, "gross_profit": 270577000, "ebit": 58759000, "ebitda": 123089000, "pretax_income": 24211000, "tax_provision": 527000, "net_income": 23684000, "net_income_to_common": 23684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29966000, "total_current_assets": 174524000, "total_assets": 7032141000, "short_term_debt": 132612000, "long_term_debt": 1859027000, "total_debt": 1991639000, "total_liabilities": 4778029000, "total_equity": 2254112000, "shares_outstanding": 203420000, "goodwill_and_intangibles": 1407486000 }, "cash_flow": { "operating_cash_flow": 132058000, "capital_expenditure": 168106000, "free_cash_flow": 300164000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291360, "ticker_id": 2534, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58759000", "ebitda": "123089000", "netIncome": "23684000", "grossProfit": "270577000", "depreciation": "None", "totalRevenue": "558834000", "costOfRevenue": "288257000", "interestIncome": "None", "incomeBeforeTax": "24211000", "interestExpense": "34548000", "operatingIncome": "58669000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "527000", "reportedCurrency": "USD", "netInterestIncome": "-34548000", "nonInterestIncome": "None", "operatingExpenses": "211908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288257000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64330000", "sellingGeneralAndAdministrative": "95859999", "netIncomeFromContinuingOperations": "23684000" }, "balance": { "goodwill": "1235359000", "inventory": "52803000", "commonStock": "1967000", "currentDebt": "None", "investments": "None", "totalAssets": "7032141000", "longTermDebt": "1859027000", "shortTermDebt": "132612000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "172127000", "reportedCurrency": "USD", "retainedEarnings": "-576813000", "totalLiabilities": "4778029000", "otherCurrentAssets": "32471000", "totalCurrentAssets": "174524000", "currentLongTermDebt": "73848000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59284000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6857617000", "currentAccountsPayable": "81252000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4260502000", "totalShareholderEquity": "2254112000", "capitalLeaseObligations": "2327627000", "otherCurrentLiabilities": "261870000", "totalCurrentLiabilities": "557198000", "otherNonCurrentLiabilities": "36875000", "totalNonCurrentLiabilities": "4220831000", "cashAndShortTermInvestments": "29966000", "commonStockSharesOutstanding": "203420000", "intangibleAssetsExcludingGoodwill": "172127000", "cashAndCashEquivalentsAtCarryingValue": "29966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23684000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4228000", "operatingCashflow": "132058000", "capitalExpenditures": "168106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43047000", "cashflowFromInvestment": "-170611000", "stockBasedCompensation": "13115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64330000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 558834000, "cost_of_revenue": 288257000, "gross_profit": 270577000, "research_and_development": null, "selling_general_admin": 95859999, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58759000, "depreciation_amortisation": 64330000, "ebitda": 123089000, "interest_expense": 34548000, "interest_income": null, "other_non_operating": null, "pretax_income": 24211000, "tax_provision": 527000, "effective_tax_rate": null, "net_income": 23684000, "net_income_continuing_ops": 23684000, "net_income_to_common": 23684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29966000, "short_term_investments": null, "net_receivables": 59284000, "inventory": 52803000, "other_current_assets": null, "total_current_assets": 174524000, "net_ppe": null, "goodwill": 1235359000, "intangible_assets": 172127000, "goodwill_and_intangibles": 1407486000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6857617000, "total_assets": 7032141000, "short_term_debt": 132612000, "accounts_payable": 81252000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 557198000, "long_term_debt": 1859027000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4220831000, "total_liabilities": 4778029000, "total_debt": 1991639000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -576813000, "total_equity": 2254112000, "shares_outstanding": 203420000, "operating_cash_flow": 132058000, "stock_based_compensation": 13115000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -170611000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43047000, "free_cash_flow": 300164000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58759000", "ebitda": "123089000", "netIncome": "23684000", "grossProfit": "270577000", "depreciation": "None", "totalRevenue": "558834000", "costOfRevenue": "288257000", "interestIncome": "None", "incomeBeforeTax": "24211000", "interestExpense": "34548000", "operatingIncome": "58669000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "527000", "reportedCurrency": "USD", "netInterestIncome": "-34548000", "nonInterestIncome": "None", "operatingExpenses": "211908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288257000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64330000", "sellingGeneralAndAdministrative": "95859999", "netIncomeFromContinuingOperations": "23684000" }, "balance": { "goodwill": "1235359000", "inventory": "52803000", "commonStock": "1967000", "currentDebt": "None", "investments": "None", "totalAssets": "7032141000", "longTermDebt": "1859027000", "shortTermDebt": "132612000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "172127000", "reportedCurrency": "USD", "retainedEarnings": "-576813000", "totalLiabilities": "4778029000", "otherCurrentAssets": "32471000", "totalCurrentAssets": "174524000", "currentLongTermDebt": "73848000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59284000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6857617000", "currentAccountsPayable": "81252000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4260502000", "totalShareholderEquity": "2254112000", "capitalLeaseObligations": "2327627000", "otherCurrentLiabilities": "261870000", "totalCurrentLiabilities": "557198000", "otherNonCurrentLiabilities": "36875000", "totalNonCurrentLiabilities": "4220831000", "cashAndShortTermInvestments": "29966000", "commonStockSharesOutstanding": "203420000", "intangibleAssetsExcludingGoodwill": "172127000", "cashAndCashEquivalentsAtCarryingValue": "29966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23684000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4228000", "operatingCashflow": "132058000", "capitalExpenditures": "168106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43047000", "cashflowFromInvestment": "-170611000", "stockBasedCompensation": "13115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64330000", "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": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "income_statement": { "revenue": 585177000, "cost_of_revenue": 319401000, "gross_profit": 265776000, "ebit": 46805000, "ebitda": 110423000, "pretax_income": 13730000, "tax_provision": 5815000, "net_income": 7915000, "net_income_to_common": 7915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25441000, "total_current_assets": 153272000, "total_assets": 6897063000, "short_term_debt": 120353000, "long_term_debt": 1815965000, "total_debt": 1936318000, "total_liabilities": 4680174000, "total_equity": 2216889000, "shares_outstanding": 204298000, "goodwill_and_intangibles": 1407781000 }, "cash_flow": { "operating_cash_flow": 114655000, "capital_expenditure": 188720000, "free_cash_flow": 303375000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291362, "ticker_id": 2534, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46805000", "ebitda": "110423000", "netIncome": "7915000", "grossProfit": "265776000", "depreciation": "None", "totalRevenue": "585177000", "costOfRevenue": "319401000", "interestIncome": "33019000", "incomeBeforeTax": "13730000", "interestExpense": "33075000", "operatingIncome": "46749000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5815000", "reportedCurrency": "USD", "netInterestIncome": "-33075000", "nonInterestIncome": "None", "operatingExpenses": "219027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "319401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63618000", "sellingGeneralAndAdministrative": "120893000", "netIncomeFromContinuingOperations": "7915000" }, "balance": { "goodwill": "1235359000", "inventory": "48557000", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "6897063000", "longTermDebt": "1815965000", "shortTermDebt": "120353000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "172422000", "reportedCurrency": "USD", "retainedEarnings": "-600497000", "totalLiabilities": "4680174000", "otherCurrentAssets": "36483000", "totalCurrentAssets": "153272000", "currentLongTermDebt": "64033000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6743791000", "currentAccountsPayable": "76138000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5262438000", "shortLongTermDebtTotal": "4184344000", "totalShareholderEquity": "2216889000", "capitalLeaseObligations": "2304346000", "otherCurrentLiabilities": "249917000", "totalCurrentLiabilities": "523185000", "otherNonCurrentLiabilities": "35621000", "totalNonCurrentLiabilities": "4156989000", "cashAndShortTermInvestments": "25441000", "commonStockSharesOutstanding": "204298000", "intangibleAssetsExcludingGoodwill": "172422000", "cashAndCashEquivalentsAtCarryingValue": "25441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7915000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-427000", "operatingCashflow": "114655000", "capitalExpenditures": "188720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24085000", "cashflowFromInvestment": "-144051000", "stockBasedCompensation": "14858000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16347000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63618000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 585177000, "cost_of_revenue": 319401000, "gross_profit": 265776000, "research_and_development": null, "selling_general_admin": 120893000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46805000, "depreciation_amortisation": 63618000, "ebitda": 110423000, "interest_expense": 33075000, "interest_income": null, "other_non_operating": null, "pretax_income": 13730000, "tax_provision": 5815000, "effective_tax_rate": null, "net_income": 7915000, "net_income_continuing_ops": 7915000, "net_income_to_common": 7915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25441000, "short_term_investments": null, "net_receivables": 42791000, "inventory": 48557000, "other_current_assets": null, "total_current_assets": 153272000, "net_ppe": null, "goodwill": 1235359000, "intangible_assets": 172422000, "goodwill_and_intangibles": 1407781000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6743791000, "total_assets": 6897063000, "short_term_debt": 120353000, "accounts_payable": 76138000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 523185000, "long_term_debt": 1815965000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4156989000, "total_liabilities": 4680174000, "total_debt": 1936318000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -600497000, "total_equity": 2216889000, "shares_outstanding": 204298000, "operating_cash_flow": 114655000, "stock_based_compensation": 14858000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188720000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144051000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24085000, "free_cash_flow": 303375000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46805000", "ebitda": "110423000", "netIncome": "7915000", "grossProfit": "265776000", "depreciation": "None", "totalRevenue": "585177000", "costOfRevenue": "319401000", "interestIncome": "33019000", "incomeBeforeTax": "13730000", "interestExpense": "33075000", "operatingIncome": "46749000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5815000", "reportedCurrency": "USD", "netInterestIncome": "-33075000", "nonInterestIncome": "None", "operatingExpenses": "219027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "319401000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63618000", "sellingGeneralAndAdministrative": "120893000", "netIncomeFromContinuingOperations": "7915000" }, "balance": { "goodwill": "1235359000", "inventory": "48557000", "commonStock": "1962000", "currentDebt": "None", "investments": "None", "totalAssets": "6897063000", "longTermDebt": "1815965000", "shortTermDebt": "120353000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "172422000", "reportedCurrency": "USD", "retainedEarnings": "-600497000", "totalLiabilities": "4680174000", "otherCurrentAssets": "36483000", "totalCurrentAssets": "153272000", "currentLongTermDebt": "64033000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42791000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6743791000", "currentAccountsPayable": "76138000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5262438000", "shortLongTermDebtTotal": "4184344000", "totalShareholderEquity": "2216889000", "capitalLeaseObligations": "2304346000", "otherCurrentLiabilities": "249917000", "totalCurrentLiabilities": "523185000", "otherNonCurrentLiabilities": "35621000", "totalNonCurrentLiabilities": "4156989000", "cashAndShortTermInvestments": "25441000", "commonStockSharesOutstanding": "204298000", "intangibleAssetsExcludingGoodwill": "172422000", "cashAndCashEquivalentsAtCarryingValue": "25441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7915000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-427000", "operatingCashflow": "114655000", "capitalExpenditures": "188720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24085000", "cashflowFromInvestment": "-144051000", "stockBasedCompensation": "14858000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16347000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63618000", "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": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "income_statement": { "revenue": 561731000, "cost_of_revenue": 302603000, "gross_profit": 259128000, "ebit": 52408000, "ebitda": 110660000, "pretax_income": 20517000, "tax_provision": 3513000, "net_income": 17004000, "net_income_to_common": 17004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30858000, "total_current_assets": 153416000, "total_assets": 6828036000, "short_term_debt": 119607000, "long_term_debt": 1792373000, "total_debt": 1911980000, "total_liabilities": 4627324000, "total_equity": 2200712000, "shares_outstanding": 204821000, "goodwill_and_intangibles": 1408085000 }, "cash_flow": { "operating_cash_flow": 141943000, "capital_expenditure": 166262000, "free_cash_flow": 308205000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 291363, "ticker_id": 2534, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:29:28.735306+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52408000", "ebitda": "110660000", "netIncome": "17004000", "grossProfit": "259128000", "depreciation": "None", "totalRevenue": "561731000", "costOfRevenue": "302603000", "interestIncome": "31891000", "incomeBeforeTax": "20517000", "interestExpense": "31979000", "operatingIncome": "52408000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3513000", "reportedCurrency": "USD", "netInterestIncome": "-31979000", "nonInterestIncome": "None", "operatingExpenses": "206720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58252000", "sellingGeneralAndAdministrative": "120274000", "netIncomeFromContinuingOperations": "17004000" }, "balance": { "goodwill": "1235029000", "inventory": "48148000", "commonStock": "1960000", "currentDebt": "None", "investments": "None", "totalAssets": "6828036000", "longTermDebt": "1792373000", "shortTermDebt": "119607000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "173056000", "reportedCurrency": "USD", "retainedEarnings": "-608412000", "totalLiabilities": "4627324000", "otherCurrentAssets": "42386000", "totalCurrentAssets": "153416000", "currentLongTermDebt": "64814000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6674620000", "currentAccountsPayable": "83721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5192317000", "shortLongTermDebtTotal": "4128627000", "totalShareholderEquity": "2200712000", "capitalLeaseObligations": "2271440000", "otherCurrentLiabilities": "259971000", "totalCurrentLiabilities": "535324000", "otherNonCurrentLiabilities": "35633000", "totalNonCurrentLiabilities": "4092000000", "cashAndShortTermInvestments": "30858000", "commonStockSharesOutstanding": "204821000", "intangibleAssetsExcludingGoodwill": "173056000", "cashAndCashEquivalentsAtCarryingValue": "30858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17004000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1899000", "operatingCashflow": "141943000", "capitalExpenditures": "166262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23905000", "cashflowFromInvestment": "-122647000", "stockBasedCompensation": "16549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14726000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58252000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 561731000, "cost_of_revenue": 302603000, "gross_profit": 259128000, "research_and_development": null, "selling_general_admin": 120274000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52408000, "depreciation_amortisation": 58252000, "ebitda": 110660000, "interest_expense": 31979000, "interest_income": null, "other_non_operating": null, "pretax_income": 20517000, "tax_provision": 3513000, "effective_tax_rate": null, "net_income": 17004000, "net_income_continuing_ops": 17004000, "net_income_to_common": 17004000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30858000, "short_term_investments": null, "net_receivables": 32024000, "inventory": 48148000, "other_current_assets": null, "total_current_assets": 153416000, "net_ppe": null, "goodwill": 1235029000, "intangible_assets": 173056000, "goodwill_and_intangibles": 1408085000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6674620000, "total_assets": 6828036000, "short_term_debt": 119607000, "accounts_payable": 83721000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 535324000, "long_term_debt": 1792373000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4092000000, "total_liabilities": 4627324000, "total_debt": 1911980000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -608412000, "total_equity": 2200712000, "shares_outstanding": 204821000, "operating_cash_flow": 141943000, "stock_based_compensation": 16549000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 166262000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122647000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23905000, "free_cash_flow": 308205000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52408000", "ebitda": "110660000", "netIncome": "17004000", "grossProfit": "259128000", "depreciation": "None", "totalRevenue": "561731000", "costOfRevenue": "302603000", "interestIncome": "31891000", "incomeBeforeTax": "20517000", "interestExpense": "31979000", "operatingIncome": "52408000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3513000", "reportedCurrency": "USD", "netInterestIncome": "-31979000", "nonInterestIncome": "None", "operatingExpenses": "206720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "302603000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58252000", "sellingGeneralAndAdministrative": "120274000", "netIncomeFromContinuingOperations": "17004000" }, "balance": { "goodwill": "1235029000", "inventory": "48148000", "commonStock": "1960000", "currentDebt": "None", "investments": "None", "totalAssets": "6828036000", "longTermDebt": "1792373000", "shortTermDebt": "119607000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "173056000", "reportedCurrency": "USD", "retainedEarnings": "-608412000", "totalLiabilities": "4627324000", "otherCurrentAssets": "42386000", "totalCurrentAssets": "153416000", "currentLongTermDebt": "64814000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32024000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6674620000", "currentAccountsPayable": "83721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5192317000", "shortLongTermDebtTotal": "4128627000", "totalShareholderEquity": "2200712000", "capitalLeaseObligations": "2271440000", "otherCurrentLiabilities": "259971000", "totalCurrentLiabilities": "535324000", "otherNonCurrentLiabilities": "35633000", "totalNonCurrentLiabilities": "4092000000", "cashAndShortTermInvestments": "30858000", "commonStockSharesOutstanding": "204821000", "intangibleAssetsExcludingGoodwill": "173056000", "cashAndCashEquivalentsAtCarryingValue": "30858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17004000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1899000", "operatingCashflow": "141943000", "capitalExpenditures": "166262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23905000", "cashflowFromInvestment": "-122647000", "stockBasedCompensation": "16549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14726000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58252000", "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": "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }