{ "ticker": { "uuid": "b89eea68-c6d3-483b-8cb7-0f8b842a531b", "symbol": "USAC", "name": "USA Compression Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/b89eea68-c6d3-483b-8cb7-0f8b842a531b/", "api_url": "https://sharemaestro.com/factors/api/tickers/b89eea68-c6d3-483b-8cb7-0f8b842a531b/" }, "ticker_metadata": { "id": 4152, "uuid": "b89eea68-c6d3-483b-8cb7-0f8b842a531b", "symbol": "USAC", "name": "USA Compression Partners LP", "asset_type": "equity", "market_cap": 4202748000, "stock_exchange_id": 3, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "USA Compression Partners, LP, provides compression services under fixed-term contracts to oil companies and independent producers, processors, collectors and transporters of natural gas and crude oil. The company is headquartered in Austin, Texas.", "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": "b89eea68-c6d3-483b-8cb7-0f8b842a531b", "symbol": "USAC", "name": "USA Compression Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/b89eea68-c6d3-483b-8cb7-0f8b842a531b/", "api_url": "https://sharemaestro.com/factors/api/tickers/b89eea68-c6d3-483b-8cb7-0f8b842a531b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.47, "value": 0.12, "quality": 0.94, "momentum": 0.69, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 27.85, "market_cap": 3986198350, "pe_ratio": 30.8651, "earnings_yield": 0.0324, "ebitda_to_ev": 0.0913, "shareholder_yield": 0.067, "roe": 0.4078, "piotroski_f_score": 6, "momentum_12_1": 0.1798, "volatility_252d": 0.2272 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:58.966330+00:00", "batch_id": "" }, "size": { "price_close": 27.85, "market_cap": 3986198350, "market_cap_usd": 3986198350, "enterprise_value": 6952003350, "shares_outstanding": 143131000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 30.8651, "pb_ratio": 12.588, "ptbv_ratio": 271.6504, "ps_ratio": 3.6768, "pcf_ratio": 9.3636, "pfcf_ratio": 7.2627, "ev_ebitda": 10.9502, "ev_ebit": 20.8576, "ev_sales": 6.4125, "ev_fcf": 12.6662, "earnings_yield": 0.0324, "fcf_yield": 0.079, "price_to_sales": 3.6768, "price_to_book": 12.588, "price_to_cashflow": 9.3636, "ebitda_to_ev": 0.0913, "sales_yield": 0.1559 }, "yield": { "dividend_yield": 0.067, "buyback_yield": 0, "shareholder_yield": 0.067, "debt_paydown_yield": null, "total_yield": 0.067 }, "quality": { "gross_margin": 0.5161, "operating_margin": 0.3074, "net_margin": 0.1191, "ebitda_margin": 0.5856, "fcf_margin": 0.5063, "roe": 0.4078, "roa": 0.0346, "roic": 0.096, "roc_greenblatt": null, "asset_turnover": 0.2903, "cash_conversion": 4.2498, "accruals_ratio": -0.0794, "sbc_to_revenue": 0.0031, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.2311, "revenue_stability_5y": 0.1856, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1498, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 10.793, "net_debt_to_ebitda": 4.6715, "debt_to_assets": 0.7981, "interest_coverage": 1.7635, "current_ratio": 1.5468, "quick_ratio": 0.8584, "net_debt": 2965805000, "local_beta": 0.0009, "volatility_252d": 0.2272, "volatility_60d": 0.5343, "max_drawdown_12m": -0.103, "risk_adjusted_momentum": 0.7912 }, "growth": { "revenue_growth_1y": 0.1218, "revenue_growth_3y_cagr": 0.1231, "revenue_growth_5y_cagr": 0.0837, "eps_growth_1y": 0.3381, "eps_growth_3y_cagr": 0.5427, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2072, "book_value_growth_1y": -4.8266, "revenue_growth": 0.1218, "earnings_growth": 0.3381 }, "momentum": { "price_return_1m": -0.0103, "price_return_3m": 0.0211, "price_return_6m": 0.1947, "price_return_9m": 0.2649, "price_return_12m": 0.1676, "price_return_12m_ex1m": 0.1798, "momentum_6m": 0.1947, "momentum_12m": 0.1676, "momentum_12_1": 0.1798, "distance_from_52w_high": -0.0613, "distance_from_52w_low": 0.3188, "relative_strength": 0.0677 }, "raw_ttm": { "revenue_ttm": 1084140000, "gross_profit_ttm": 559546000, "ebit_ttm": 333308000, "ebitda_ttm": 634877000, "net_income_ttm": 129149000, "eps_diluted_ttm": 0.9023, "operating_cash_flow_ttm": 425714000, "capital_expenditure_ttm": 123147000, "fcf_ttm": 548861000, "dividends_paid_ttm": 266992999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 189005000, "cash_and_equivalents": 14522000, "total_current_assets": 346842000, "total_current_liabilities": 224238000, "net_ppe": null, "total_assets": 3734442000, "total_debt": 2980327000, "total_equity": 316666000, "net_working_capital": 112901000, "book_value_per_share": 2.2124, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 14674000, "tangible_book_per_share": 0.1025 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 71, "rank_pb": 92, "rank_ptbv": 99, "rank_ps": 70, "rank_pcf": 40, "rank_ev_ebitda": 44, "rank_ev_ebit": 71, "rank_earnings_yield": 71, "rank_fcf_yield": 50, "rank_dividend_yield": 11, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 7, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 43, "rank_fcf_margin": 15, "rank_piotroski": 41, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 31, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 46 }, "composites": { "value_composite": 88, "quality_composite": 6, "momentum_composite": 31, "growth_composite": 18, "yield_composite": 7, "svqf_composite": 86, "vc1_composite": 81, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 53, "quality_value_composite": 0.3359, "os_score": 0.47, "value_percentile": 0.12, "quality_percentile": 0.94, "momentum_percentile": 0.69, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "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": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 5153, "ticker_id": 4152, "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": "2026-06-07T06:54:58.966330+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.85, "market_cap": 3986198350, "market_cap_usd": 3986198350, "enterprise_value": 6952003350, "shares_outstanding": 143131000, "fx_rate_to_usd": null, "pe_ratio": 30.865112, "pb_ratio": 12.58802129, "ptbv_ratio": 271.65042592, "ps_ratio": 3.67682988, "pcf_ratio": 9.36355946, "pfcf_ratio": 7.2626737, "ev_ebitda": 10.95015783, "ev_ebit": 20.85759523, "ev_sales": 6.41245905, "ev_fcf": 12.66623672, "earnings_yield": 0.03239904, "fcf_yield": 0.07895005, "dividend_yield": 0.06697936, "buyback_yield": 0, "shareholder_yield": 0.06697936, "debt_paydown_yield": null, "total_yield": 0.06697936, "gross_margin": 0.51611969, "operating_margin": 0.30744, "net_margin": 0.11912576, "ebitda_margin": 0.58560426, "fcf_margin": 0.50626395, "roe": 0.40783981, "roa": 0.03458321, "roic": 0.09599957, "roc_greenblatt": null, "asset_turnover": 0.29030843, "cash_conversion": 4.24982772, "accruals_ratio": -0.07941347, "sbc_to_revenue": 0.003102, "debt_to_equity": 10.79299956, "net_debt_to_ebitda": 4.67146392, "debt_to_assets": 0.79806488, "interest_coverage": 1.76348774, "current_ratio": 1.54675835, "quick_ratio": 0.85836031, "net_debt": 2965805000, "revenue_growth_1y": 0.12182548, "revenue_growth_3y_cagr": 0.12308012, "revenue_growth_5y_cagr": 0.08372891, "eps_growth_1y": 0.33813747, "eps_growth_3y_cagr": 0.54272878, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.20715016, "book_value_growth_1y": -4.82660513, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.231082, "revenue_stability_5y": 0.185576, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01030561, "price_return_3m": 0.02107035, "price_return_6m": 0.19465344, "price_return_9m": 0.26485122, "price_return_12m": 0.16763166, "price_return_12m_ex1m": 0.17979012, "distance_from_52w_high": -0.06134142, "distance_from_52w_low": 0.31881766, "relative_strength": 0.06766808, "local_beta": 0.0009, "volatility_252d": 0.227243, "volatility_60d": 0.534272, "max_drawdown_12m": -0.10297028, "revenue_ttm": 1084140000, "gross_profit_ttm": 559546000, "ebit_ttm": 333308000, "ebitda_ttm": 634877000, "net_income_ttm": 129149000, "eps_diluted_ttm": 0.90231327, "operating_cash_flow_ttm": 425714000, "capital_expenditure_ttm": 123147000, "fcf_ttm": 548861000, "dividends_paid_ttm": 266992999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 189005000, "cash_and_equivalents": 14522000, "total_current_assets": 346842000, "total_current_liabilities": 224238000, "net_ppe": null, "total_assets": 3734442000, "total_debt": 2980327000, "total_equity": 316666000, "net_working_capital": 112901000, "book_value_per_share": 2.21242079, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 14674000, "tangible_book_per_share": 0.10252147, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 71, "rank_pb": 92, "rank_ptbv": 99, "rank_ps": 70, "rank_pcf": 40, "rank_ev_ebitda": 44, "rank_ev_ebit": 71, "rank_earnings_yield": 71, "rank_fcf_yield": 50, "rank_dividend_yield": 11, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 7, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 43, "rank_fcf_margin": 15, "rank_piotroski": 41, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 31, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 46, "value_composite": 88, "quality_composite": 6, "momentum_composite": 31, "growth_composite": 18, "yield_composite": 7, "svqf_composite": 86, "vc1_composite": 81, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "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": 27.85, "os": 0.47, "value": 0.12, "quality": 0.94, "momentum": 0.69, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 30.8651, "earnings_yield": 0.0324, "shareholder_yield": 0.067, "roe": 0.4078, "momentum_12_1": 0.1798, "complete_fields": { "id": 5153, "ticker_id": 4152, "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": "2026-06-07T06:54:58.966330+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.85, "market_cap": 3986198350, "market_cap_usd": 3986198350, "enterprise_value": 6952003350, "shares_outstanding": 143131000, "fx_rate_to_usd": null, "pe_ratio": 30.865112, "pb_ratio": 12.58802129, "ptbv_ratio": 271.65042592, "ps_ratio": 3.67682988, "pcf_ratio": 9.36355946, "pfcf_ratio": 7.2626737, "ev_ebitda": 10.95015783, "ev_ebit": 20.85759523, "ev_sales": 6.41245905, "ev_fcf": 12.66623672, "earnings_yield": 0.03239904, "fcf_yield": 0.07895005, "dividend_yield": 0.06697936, "buyback_yield": 0, "shareholder_yield": 0.06697936, "debt_paydown_yield": null, "total_yield": 0.06697936, "gross_margin": 0.51611969, "operating_margin": 0.30744, "net_margin": 0.11912576, "ebitda_margin": 0.58560426, "fcf_margin": 0.50626395, "roe": 0.40783981, "roa": 0.03458321, "roic": 0.09599957, "roc_greenblatt": null, "asset_turnover": 0.29030843, "cash_conversion": 4.24982772, "accruals_ratio": -0.07941347, "sbc_to_revenue": 0.003102, "debt_to_equity": 10.79299956, "net_debt_to_ebitda": 4.67146392, "debt_to_assets": 0.79806488, "interest_coverage": 1.76348774, "current_ratio": 1.54675835, "quick_ratio": 0.85836031, "net_debt": 2965805000, "revenue_growth_1y": 0.12182548, "revenue_growth_3y_cagr": 0.12308012, "revenue_growth_5y_cagr": 0.08372891, "eps_growth_1y": 0.33813747, "eps_growth_3y_cagr": 0.54272878, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.20715016, "book_value_growth_1y": -4.82660513, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.231082, "revenue_stability_5y": 0.185576, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01030561, "price_return_3m": 0.02107035, "price_return_6m": 0.19465344, "price_return_9m": 0.26485122, "price_return_12m": 0.16763166, "price_return_12m_ex1m": 0.17979012, "distance_from_52w_high": -0.06134142, "distance_from_52w_low": 0.31881766, "relative_strength": 0.06766808, "local_beta": 0.0009, "volatility_252d": 0.227243, "volatility_60d": 0.534272, "max_drawdown_12m": -0.10297028, "revenue_ttm": 1084140000, "gross_profit_ttm": 559546000, "ebit_ttm": 333308000, "ebitda_ttm": 634877000, "net_income_ttm": 129149000, "eps_diluted_ttm": 0.90231327, "operating_cash_flow_ttm": 425714000, "capital_expenditure_ttm": 123147000, "fcf_ttm": 548861000, "dividends_paid_ttm": 266992999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 189005000, "cash_and_equivalents": 14522000, "total_current_assets": 346842000, "total_current_liabilities": 224238000, "net_ppe": null, "total_assets": 3734442000, "total_debt": 2980327000, "total_equity": 316666000, "net_working_capital": 112901000, "book_value_per_share": 2.21242079, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 14674000, "tangible_book_per_share": 0.10252147, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 71, "rank_pb": 92, "rank_ptbv": 99, "rank_ps": 70, "rank_pcf": 40, "rank_ev_ebitda": 44, "rank_ev_ebit": 71, "rank_earnings_yield": 71, "rank_fcf_yield": 50, "rank_dividend_yield": 11, "rank_shareholder_yield": 11, "rank_total_yield": 11, "rank_roe": 7, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 43, "rank_fcf_margin": 15, "rank_piotroski": 41, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 31, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 35, "rank_momentum_12m": 48, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 46, "value_composite": 88, "quality_composite": 6, "momentum_composite": 31, "growth_composite": 18, "yield_composite": 7, "svqf_composite": 86, "vc1_composite": 81, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "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": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "income_statement": { "revenue": 998099000, "cost_of_revenue": 613620000, "gross_profit": 384479000, "ebit": 318136000, "ebitda": 602952000, "pretax_income": 116188000, "tax_provision": 4869000, "net_income": 111319000, "net_income_to_common": 111319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8564000, "total_current_assets": 236575000, "total_assets": 2619931000, "short_term_debt": 4819000, "long_term_debt": 2523970000, "total_debt": 2528789000, "total_liabilities": 2732433000, "total_equity": -112502000, "shares_outstanding": 121274000, "goodwill_and_intangibles": 186893000 }, "cash_flow": { "operating_cash_flow": 394262000, "capital_expenditure": 117277000, "free_cash_flow": 511539000, "dividends_paid": 266880999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348084, "ticker_id": 4152, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "318136000", "ebitda": "602952000", "netIncome": "111319000", "grossProfit": "384479000", "depreciation": "None", "totalRevenue": "998099000", "costOfRevenue": "613620000", "interestIncome": "None", "incomeBeforeTax": "116188000", "interestExpense": "187408000", "operatingIncome": "318136000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4869000", "reportedCurrency": "USD", "netInterestIncome": "-187408000", "nonInterestIncome": "None", "operatingExpenses": "66343000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "613620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284816000", "sellingGeneralAndAdministrative": "66343000", "netIncomeFromContinuingOperations": "111319000" }, "balance": { "goodwill": "None", "inventory": "134488000", "commonStock": "-112502000", "currentDebt": "None", "investments": "None", "totalAssets": "2619931000", "longTermDebt": "2523970000", "shortTermDebt": "4819000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "186893000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2732433000", "otherCurrentAssets": "11047000", "totalCurrentAssets": "236575000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2383356000", "currentAccountsPayable": "28119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2550917000", "totalShareholderEquity": "-112502000", "capitalLeaseObligations": "10704000", "otherCurrentLiabilities": "88966000", "totalCurrentLiabilities": "186917000", "otherNonCurrentLiabilities": "10842000", "totalNonCurrentLiabilities": "2545516000", "cashAndShortTermInvestments": "8564000", "commonStockSharesOutstanding": "121274000", "intangibleAssetsExcludingGoodwill": "186893000", "cashAndCashEquivalentsAtCarryingValue": "8564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111319000", "profitLoss": "None", "dividendPayout": "266880999", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-41094000", "operatingCashflow": "394262000", "capitalExpenditures": "117277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-270755000", "cashflowFromInvestment": "-114957000", "stockBasedCompensation": "4342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "266880999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284816000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 998099000, "cost_of_revenue": 613620000, "gross_profit": 384479000, "research_and_development": null, "selling_general_admin": 66343000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 318136000, "depreciation_amortisation": 284816000, "ebitda": 602952000, "interest_expense": 187408000, "interest_income": null, "other_non_operating": null, "pretax_income": 116188000, "tax_provision": 4869000, "effective_tax_rate": null, "net_income": 111319000, "net_income_continuing_ops": 111319000, "net_income_to_common": 111319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8564000, "short_term_investments": null, "net_receivables": 82476000, "inventory": 134488000, "other_current_assets": null, "total_current_assets": 236575000, "net_ppe": null, "goodwill": null, "intangible_assets": 186893000, "goodwill_and_intangibles": 186893000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2383356000, "total_assets": 2619931000, "short_term_debt": 4819000, "accounts_payable": 28119000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186917000, "long_term_debt": 2523970000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2545516000, "total_liabilities": 2732433000, "total_debt": 2528789000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -112502000, "shares_outstanding": 121274000, "operating_cash_flow": 394262000, "stock_based_compensation": 4342000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117277000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114957000, "dividends_paid": 266880999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -270755000, "free_cash_flow": 511539000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "318136000", "ebitda": "602952000", "netIncome": "111319000", "grossProfit": "384479000", "depreciation": "None", "totalRevenue": "998099000", "costOfRevenue": "613620000", "interestIncome": "None", "incomeBeforeTax": "116188000", "interestExpense": "187408000", "operatingIncome": "318136000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4869000", "reportedCurrency": "USD", "netInterestIncome": "-187408000", "nonInterestIncome": "None", "operatingExpenses": "66343000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "613620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "284816000", "sellingGeneralAndAdministrative": "66343000", "netIncomeFromContinuingOperations": "111319000" }, "balance": { "goodwill": "None", "inventory": "134488000", "commonStock": "-112502000", "currentDebt": "None", "investments": "None", "totalAssets": "2619931000", "longTermDebt": "2523970000", "shortTermDebt": "4819000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "186893000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2732433000", "otherCurrentAssets": "11047000", "totalCurrentAssets": "236575000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2383356000", "currentAccountsPayable": "28119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2550917000", "totalShareholderEquity": "-112502000", "capitalLeaseObligations": "10704000", "otherCurrentLiabilities": "88966000", "totalCurrentLiabilities": "186917000", "otherNonCurrentLiabilities": "10842000", "totalNonCurrentLiabilities": "2545516000", "cashAndShortTermInvestments": "8564000", "commonStockSharesOutstanding": "121274000", "intangibleAssetsExcludingGoodwill": "186893000", "cashAndCashEquivalentsAtCarryingValue": "8564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111319000", "profitLoss": "None", "dividendPayout": "266880999", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-41094000", "operatingCashflow": "394262000", "capitalExpenditures": "117277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-270755000", "cashflowFromInvestment": "-114957000", "stockBasedCompensation": "4342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "266880999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "284816000", "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": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "income_statement": { "revenue": 950449000, "cost_of_revenue": 308729000, "gross_profit": 641720000, "ebit": 302731000, "ebitda": 567487000, "pretax_income": 101806000, "tax_provision": 2231000, "net_income": 99575000, "net_income_to_common": 99575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14000, "total_current_assets": 234996000, "total_assets": 2745601000, "short_term_debt": 4387000, "long_term_debt": 2502557000, "total_debt": 2506944000, "total_liabilities": 2717843000, "total_equity": 27758000, "shares_outstanding": 114501000, "goodwill_and_intangibles": 216273000 }, "cash_flow": { "operating_cash_flow": 341334000, "capital_expenditure": 204852000, "free_cash_flow": 546186000, "dividends_paid": 265230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348089, "ticker_id": 4152, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "302731000", "ebitda": "567487000", "netIncome": "99575000", "grossProfit": "641720000", "depreciation": "None", "totalRevenue": "950449000", "costOfRevenue": "308729000", "interestIncome": "None", "incomeBeforeTax": "101806000", "interestExpense": "193471000", "operatingIncome": "294449000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2231000", "reportedCurrency": "USD", "netInterestIncome": "-193471000", "nonInterestIncome": "None", "operatingExpenses": "347271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264756000", "sellingGeneralAndAdministrative": "72666000", "netIncomeFromContinuingOperations": "99575000" }, "balance": { "goodwill": "None", "inventory": "133901000", "commonStock": "-141051000", "currentDebt": "None", "investments": "None", "totalAssets": "2745601000", "longTermDebt": "2502557000", "shortTermDebt": "4387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "216273000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2717843000", "otherCurrentAssets": "11967000", "totalCurrentAssets": "234996000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89114000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2510605000", "currentAccountsPayable": "27245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2519749000", "totalShareholderEquity": "27758000", "capitalLeaseObligations": "11678000", "otherCurrentLiabilities": "159046000", "totalCurrentLiabilities": "190678000", "otherNonCurrentLiabilities": "12930000", "totalNonCurrentLiabilities": "2527165000", "cashAndShortTermInvestments": "14000", "commonStockSharesOutstanding": "114501000", "intangibleAssetsExcludingGoodwill": "216273000", "cashAndCashEquivalentsAtCarryingValue": "14000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99575000", "profitLoss": "None", "dividendPayout": "265230000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-101855000", "operatingCashflow": "341334000", "capitalExpenditures": "204852000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139317000", "cashflowFromInvestment": "-202014000", "stockBasedCompensation": "16552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "265230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264756000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 950449000, "cost_of_revenue": 308729000, "gross_profit": 641720000, "research_and_development": null, "selling_general_admin": 72666000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 302731000, "depreciation_amortisation": 264756000, "ebitda": 567487000, "interest_expense": 193471000, "interest_income": null, "other_non_operating": null, "pretax_income": 101806000, "tax_provision": 2231000, "effective_tax_rate": null, "net_income": 99575000, "net_income_continuing_ops": 99575000, "net_income_to_common": 99575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14000, "short_term_investments": null, "net_receivables": 89114000, "inventory": 133901000, "other_current_assets": null, "total_current_assets": 234996000, "net_ppe": null, "goodwill": null, "intangible_assets": 216273000, "goodwill_and_intangibles": 216273000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2510605000, "total_assets": 2745601000, "short_term_debt": 4387000, "accounts_payable": 27245000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 190678000, "long_term_debt": 2502557000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2527165000, "total_liabilities": 2717843000, "total_debt": 2506944000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 27758000, "shares_outstanding": 114501000, "operating_cash_flow": 341334000, "stock_based_compensation": 16552000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 204852000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -202014000, "dividends_paid": 265230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139317000, "free_cash_flow": 546186000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "302731000", "ebitda": "567487000", "netIncome": "99575000", "grossProfit": "641720000", "depreciation": "None", "totalRevenue": "950449000", "costOfRevenue": "308729000", "interestIncome": "None", "incomeBeforeTax": "101806000", "interestExpense": "193471000", "operatingIncome": "294449000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2231000", "reportedCurrency": "USD", "netInterestIncome": "-193471000", "nonInterestIncome": "None", "operatingExpenses": "347271000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "308729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264756000", "sellingGeneralAndAdministrative": "72666000", "netIncomeFromContinuingOperations": "99575000" }, "balance": { "goodwill": "None", "inventory": "133901000", "commonStock": "-141051000", "currentDebt": "None", "investments": "None", "totalAssets": "2745601000", "longTermDebt": "2502557000", "shortTermDebt": "4387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "216273000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2717843000", "otherCurrentAssets": "11967000", "totalCurrentAssets": "234996000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89114000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2510605000", "currentAccountsPayable": "27245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2519749000", "totalShareholderEquity": "27758000", "capitalLeaseObligations": "11678000", "otherCurrentLiabilities": "159046000", "totalCurrentLiabilities": "190678000", "otherNonCurrentLiabilities": "12930000", "totalNonCurrentLiabilities": "2527165000", "cashAndShortTermInvestments": "14000", "commonStockSharesOutstanding": "114501000", "intangibleAssetsExcludingGoodwill": "216273000", "cashAndCashEquivalentsAtCarryingValue": "14000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99575000", "profitLoss": "None", "dividendPayout": "265230000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-101855000", "operatingCashflow": "341334000", "capitalExpenditures": "204852000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139317000", "cashflowFromInvestment": "-202014000", "stockBasedCompensation": "16552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "265230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264756000", "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": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "income_statement": { "revenue": 846178000, "cost_of_revenue": 280977000, "gross_profit": 565201000, "ebit": 243501000, "ebitda": 489597000, "pretax_income": 69633000, "tax_provision": 1365000, "net_income": 68268000, "net_income_to_common": 68268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11000, "total_current_assets": 226447000, "total_assets": 2736760000, "short_term_debt": 4525000, "long_term_debt": 2336088000, "total_debt": 2340613000, "total_liabilities": 2553711000, "total_equity": 183049000, "shares_outstanding": 100675000, "goodwill_and_intangibles": 245652000 }, "cash_flow": { "operating_cash_flow": 271885000, "capital_expenditure": 238522000, "free_cash_flow": 510407000, "dividends_paid": 257799000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348094, "ticker_id": 4152, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "243501000", "ebitda": "489597000", "netIncome": "68268000", "grossProfit": "565201000", "depreciation": "None", "totalRevenue": "846178000", "costOfRevenue": "280977000", "interestIncome": "None", "incomeBeforeTax": "69633000", "interestExpense": "169924000", "operatingIncome": "231981000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1365000", "reportedCurrency": "USD", "netInterestIncome": "-163083000", "nonInterestIncome": "None", "operatingExpenses": "333220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280977000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246096000", "sellingGeneralAndAdministrative": "71572000", "netIncomeFromContinuingOperations": "63793000" }, "balance": { "goodwill": "None", "inventory": "114728000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2736760000", "longTermDebt": "2336088000", "shortTermDebt": "4525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "245652000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2553711000", "otherCurrentAssets": "16287000", "totalCurrentAssets": "226447000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5670000", "currentNetReceivables": "95421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2510313000", "currentAccountsPayable": "39781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2350819000", "totalShareholderEquity": "183049000", "capitalLeaseObligations": "14731000", "otherCurrentLiabilities": "85132000", "totalCurrentLiabilities": "187502000", "otherNonCurrentLiabilities": "10924000", "totalNonCurrentLiabilities": "2366209000", "cashAndShortTermInvestments": "11000", "commonStockSharesOutstanding": "100675000", "intangibleAssetsExcludingGoodwill": "245652000", "cashAndCashEquivalentsAtCarryingValue": "11000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68268000", "profitLoss": "None", "dividendPayout": "257799000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-76796000", "operatingCashflow": "271885000", "capitalExpenditures": "238522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39256000", "cashflowFromInvestment": "-232653000", "stockBasedCompensation": "22169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "257799000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246096000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 846178000, "cost_of_revenue": 280977000, "gross_profit": 565201000, "research_and_development": null, "selling_general_admin": 71572000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 243501000, "depreciation_amortisation": 246096000, "ebitda": 489597000, "interest_expense": 169924000, "interest_income": null, "other_non_operating": null, "pretax_income": 69633000, "tax_provision": 1365000, "effective_tax_rate": null, "net_income": 68268000, "net_income_continuing_ops": 63793000, "net_income_to_common": 68268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11000, "short_term_investments": 5670000, "net_receivables": 95421000, "inventory": 114728000, "other_current_assets": null, "total_current_assets": 226447000, "net_ppe": null, "goodwill": null, "intangible_assets": 245652000, "goodwill_and_intangibles": 245652000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2510313000, "total_assets": 2736760000, "short_term_debt": 4525000, "accounts_payable": 39781000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187502000, "long_term_debt": 2336088000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2366209000, "total_liabilities": 2553711000, "total_debt": 2340613000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 183049000, "shares_outstanding": 100675000, "operating_cash_flow": 271885000, "stock_based_compensation": 22169000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 238522000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -232653000, "dividends_paid": 257799000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39256000, "free_cash_flow": 510407000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "243501000", "ebitda": "489597000", "netIncome": "68268000", "grossProfit": "565201000", "depreciation": "None", "totalRevenue": "846178000", "costOfRevenue": "280977000", "interestIncome": "None", "incomeBeforeTax": "69633000", "interestExpense": "169924000", "operatingIncome": "231981000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1365000", "reportedCurrency": "USD", "netInterestIncome": "-163083000", "nonInterestIncome": "None", "operatingExpenses": "333220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280977000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246096000", "sellingGeneralAndAdministrative": "71572000", "netIncomeFromContinuingOperations": "63793000" }, "balance": { "goodwill": "None", "inventory": "114728000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2736760000", "longTermDebt": "2336088000", "shortTermDebt": "4525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "245652000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2553711000", "otherCurrentAssets": "16287000", "totalCurrentAssets": "226447000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5670000", "currentNetReceivables": "95421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2510313000", "currentAccountsPayable": "39781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2350819000", "totalShareholderEquity": "183049000", "capitalLeaseObligations": "14731000", "otherCurrentLiabilities": "85132000", "totalCurrentLiabilities": "187502000", "otherNonCurrentLiabilities": "10924000", "totalNonCurrentLiabilities": "2366209000", "cashAndShortTermInvestments": "11000", "commonStockSharesOutstanding": "100675000", "intangibleAssetsExcludingGoodwill": "245652000", "cashAndCashEquivalentsAtCarryingValue": "11000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68268000", "profitLoss": "None", "dividendPayout": "257799000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-76796000", "operatingCashflow": "271885000", "capitalExpenditures": "238522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39256000", "cashflowFromInvestment": "-232653000", "stockBasedCompensation": "22169000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "257799000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246096000", "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": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "income_statement": { "revenue": 704598000, "cost_of_revenue": 230693000, "gross_profit": 473905000, "ebit": 172307000, "ebitda": 408984000, "pretax_income": 31334000, "tax_provision": 1016000, "net_income": 30318000, "net_income_to_common": 30318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35000, "total_current_assets": 186447000, "total_assets": 2665724000, "short_term_debt": 4115000, "long_term_debt": 2106649000, "total_debt": 2110764000, "total_liabilities": 2304714000, "total_equity": 361010000, "shares_outstanding": 97780000, "goodwill_and_intangibles": 275032000 }, "cash_flow": { "operating_cash_flow": 260590000, "capital_expenditure": 134224000, "free_cash_flow": 394814000, "dividends_paid": 256196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348099, "ticker_id": 4152, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "172307000", "ebitda": "408984000", "netIncome": "30318000", "grossProfit": "473905000", "depreciation": "None", "totalRevenue": "704598000", "costOfRevenue": "230693000", "interestIncome": "None", "incomeBeforeTax": "31334000", "interestExpense": "138050000", "operatingIncome": "169293000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1016000", "reportedCurrency": "USD", "netInterestIncome": "-138050000", "nonInterestIncome": "None", "operatingExpenses": "304612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "91000", "costofGoodsAndServicesSold": "230693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236677000", "sellingGeneralAndAdministrative": "61278000", "netIncomeFromContinuingOperations": "30318000" }, "balance": { "goodwill": "None", "inventory": "93754000", "commonStock": "-125111000", "currentDebt": "None", "investments": "None", "totalAssets": "2665724000", "longTermDebt": "2106649000", "shortTermDebt": "4115000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "275032000", "reportedCurrency": "USD", "retainedEarnings": "-18432000", "totalLiabilities": "2304714000", "otherCurrentAssets": "8784000", "totalCurrentAssets": "186447000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83874000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2479277000", "currentAccountsPayable": "35303000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2191119000", "shortLongTermDebtTotal": "2126910000", "totalShareholderEquity": "361010000", "capitalLeaseObligations": "16146000", "otherCurrentLiabilities": "71901000", "totalCurrentLiabilities": "173664000", "otherNonCurrentLiabilities": "8255000", "totalNonCurrentLiabilities": "2131050000", "cashAndShortTermInvestments": "35000", "commonStockSharesOutstanding": "97780000", "intangibleAssetsExcludingGoodwill": "275032000", "cashAndCashEquivalentsAtCarryingValue": "35000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30318000", "profitLoss": "None", "dividendPayout": "256196000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-31594000", "operatingCashflow": "260590000", "capitalExpenditures": "134224000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130610000", "cashflowFromInvestment": "-129945000", "stockBasedCompensation": "15894000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "256196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "209079000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236677000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 704598000, "cost_of_revenue": 230693000, "gross_profit": 473905000, "research_and_development": null, "selling_general_admin": 61278000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 172307000, "depreciation_amortisation": 236677000, "ebitda": 408984000, "interest_expense": 138050000, "interest_income": null, "other_non_operating": null, "pretax_income": 31334000, "tax_provision": 1016000, "effective_tax_rate": null, "net_income": 30318000, "net_income_continuing_ops": 30318000, "net_income_to_common": 30318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35000, "short_term_investments": null, "net_receivables": 83874000, "inventory": 93754000, "other_current_assets": null, "total_current_assets": 186447000, "net_ppe": null, "goodwill": null, "intangible_assets": 275032000, "goodwill_and_intangibles": 275032000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2479277000, "total_assets": 2665724000, "short_term_debt": 4115000, "accounts_payable": 35303000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173664000, "long_term_debt": 2106649000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2131050000, "total_liabilities": 2304714000, "total_debt": 2110764000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18432000, "total_equity": 361010000, "shares_outstanding": 97780000, "operating_cash_flow": 260590000, "stock_based_compensation": 15894000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134224000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129945000, "dividends_paid": 256196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130610000, "free_cash_flow": 394814000, "net_change_in_cash": 209079000 }, "raw_data": { "income": { "ebit": "172307000", "ebitda": "408984000", "netIncome": "30318000", "grossProfit": "473905000", "depreciation": "None", "totalRevenue": "704598000", "costOfRevenue": "230693000", "interestIncome": "None", "incomeBeforeTax": "31334000", "interestExpense": "138050000", "operatingIncome": "169293000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1016000", "reportedCurrency": "USD", "netInterestIncome": "-138050000", "nonInterestIncome": "None", "operatingExpenses": "304612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "91000", "costofGoodsAndServicesSold": "230693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236677000", "sellingGeneralAndAdministrative": "61278000", "netIncomeFromContinuingOperations": "30318000" }, "balance": { "goodwill": "None", "inventory": "93754000", "commonStock": "-125111000", "currentDebt": "None", "investments": "None", "totalAssets": "2665724000", "longTermDebt": "2106649000", "shortTermDebt": "4115000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "275032000", "reportedCurrency": "USD", "retainedEarnings": "-18432000", "totalLiabilities": "2304714000", "otherCurrentAssets": "8784000", "totalCurrentAssets": "186447000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83874000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2479277000", "currentAccountsPayable": "35303000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2191119000", "shortLongTermDebtTotal": "2126910000", "totalShareholderEquity": "361010000", "capitalLeaseObligations": "16146000", "otherCurrentLiabilities": "71901000", "totalCurrentLiabilities": "173664000", "otherNonCurrentLiabilities": "8255000", "totalNonCurrentLiabilities": "2131050000", "cashAndShortTermInvestments": "35000", "commonStockSharesOutstanding": "97780000", "intangibleAssetsExcludingGoodwill": "275032000", "cashAndCashEquivalentsAtCarryingValue": "35000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30318000", "profitLoss": "None", "dividendPayout": "256196000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-31594000", "operatingCashflow": "260590000", "capitalExpenditures": "134224000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130610000", "cashflowFromInvestment": "-129945000", "stockBasedCompensation": "15894000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "256196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "209079000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236677000", "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": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "income_statement": { "revenue": 632645000, "cost_of_revenue": 190800000, "gross_profit": 441845000, "ebit": 143405000, "ebitda": 382174000, "pretax_income": 11153000, "tax_provision": 874000, "net_income": 10279000, "net_income_to_common": 10279000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -18551000, "total_current_assets": 204987000, "total_assets": 2767979000, "short_term_debt": 3744000, "long_term_debt": 1973234000, "total_debt": 1976978000, "total_liabilities": 2189562000, "total_equity": 578417000, "shares_outstanding": 97068000, "goodwill_and_intangibles": 304411000 }, "cash_flow": { "operating_cash_flow": 265425000, "capital_expenditure": 45213000, "free_cash_flow": 310638000, "dividends_paid": 255079000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348104, "ticker_id": 4152, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143405000", "ebitda": "382174000", "netIncome": "10279000", "grossProfit": "441845000", "depreciation": "None", "totalRevenue": "632645000", "costOfRevenue": "190800000", "interestIncome": "None", "incomeBeforeTax": "11153000", "interestExpense": "129826000", "operatingIncome": "140872000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "874000", "reportedCurrency": "USD", "netInterestIncome": "-129826000", "nonInterestIncome": "None", "operatingExpenses": "300973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "107000", "costofGoodsAndServicesSold": "190800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238769000", "sellingGeneralAndAdministrative": "56082000", "netIncomeFromContinuingOperations": "10279000" }, "balance": { "goodwill": "None", "inventory": "85816000", "commonStock": "87129000", "currentDebt": "None", "investments": "None", "totalAssets": "2767979000", "longTermDebt": "1973234000", "shortTermDebt": "3744000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "304411000", "reportedCurrency": "USD", "retainedEarnings": "-578417000", "totalLiabilities": "2189562000", "otherCurrentAssets": "50916000", "totalCurrentAssets": "204987000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68255000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2562992000", "currentAccountsPayable": "22538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2242509000", "shortLongTermDebtTotal": "1996434000", "totalShareholderEquity": "578417000", "capitalLeaseObligations": "18551000", "otherCurrentLiabilities": "161363000", "totalCurrentLiabilities": "187645000", "otherNonCurrentLiabilities": "28683000", "totalNonCurrentLiabilities": "2001917000", "cashAndShortTermInvestments": "-18551000", "commonStockSharesOutstanding": "97068000", "intangibleAssetsExcludingGoodwill": "304411000", "cashAndCashEquivalentsAtCarryingValue": "-18551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10279000", "profitLoss": "None", "dividendPayout": "255079000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-12592000", "operatingCashflow": "265425000", "capitalExpenditures": "45213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-226239000", "cashflowFromInvestment": "-39188000", "stockBasedCompensation": "15523000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "255079000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "207704000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 632645000, "cost_of_revenue": 190800000, "gross_profit": 441845000, "research_and_development": null, "selling_general_admin": 56082000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143405000, "depreciation_amortisation": 238769000, "ebitda": 382174000, "interest_expense": 129826000, "interest_income": null, "other_non_operating": null, "pretax_income": 11153000, "tax_provision": 874000, "effective_tax_rate": null, "net_income": 10279000, "net_income_continuing_ops": 10279000, "net_income_to_common": 10279000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -18551000, "short_term_investments": null, "net_receivables": 68255000, "inventory": 85816000, "other_current_assets": null, "total_current_assets": 204987000, "net_ppe": null, "goodwill": null, "intangible_assets": 304411000, "goodwill_and_intangibles": 304411000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2562992000, "total_assets": 2767979000, "short_term_debt": 3744000, "accounts_payable": 22538000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187645000, "long_term_debt": 1973234000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2001917000, "total_liabilities": 2189562000, "total_debt": 1976978000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -578417000, "total_equity": 578417000, "shares_outstanding": 97068000, "operating_cash_flow": 265425000, "stock_based_compensation": 15523000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45213000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39188000, "dividends_paid": 255079000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -226239000, "free_cash_flow": 310638000, "net_change_in_cash": 207704000 }, "raw_data": { "income": { "ebit": "143405000", "ebitda": "382174000", "netIncome": "10279000", "grossProfit": "441845000", "depreciation": "None", "totalRevenue": "632645000", "costOfRevenue": "190800000", "interestIncome": "None", "incomeBeforeTax": "11153000", "interestExpense": "129826000", "operatingIncome": "140872000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "874000", "reportedCurrency": "USD", "netInterestIncome": "-129826000", "nonInterestIncome": "None", "operatingExpenses": "300973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "107000", "costofGoodsAndServicesSold": "190800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238769000", "sellingGeneralAndAdministrative": "56082000", "netIncomeFromContinuingOperations": "10279000" }, "balance": { "goodwill": "None", "inventory": "85816000", "commonStock": "87129000", "currentDebt": "None", "investments": "None", "totalAssets": "2767979000", "longTermDebt": "1973234000", "shortTermDebt": "3744000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "304411000", "reportedCurrency": "USD", "retainedEarnings": "-578417000", "totalLiabilities": "2189562000", "otherCurrentAssets": "50916000", "totalCurrentAssets": "204987000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68255000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2562992000", "currentAccountsPayable": "22538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2242509000", "shortLongTermDebtTotal": "1996434000", "totalShareholderEquity": "578417000", "capitalLeaseObligations": "18551000", "otherCurrentLiabilities": "161363000", "totalCurrentLiabilities": "187645000", "otherNonCurrentLiabilities": "28683000", "totalNonCurrentLiabilities": "2001917000", "cashAndShortTermInvestments": "-18551000", "commonStockSharesOutstanding": "97068000", "intangibleAssetsExcludingGoodwill": "304411000", "cashAndCashEquivalentsAtCarryingValue": "-18551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10279000", "profitLoss": "None", "dividendPayout": "255079000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-12592000", "operatingCashflow": "265425000", "capitalExpenditures": "45213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-226239000", "cashflowFromInvestment": "-39188000", "stockBasedCompensation": "15523000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "255079000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "207704000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238769000", "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": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "income_statement": { "revenue": 667683000, "cost_of_revenue": 202494000, "gross_profit": 465189000, "ebit": 162795000, "ebitda": 401763000, "pretax_income": -593399000, "tax_provision": 1333000, "net_income": -594732000, "net_income_to_common": -594732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2000, "total_current_assets": 199555000, "total_assets": 2948700000, "short_term_debt": 3644000, "long_term_debt": 1927005000, "total_debt": 1930649000, "total_liabilities": 2133736000, "total_equity": 814964000, "shares_outstanding": 96816000, "goodwill_and_intangibles": 333791000 }, "cash_flow": { "operating_cash_flow": 293198000, "capital_expenditure": 109070000, "free_cash_flow": 402268000, "dividends_paid": 253423000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348109, "ticker_id": 4152, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "162795000", "ebitda": "401763000", "netIncome": "-594732000", "grossProfit": "465189000", "depreciation": "None", "totalRevenue": "667683000", "costOfRevenue": "202494000", "interestIncome": "None", "incomeBeforeTax": "-593399000", "interestExpense": "128633000", "operatingIncome": "-464852000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1333000", "reportedCurrency": "USD", "netInterestIncome": "-128633000", "nonInterestIncome": "None", "operatingExpenses": "930041000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "86000", "costofGoodsAndServicesSold": "202494000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238968000", "sellingGeneralAndAdministrative": "59981000", "netIncomeFromContinuingOperations": "-594732000" }, "balance": { "goodwill": "0", "inventory": "84632000", "commonStock": "323676000", "currentDebt": "None", "investments": "None", "totalAssets": "2948700000", "longTermDebt": "1927005000", "shortTermDebt": "3644000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "333791000", "reportedCurrency": "USD", "retainedEarnings": "-814964000", "totalLiabilities": "2133736000", "otherCurrentAssets": "48151000", "totalCurrentAssets": "199555000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66769999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2749145000", "currentAccountsPayable": "13531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2403399000", "shortLongTermDebtTotal": "1952883000", "totalShareholderEquity": "814964000", "capitalLeaseObligations": "21220000", "otherCurrentLiabilities": "153097000", "totalCurrentLiabilities": "170272000", "otherNonCurrentLiabilities": "36459000", "totalNonCurrentLiabilities": "1963464000", "cashAndShortTermInvestments": "2000", "commonStockSharesOutstanding": "96816000", "intangibleAssetsExcludingGoodwill": "333791000", "cashAndCashEquivalentsAtCarryingValue": "2000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-594732000", "profitLoss": "None", "dividendPayout": "253423000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11682000", "operatingCashflow": "293198000", "capitalExpenditures": "109070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188107000", "cashflowFromInvestment": "-105099000", "stockBasedCompensation": "8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "253423000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "203325000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238968000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 667683000, "cost_of_revenue": 202494000, "gross_profit": 465189000, "research_and_development": null, "selling_general_admin": 59981000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 162795000, "depreciation_amortisation": 238968000, "ebitda": 401763000, "interest_expense": 128633000, "interest_income": null, "other_non_operating": null, "pretax_income": -593399000, "tax_provision": 1333000, "effective_tax_rate": null, "net_income": -594732000, "net_income_continuing_ops": -594732000, "net_income_to_common": -594732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2000, "short_term_investments": null, "net_receivables": 66769999, "inventory": 84632000, "other_current_assets": null, "total_current_assets": 199555000, "net_ppe": null, "goodwill": 0, "intangible_assets": 333791000, "goodwill_and_intangibles": 333791000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2749145000, "total_assets": 2948700000, "short_term_debt": 3644000, "accounts_payable": 13531000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 170272000, "long_term_debt": 1927005000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1963464000, "total_liabilities": 2133736000, "total_debt": 1930649000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -814964000, "total_equity": 814964000, "shares_outstanding": 96816000, "operating_cash_flow": 293198000, "stock_based_compensation": 8400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109070000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105099000, "dividends_paid": 253423000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -188107000, "free_cash_flow": 402268000, "net_change_in_cash": 203325000 }, "raw_data": { "income": { "ebit": "162795000", "ebitda": "401763000", "netIncome": "-594732000", "grossProfit": "465189000", "depreciation": "None", "totalRevenue": "667683000", "costOfRevenue": "202494000", "interestIncome": "None", "incomeBeforeTax": "-593399000", "interestExpense": "128633000", "operatingIncome": "-464852000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1333000", "reportedCurrency": "USD", "netInterestIncome": "-128633000", "nonInterestIncome": "None", "operatingExpenses": "930041000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "86000", "costofGoodsAndServicesSold": "202494000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238968000", "sellingGeneralAndAdministrative": "59981000", "netIncomeFromContinuingOperations": "-594732000" }, "balance": { "goodwill": "0", "inventory": "84632000", "commonStock": "323676000", "currentDebt": "None", "investments": "None", "totalAssets": "2948700000", "longTermDebt": "1927005000", "shortTermDebt": "3644000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "333791000", "reportedCurrency": "USD", "retainedEarnings": "-814964000", "totalLiabilities": "2133736000", "otherCurrentAssets": "48151000", "totalCurrentAssets": "199555000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66769999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2749145000", "currentAccountsPayable": "13531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2403399000", "shortLongTermDebtTotal": "1952883000", "totalShareholderEquity": "814964000", "capitalLeaseObligations": "21220000", "otherCurrentLiabilities": "153097000", "totalCurrentLiabilities": "170272000", "otherNonCurrentLiabilities": "36459000", "totalNonCurrentLiabilities": "1963464000", "cashAndShortTermInvestments": "2000", "commonStockSharesOutstanding": "96816000", "intangibleAssetsExcludingGoodwill": "333791000", "cashAndCashEquivalentsAtCarryingValue": "2000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-594732000", "profitLoss": "None", "dividendPayout": "253423000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11682000", "operatingCashflow": "293198000", "capitalExpenditures": "109070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-188107000", "cashflowFromInvestment": "-105099000", "stockBasedCompensation": "8400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "253423000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "203325000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238968000", "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": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "income_statement": { "revenue": 698365000, "cost_of_revenue": 458750000, "gross_profit": 239615000, "ebit": 168464000, "ebitda": 399911000, "pretax_income": 41318000, "tax_provision": 2186000, "net_income": 39132000, "net_income_to_common": 39132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10000, "total_current_assets": 230923000, "total_assets": 3730407000, "short_term_debt": 3225000, "long_term_debt": 1852360000, "total_debt": 1855585000, "total_liabilities": 2072500000, "total_equity": 1657907000, "shares_outstanding": 96592000, "goodwill_and_intangibles": 982582000 }, "cash_flow": { "operating_cash_flow": 300580000, "capital_expenditure": 171149000, "free_cash_flow": 471729000, "dividends_paid": 242926000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348114, "ticker_id": 4152, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "168464000", "ebitda": "399911000", "netIncome": "39132000", "grossProfit": "239615000", "depreciation": "None", "totalRevenue": "698365000", "costOfRevenue": "458750000", "interestIncome": "127146000", "incomeBeforeTax": "41318000", "interestExpense": "127146000", "operatingIncome": "168384000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2186000", "reportedCurrency": "USD", "netInterestIncome": "-127146000", "nonInterestIncome": "None", "operatingExpenses": "71231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "80000", "costofGoodsAndServicesSold": "458750000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "231447000", "sellingGeneralAndAdministrative": "66728000", "netIncomeFromContinuingOperations": "39132000" }, "balance": { "goodwill": "619411000", "inventory": "91923000", "commonStock": "1166619000", "currentDebt": "None", "investments": "None", "totalAssets": "3730407000", "longTermDebt": "1852360000", "shortTermDebt": "3225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "363171000", "reportedCurrency": "USD", "retainedEarnings": "-1657907000", "totalLiabilities": "2072500000", "otherCurrentAssets": "2196000", "totalCurrentAssets": "230923000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3499484000", "currentAccountsPayable": "21703000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2482943000", "shortLongTermDebtTotal": "1874478000", "totalShareholderEquity": "1657907000", "capitalLeaseObligations": "17343000", "otherCurrentLiabilities": "116158000", "totalCurrentLiabilities": "189375000", "otherNonCurrentLiabilities": "30765000", "totalNonCurrentLiabilities": "1883125000", "cashAndShortTermInvestments": "10000", "commonStockSharesOutstanding": "96592000", "intangibleAssetsExcludingGoodwill": "363171000", "cashAndCashEquivalentsAtCarryingValue": "10000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39132000", "profitLoss": "None", "dividendPayout": "242926000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-25137000", "operatingCashflow": "300580000", "capitalExpenditures": "171149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156179000", "cashflowFromInvestment": "-144490000", "stockBasedCompensation": "10814000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "242926000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "231855000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "231447000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 698365000, "cost_of_revenue": 458750000, "gross_profit": 239615000, "research_and_development": null, "selling_general_admin": 66728000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 168464000, "depreciation_amortisation": 231447000, "ebitda": 399911000, "interest_expense": 127146000, "interest_income": null, "other_non_operating": null, "pretax_income": 41318000, "tax_provision": 2186000, "effective_tax_rate": null, "net_income": 39132000, "net_income_continuing_ops": 39132000, "net_income_to_common": 39132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10000, "short_term_investments": null, "net_receivables": 136794000, "inventory": 91923000, "other_current_assets": null, "total_current_assets": 230923000, "net_ppe": null, "goodwill": 619411000, "intangible_assets": 363171000, "goodwill_and_intangibles": 982582000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3499484000, "total_assets": 3730407000, "short_term_debt": 3225000, "accounts_payable": 21703000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 189375000, "long_term_debt": 1852360000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1883125000, "total_liabilities": 2072500000, "total_debt": 1855585000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1657907000, "total_equity": 1657907000, "shares_outstanding": 96592000, "operating_cash_flow": 300580000, "stock_based_compensation": 10814000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 171149000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144490000, "dividends_paid": 242926000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -156179000, "free_cash_flow": 471729000, "net_change_in_cash": 231855000 }, "raw_data": { "income": { "ebit": "168464000", "ebitda": "399911000", "netIncome": "39132000", "grossProfit": "239615000", "depreciation": "None", "totalRevenue": "698365000", "costOfRevenue": "458750000", "interestIncome": "127146000", "incomeBeforeTax": "41318000", "interestExpense": "127146000", "operatingIncome": "168384000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2186000", "reportedCurrency": "USD", "netInterestIncome": "-127146000", "nonInterestIncome": "None", "operatingExpenses": "71231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "80000", "costofGoodsAndServicesSold": "458750000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "231447000", "sellingGeneralAndAdministrative": "66728000", "netIncomeFromContinuingOperations": "39132000" }, "balance": { "goodwill": "619411000", "inventory": "91923000", "commonStock": "1166619000", "currentDebt": "None", "investments": "None", "totalAssets": "3730407000", "longTermDebt": "1852360000", "shortTermDebt": "3225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "363171000", "reportedCurrency": "USD", "retainedEarnings": "-1657907000", "totalLiabilities": "2072500000", "otherCurrentAssets": "2196000", "totalCurrentAssets": "230923000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3499484000", "currentAccountsPayable": "21703000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2482943000", "shortLongTermDebtTotal": "1874478000", "totalShareholderEquity": "1657907000", "capitalLeaseObligations": "17343000", "otherCurrentLiabilities": "116158000", "totalCurrentLiabilities": "189375000", "otherNonCurrentLiabilities": "30765000", "totalNonCurrentLiabilities": "1883125000", "cashAndShortTermInvestments": "10000", "commonStockSharesOutstanding": "96592000", "intangibleAssetsExcludingGoodwill": "363171000", "cashAndCashEquivalentsAtCarryingValue": "10000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39132000", "profitLoss": "None", "dividendPayout": "242926000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-25137000", "operatingCashflow": "300580000", "capitalExpenditures": "171149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156179000", "cashflowFromInvestment": "-144490000", "stockBasedCompensation": "10814000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "242926000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "231855000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "231447000", "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": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "income_statement": { "revenue": 584352000, "cost_of_revenue": 428416000, "gross_profit": 155936000, "ebit": 66052000, "ebitda": 279744000, "pretax_income": -13025000, "tax_provision": -2474000, "net_income": -10551000, "net_income_to_common": -10551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99000, "total_current_assets": 217740000, "total_assets": 3774649000, "short_term_debt": null, "long_term_debt": 1759058000, "total_debt": 1759058000, "total_liabilities": 1918484000, "total_equity": -821536000, "shares_outstanding": 109258140, "goodwill_and_intangibles": 1011961000 }, "cash_flow": { "operating_cash_flow": 226340000, "capital_expenditure": 266566000, "free_cash_flow": 492906000, "dividends_paid": 166566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348119, "ticker_id": 4152, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66052000", "ebitda": "279744000", "netIncome": "-10551000", "grossProfit": "155936000", "depreciation": "None", "totalRevenue": "584352000", "costOfRevenue": "428416000", "interestIncome": "78377000", "incomeBeforeTax": "-13025000", "interestExpense": "78377000", "operatingIncome": "65311000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2474000", "reportedCurrency": "USD", "netInterestIncome": "-78377000", "nonInterestIncome": "None", "operatingExpenses": "68995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "41000", "costofGoodsAndServicesSold": "428416000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "213692000", "sellingGeneralAndAdministrative": "304317000", "netIncomeFromContinuingOperations": "-10551000" }, "balance": { "goodwill": "619411000", "inventory": "89007000", "commonStock": "1364877000", "currentDebt": "None", "investments": "None", "totalAssets": "3774649000", "longTermDebt": "1759058000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "392550000", "reportedCurrency": "USD", "retainedEarnings": "-2663722000", "totalLiabilities": "1918484000", "otherCurrentAssets": "1592000", "totalCurrentAssets": "217740000", "currentLongTermDebt": "None", "longTermInvestments": "6924000", "shortTermInvestments": "None", "currentNetReceivables": "127042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3556909000", "currentAccountsPayable": "24199000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2521488000", "shortLongTermDebtTotal": "1759058000", "totalShareholderEquity": "-821536000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94028000", "totalCurrentLiabilities": "149599000", "otherNonCurrentLiabilities": "9827000", "totalNonCurrentLiabilities": "1768885000", "cashAndShortTermInvestments": "99000", "commonStockSharesOutstanding": "109258140", "intangibleAssetsExcludingGoodwill": "392550000", "cashAndCashEquivalentsAtCarryingValue": "99000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10551000", "profitLoss": "None", "dividendPayout": "166566000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6736000", "operatingCashflow": "226340000", "capitalExpenditures": "266566000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "549409000", "cashflowFromInvestment": "-779663000", "stockBasedCompensation": "11740000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "131143000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "479100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213692000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 584352000, "cost_of_revenue": 428416000, "gross_profit": 155936000, "research_and_development": 0, "selling_general_admin": 304317000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66052000, "depreciation_amortisation": 213692000, "ebitda": 279744000, "interest_expense": 78377000, "interest_income": null, "other_non_operating": null, "pretax_income": -13025000, "tax_provision": -2474000, "effective_tax_rate": null, "net_income": -10551000, "net_income_continuing_ops": -10551000, "net_income_to_common": -10551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99000, "short_term_investments": null, "net_receivables": 127042000, "inventory": 89007000, "other_current_assets": null, "total_current_assets": 217740000, "net_ppe": null, "goodwill": 619411000, "intangible_assets": 392550000, "goodwill_and_intangibles": 1011961000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3556909000, "total_assets": 3774649000, "short_term_debt": null, "accounts_payable": 24199000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 149599000, "long_term_debt": 1759058000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1768885000, "total_liabilities": 1918484000, "total_debt": 1759058000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2663722000, "total_equity": -821536000, "shares_outstanding": 109258140, "operating_cash_flow": 226340000, "stock_based_compensation": 11740000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 266566000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -779663000, "dividends_paid": 166566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 549409000, "free_cash_flow": 492906000, "net_change_in_cash": 131143000 }, "raw_data": { "income": { "ebit": "66052000", "ebitda": "279744000", "netIncome": "-10551000", "grossProfit": "155936000", "depreciation": "None", "totalRevenue": "584352000", "costOfRevenue": "428416000", "interestIncome": "78377000", "incomeBeforeTax": "-13025000", "interestExpense": "78377000", "operatingIncome": "65311000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2474000", "reportedCurrency": "USD", "netInterestIncome": "-78377000", "nonInterestIncome": "None", "operatingExpenses": "68995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "41000", "costofGoodsAndServicesSold": "428416000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "213692000", "sellingGeneralAndAdministrative": "304317000", "netIncomeFromContinuingOperations": "-10551000" }, "balance": { "goodwill": "619411000", "inventory": "89007000", "commonStock": "1364877000", "currentDebt": "None", "investments": "None", "totalAssets": "3774649000", "longTermDebt": "1759058000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "392550000", "reportedCurrency": "USD", "retainedEarnings": "-2663722000", "totalLiabilities": "1918484000", "otherCurrentAssets": "1592000", "totalCurrentAssets": "217740000", "currentLongTermDebt": "None", "longTermInvestments": "6924000", "shortTermInvestments": "None", "currentNetReceivables": "127042000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3556909000", "currentAccountsPayable": "24199000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2521488000", "shortLongTermDebtTotal": "1759058000", "totalShareholderEquity": "-821536000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94028000", "totalCurrentLiabilities": "149599000", "otherNonCurrentLiabilities": "9827000", "totalNonCurrentLiabilities": "1768885000", "cashAndShortTermInvestments": "99000", "commonStockSharesOutstanding": "109258140", "intangibleAssetsExcludingGoodwill": "392550000", "cashAndCashEquivalentsAtCarryingValue": "99000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10551000", "profitLoss": "None", "dividendPayout": "166566000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6736000", "operatingCashflow": "226340000", "capitalExpenditures": "266566000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "549409000", "cashflowFromInvestment": "-779663000", "stockBasedCompensation": "11740000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "166566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "131143000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "479100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213692000", "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": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "income_statement": { "revenue": 331275000, "cost_of_revenue": 205048000, "gross_profit": 126227000, "ebit": 90870000, "ebitda": 178016000, "pretax_income": 42464000, "tax_provision": 4122000, "net_income": 38342000, "net_income_to_common": 38342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14522000, "total_current_assets": 346842000, "total_assets": 3734442000, "short_term_debt": null, "long_term_debt": 2980327000, "total_debt": 2980327000, "total_liabilities": 3417776000, "total_equity": 316666000, "shares_outstanding": 143131000, "goodwill_and_intangibles": 301992000 }, "cash_flow": { "operating_cash_flow": 86103000, "capital_expenditure": 24238000, "free_cash_flow": 110341000, "dividends_paid": 66885999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348082, "ticker_id": 4152, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90870000", "ebitda": "178016000", "netIncome": "38342000", "grossProfit": "126227000", "depreciation": "None", "totalRevenue": "331275000", "costOfRevenue": "205048000", "interestIncome": "None", "incomeBeforeTax": "42464000", "interestExpense": "48966000", "operatingIncome": "90870000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4122000", "reportedCurrency": "USD", "netInterestIncome": "-48966000", "nonInterestIncome": "None", "operatingExpenses": "35357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87146000", "sellingGeneralAndAdministrative": "35357000", "netIncomeFromContinuingOperations": "38342000" }, "balance": { "goodwill": "117446000", "inventory": "154365000", "commonStock": "316666000", "currentDebt": "None", "investments": "None", "totalAssets": "3734442000", "longTermDebt": "2980327000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "184546000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3417776000", "otherCurrentAssets": "15080000", "totalCurrentAssets": "346842000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3387600000", "currentAccountsPayable": "52115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2994024000", "totalShareholderEquity": "316666000", "capitalLeaseObligations": "13697000", "otherCurrentLiabilities": "90962000", "totalCurrentLiabilities": "224238000", "otherNonCurrentLiabilities": "4966000", "totalNonCurrentLiabilities": "3193538000", "cashAndShortTermInvestments": "14522000", "commonStockSharesOutstanding": "143131000", "intangibleAssetsExcludingGoodwill": "184546000", "cashAndCashEquivalentsAtCarryingValue": "14522000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38342000", "profitLoss": "None", "dividendPayout": "66885999", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-15390000", "operatingCashflow": "86103000", "capitalExpenditures": "24238000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "387747000", "cashflowFromInvestment": "-467892000", "stockBasedCompensation": "2405000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66885999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 331275000, "cost_of_revenue": 205048000, "gross_profit": 126227000, "research_and_development": null, "selling_general_admin": 35357000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90870000, "depreciation_amortisation": 87146000, "ebitda": 178016000, "interest_expense": 48966000, "interest_income": null, "other_non_operating": null, "pretax_income": 42464000, "tax_provision": 4122000, "effective_tax_rate": null, "net_income": 38342000, "net_income_continuing_ops": 38342000, "net_income_to_common": 38342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14522000, "short_term_investments": null, "net_receivables": 162875000, "inventory": 154365000, "other_current_assets": null, "total_current_assets": 346842000, "net_ppe": null, "goodwill": 117446000, "intangible_assets": 184546000, "goodwill_and_intangibles": 301992000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3387600000, "total_assets": 3734442000, "short_term_debt": null, "accounts_payable": 52115000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224238000, "long_term_debt": 2980327000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3193538000, "total_liabilities": 3417776000, "total_debt": 2980327000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 316666000, "shares_outstanding": 143131000, "operating_cash_flow": 86103000, "stock_based_compensation": 2405000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24238000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -467892000, "dividends_paid": 66885999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 387747000, "free_cash_flow": 110341000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90870000", "ebitda": "178016000", "netIncome": "38342000", "grossProfit": "126227000", "depreciation": "None", "totalRevenue": "331275000", "costOfRevenue": "205048000", "interestIncome": "None", "incomeBeforeTax": "42464000", "interestExpense": "48966000", "operatingIncome": "90870000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4122000", "reportedCurrency": "USD", "netInterestIncome": "-48966000", "nonInterestIncome": "None", "operatingExpenses": "35357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "205048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87146000", "sellingGeneralAndAdministrative": "35357000", "netIncomeFromContinuingOperations": "38342000" }, "balance": { "goodwill": "117446000", "inventory": "154365000", "commonStock": "316666000", "currentDebt": "None", "investments": "None", "totalAssets": "3734442000", "longTermDebt": "2980327000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "184546000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3417776000", "otherCurrentAssets": "15080000", "totalCurrentAssets": "346842000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3387600000", "currentAccountsPayable": "52115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2994024000", "totalShareholderEquity": "316666000", "capitalLeaseObligations": "13697000", "otherCurrentLiabilities": "90962000", "totalCurrentLiabilities": "224238000", "otherNonCurrentLiabilities": "4966000", "totalNonCurrentLiabilities": "3193538000", "cashAndShortTermInvestments": "14522000", "commonStockSharesOutstanding": "143131000", "intangibleAssetsExcludingGoodwill": "184546000", "cashAndCashEquivalentsAtCarryingValue": "14522000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38342000", "profitLoss": "None", "dividendPayout": "66885999", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-15390000", "operatingCashflow": "86103000", "capitalExpenditures": "24238000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "387747000", "cashflowFromInvestment": "-467892000", "stockBasedCompensation": "2405000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66885999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87146000", "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": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "income_statement": { "revenue": 252484000, "cost_of_revenue": 156096000, "gross_profit": 96388000, "ebit": 78116000, "ebitda": 150857000, "pretax_income": 28296000, "tax_provision": 536000, "net_income": 27760000, "net_income_to_common": 27760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8564000, "total_current_assets": 236575000, "total_assets": 2619931000, "short_term_debt": 4819000, "long_term_debt": 2523970000, "total_debt": 2528789000, "total_liabilities": 2732433000, "total_equity": -112502000, "shares_outstanding": 124166000, "goodwill_and_intangibles": 186893000 }, "cash_flow": { "operating_cash_flow": 139488000, "capital_expenditure": 51749000, "free_cash_flow": 191237000, "dividends_paid": 66739000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348083, "ticker_id": 4152, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78116000", "ebitda": "150857000", "netIncome": "27760000", "grossProfit": "96388000", "depreciation": "None", "totalRevenue": "252484000", "costOfRevenue": "156096000", "interestIncome": "None", "incomeBeforeTax": "28296000", "interestExpense": "45299000", "operatingIncome": "78497000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "536000", "reportedCurrency": "USD", "netInterestIncome": "-45299000", "nonInterestIncome": "None", "operatingExpenses": "17891000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72741000", "sellingGeneralAndAdministrative": "17891000", "netIncomeFromContinuingOperations": "27760000" }, "balance": { "goodwill": "None", "inventory": "134488000", "commonStock": "-112502000", "currentDebt": "None", "investments": "None", "totalAssets": "2619931000", "longTermDebt": "2523970000", "shortTermDebt": "4819000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "186893000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2732433000", "otherCurrentAssets": "11047000", "totalCurrentAssets": "236575000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2383356000", "currentAccountsPayable": "28119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2550917000", "totalShareholderEquity": "-112502000", "capitalLeaseObligations": "10704000", "otherCurrentLiabilities": "88966000", "totalCurrentLiabilities": "186917000", "otherNonCurrentLiabilities": "10842000", "totalNonCurrentLiabilities": "2545516000", "cashAndShortTermInvestments": "8564000", "commonStockSharesOutstanding": "124166000", "intangibleAssetsExcludingGoodwill": "186893000", "cashAndCashEquivalentsAtCarryingValue": "8564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27760000", "profitLoss": "None", "dividendPayout": "66739000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5710000", "operatingCashflow": "139488000", "capitalExpenditures": "51749000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79743000", "cashflowFromInvestment": "-51181000", "stockBasedCompensation": "1527000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66739000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 252484000, "cost_of_revenue": 156096000, "gross_profit": 96388000, "research_and_development": null, "selling_general_admin": 17891000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78116000, "depreciation_amortisation": 72741000, "ebitda": 150857000, "interest_expense": 45299000, "interest_income": null, "other_non_operating": null, "pretax_income": 28296000, "tax_provision": 536000, "effective_tax_rate": null, "net_income": 27760000, "net_income_continuing_ops": 27760000, "net_income_to_common": 27760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8564000, "short_term_investments": null, "net_receivables": 82476000, "inventory": 134488000, "other_current_assets": null, "total_current_assets": 236575000, "net_ppe": null, "goodwill": null, "intangible_assets": 186893000, "goodwill_and_intangibles": 186893000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2383356000, "total_assets": 2619931000, "short_term_debt": 4819000, "accounts_payable": 28119000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186917000, "long_term_debt": 2523970000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2545516000, "total_liabilities": 2732433000, "total_debt": 2528789000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -112502000, "shares_outstanding": 124166000, "operating_cash_flow": 139488000, "stock_based_compensation": 1527000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51749000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51181000, "dividends_paid": 66739000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79743000, "free_cash_flow": 191237000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78116000", "ebitda": "150857000", "netIncome": "27760000", "grossProfit": "96388000", "depreciation": "None", "totalRevenue": "252484000", "costOfRevenue": "156096000", "interestIncome": "None", "incomeBeforeTax": "28296000", "interestExpense": "45299000", "operatingIncome": "78497000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "536000", "reportedCurrency": "USD", "netInterestIncome": "-45299000", "nonInterestIncome": "None", "operatingExpenses": "17891000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72741000", "sellingGeneralAndAdministrative": "17891000", "netIncomeFromContinuingOperations": "27760000" }, "balance": { "goodwill": "None", "inventory": "134488000", "commonStock": "-112502000", "currentDebt": "None", "investments": "None", "totalAssets": "2619931000", "longTermDebt": "2523970000", "shortTermDebt": "4819000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "186893000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2732433000", "otherCurrentAssets": "11047000", "totalCurrentAssets": "236575000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2383356000", "currentAccountsPayable": "28119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2550917000", "totalShareholderEquity": "-112502000", "capitalLeaseObligations": "10704000", "otherCurrentLiabilities": "88966000", "totalCurrentLiabilities": "186917000", "otherNonCurrentLiabilities": "10842000", "totalNonCurrentLiabilities": "2545516000", "cashAndShortTermInvestments": "8564000", "commonStockSharesOutstanding": "124166000", "intangibleAssetsExcludingGoodwill": "186893000", "cashAndCashEquivalentsAtCarryingValue": "8564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27760000", "profitLoss": "None", "dividendPayout": "66739000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5710000", "operatingCashflow": "139488000", "capitalExpenditures": "51749000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79743000", "cashflowFromInvestment": "-51181000", "stockBasedCompensation": "1527000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66739000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72360000", "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": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "income_statement": { "revenue": 250256000, "cost_of_revenue": 76951000, "gross_profit": 173305000, "ebit": 83961000, "ebitda": 154802000, "pretax_income": 36895000, "tax_provision": 2407000, "net_income": 34488000, "net_income_to_common": 34488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 251574000, "total_assets": 2659214000, "short_term_debt": null, "long_term_debt": 2529382000, "total_debt": 2529382000, "total_liabilities": 2736026000, "total_equity": -76812000, "shares_outstanding": 123086000, "goodwill_and_intangibles": 194238000 }, "cash_flow": { "operating_cash_flow": 75879000, "capital_expenditure": 23991000, "free_cash_flow": 99870000, "dividends_paid": 66748000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348085, "ticker_id": 4152, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83961000", "ebitda": "154802000", "netIncome": "34488000", "grossProfit": "173305000", "depreciation": "None", "totalRevenue": "250256000", "costOfRevenue": "76951000", "interestIncome": "None", "incomeBeforeTax": "36895000", "interestExpense": "47066000", "operatingIncome": "83937000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2407000", "reportedCurrency": "USD", "netInterestIncome": "-47066000", "nonInterestIncome": "None", "operatingExpenses": "89368000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70841000", "sellingGeneralAndAdministrative": "16694000", "netIncomeFromContinuingOperations": "34488000" }, "balance": { "goodwill": "None", "inventory": "137416000", "commonStock": "-150214000", "currentDebt": "None", "investments": "None", "totalAssets": "2659214000", "longTermDebt": "2529382000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "194238000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2736026000", "otherCurrentAssets": "10293000", "totalCurrentAssets": "251574000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2407640000", "currentAccountsPayable": "41492000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2540784000", "totalShareholderEquity": "-76812000", "capitalLeaseObligations": "11402000", "otherCurrentLiabilities": "78394000", "totalCurrentLiabilities": "184780000", "otherNonCurrentLiabilities": "10462000", "totalNonCurrentLiabilities": "2551245999", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "123086000", "intangibleAssetsExcludingGoodwill": "194238000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34488000", "profitLoss": "None", "dividendPayout": "66748000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-11256000", "operatingCashflow": "75879000", "capitalExpenditures": "23991000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52500000", "cashflowFromInvestment": "-23381000", "stockBasedCompensation": "1167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66748000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71222000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 250256000, "cost_of_revenue": 76951000, "gross_profit": 173305000, "research_and_development": null, "selling_general_admin": 16694000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83961000, "depreciation_amortisation": 70841000, "ebitda": 154802000, "interest_expense": 47066000, "interest_income": null, "other_non_operating": null, "pretax_income": 36895000, "tax_provision": 2407000, "effective_tax_rate": null, "net_income": 34488000, "net_income_continuing_ops": 34488000, "net_income_to_common": 34488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": 103865000, "inventory": 137416000, "other_current_assets": null, "total_current_assets": 251574000, "net_ppe": null, "goodwill": null, "intangible_assets": 194238000, "goodwill_and_intangibles": 194238000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2407640000, "total_assets": 2659214000, "short_term_debt": null, "accounts_payable": 41492000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 184780000, "long_term_debt": 2529382000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2551245999, "total_liabilities": 2736026000, "total_debt": 2529382000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -76812000, "shares_outstanding": 123086000, "operating_cash_flow": 75879000, "stock_based_compensation": 1167000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23991000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23381000, "dividends_paid": 66748000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52500000, "free_cash_flow": 99870000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83961000", "ebitda": "154802000", "netIncome": "34488000", "grossProfit": "173305000", "depreciation": "None", "totalRevenue": "250256000", "costOfRevenue": "76951000", "interestIncome": "None", "incomeBeforeTax": "36895000", "interestExpense": "47066000", "operatingIncome": "83937000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2407000", "reportedCurrency": "USD", "netInterestIncome": "-47066000", "nonInterestIncome": "None", "operatingExpenses": "89368000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70841000", "sellingGeneralAndAdministrative": "16694000", "netIncomeFromContinuingOperations": "34488000" }, "balance": { "goodwill": "None", "inventory": "137416000", "commonStock": "-150214000", "currentDebt": "None", "investments": "None", "totalAssets": "2659214000", "longTermDebt": "2529382000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "194238000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2736026000", "otherCurrentAssets": "10293000", "totalCurrentAssets": "251574000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2407640000", "currentAccountsPayable": "41492000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2540784000", "totalShareholderEquity": "-76812000", "capitalLeaseObligations": "11402000", "otherCurrentLiabilities": "78394000", "totalCurrentLiabilities": "184780000", "otherNonCurrentLiabilities": "10462000", "totalNonCurrentLiabilities": "2551245999", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "123086000", "intangibleAssetsExcludingGoodwill": "194238000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34488000", "profitLoss": "None", "dividendPayout": "66748000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-11256000", "operatingCashflow": "75879000", "capitalExpenditures": "23991000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52500000", "cashflowFromInvestment": "-23381000", "stockBasedCompensation": "1167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66748000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71222000", "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": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "income_statement": { "revenue": 250125000, "cost_of_revenue": 86499000, "gross_profit": 163626000, "ebit": 80361000, "ebitda": 151202000, "pretax_income": 28950000, "tax_provision": 391000, "net_income": 28559000, "net_income_to_common": 28559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2000, "total_current_assets": 245045000, "total_assets": 2671317000, "short_term_debt": null, "long_term_debt": 2503566000, "total_debt": 2503566000, "total_liabilities": 2719331000, "total_equity": -48014000, "shares_outstanding": 119503000, "goodwill_and_intangibles": 201583000 }, "cash_flow": { "operating_cash_flow": 124244000, "capital_expenditure": 23169000, "free_cash_flow": 147413000, "dividends_paid": 66620000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348086, "ticker_id": 4152, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80361000", "ebitda": "151202000", "netIncome": "28559000", "grossProfit": "163626000", "depreciation": "None", "totalRevenue": "250125000", "costOfRevenue": "86499000", "interestIncome": "None", "incomeBeforeTax": "28950000", "interestExpense": "47674000", "operatingIncome": "76608000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "391000", "reportedCurrency": "USD", "netInterestIncome": "-47674000", "nonInterestIncome": "None", "operatingExpenses": "87018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70841000", "sellingGeneralAndAdministrative": "12896000", "netIncomeFromContinuingOperations": "28559000" }, "balance": { "goodwill": "None", "inventory": "135569000", "commonStock": "-121415000", "currentDebt": "None", "investments": "None", "totalAssets": "2671317000", "longTermDebt": "2503566000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "201583000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2719331000", "otherCurrentAssets": "10945000", "totalCurrentAssets": "245045000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2426272000", "currentAccountsPayable": "27370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2515211000", "totalShareholderEquity": "-48014000", "capitalLeaseObligations": "11645000", "otherCurrentLiabilities": "165552000", "totalCurrentLiabilities": "192922000", "otherNonCurrentLiabilities": "11198000", "totalNonCurrentLiabilities": "2526409000", "cashAndShortTermInvestments": "2000", "commonStockSharesOutstanding": "119503000", "intangibleAssetsExcludingGoodwill": "201583000", "cashAndCashEquivalentsAtCarryingValue": "2000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28559000", "profitLoss": "None", "dividendPayout": "66620000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-11888000", "operatingCashflow": "124244000", "capitalExpenditures": "23169000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101890000", "cashflowFromInvestment": "-22354000", "stockBasedCompensation": "-1736000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66620000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 250125000, "cost_of_revenue": 86499000, "gross_profit": 163626000, "research_and_development": null, "selling_general_admin": 12896000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80361000, "depreciation_amortisation": 70841000, "ebitda": 151202000, "interest_expense": 47674000, "interest_income": null, "other_non_operating": null, "pretax_income": 28950000, "tax_provision": 391000, "effective_tax_rate": null, "net_income": 28559000, "net_income_continuing_ops": 28559000, "net_income_to_common": 28559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2000, "short_term_investments": null, "net_receivables": 98529000, "inventory": 135569000, "other_current_assets": null, "total_current_assets": 245045000, "net_ppe": null, "goodwill": null, "intangible_assets": 201583000, "goodwill_and_intangibles": 201583000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2426272000, "total_assets": 2671317000, "short_term_debt": null, "accounts_payable": 27370000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 192922000, "long_term_debt": 2503566000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2526409000, "total_liabilities": 2719331000, "total_debt": 2503566000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -48014000, "shares_outstanding": 119503000, "operating_cash_flow": 124244000, "stock_based_compensation": -1736000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23169000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22354000, "dividends_paid": 66620000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101890000, "free_cash_flow": 147413000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80361000", "ebitda": "151202000", "netIncome": "28559000", "grossProfit": "163626000", "depreciation": "None", "totalRevenue": "250125000", "costOfRevenue": "86499000", "interestIncome": "None", "incomeBeforeTax": "28950000", "interestExpense": "47674000", "operatingIncome": "76608000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "391000", "reportedCurrency": "USD", "netInterestIncome": "-47674000", "nonInterestIncome": "None", "operatingExpenses": "87018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70841000", "sellingGeneralAndAdministrative": "12896000", "netIncomeFromContinuingOperations": "28559000" }, "balance": { "goodwill": "None", "inventory": "135569000", "commonStock": "-121415000", "currentDebt": "None", "investments": "None", "totalAssets": "2671317000", "longTermDebt": "2503566000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "201583000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2719331000", "otherCurrentAssets": "10945000", "totalCurrentAssets": "245045000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2426272000", "currentAccountsPayable": "27370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2515211000", "totalShareholderEquity": "-48014000", "capitalLeaseObligations": "11645000", "otherCurrentLiabilities": "165552000", "totalCurrentLiabilities": "192922000", "otherNonCurrentLiabilities": "11198000", "totalNonCurrentLiabilities": "2526409000", "cashAndShortTermInvestments": "2000", "commonStockSharesOutstanding": "119503000", "intangibleAssetsExcludingGoodwill": "201583000", "cashAndCashEquivalentsAtCarryingValue": "2000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28559000", "profitLoss": "None", "dividendPayout": "66620000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-11888000", "operatingCashflow": "124244000", "capitalExpenditures": "23169000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101890000", "cashflowFromInvestment": "-22354000", "stockBasedCompensation": "-1736000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66620000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70841000", "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": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "income_statement": { "revenue": 245234000, "cost_of_revenue": 81618000, "gross_profit": 163616000, "ebit": 79357000, "ebitda": 149750000, "pretax_income": 22047000, "tax_provision": 1535000, "net_income": 20512000, "net_income_to_common": 20512000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2000, "total_current_assets": 243258000, "total_assets": 2713120000, "short_term_debt": null, "long_term_debt": 2536147000, "total_debt": 2536147000, "total_liabilities": 2725022000, "total_equity": -11902000, "shares_outstanding": 118254000, "goodwill_and_intangibles": 208928000 }, "cash_flow": { "operating_cash_flow": 54651000, "capital_expenditure": 18368000, "free_cash_flow": 73019000, "dividends_paid": 66774000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348087, "ticker_id": 4152, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79357000", "ebitda": "149750000", "netIncome": "20512000", "grossProfit": "163616000", "depreciation": "None", "totalRevenue": "245234000", "costOfRevenue": "81618000", "interestIncome": "None", "incomeBeforeTax": "22047000", "interestExpense": "47369000", "operatingIncome": "69391000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1535000", "reportedCurrency": "USD", "netInterestIncome": "-47369000", "nonInterestIncome": "None", "operatingExpenses": "94225000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70393000", "sellingGeneralAndAdministrative": "18862000", "netIncomeFromContinuingOperations": "20512000" }, "balance": { "goodwill": "None", "inventory": "134332000", "commonStock": "-180711000", "currentDebt": "None", "investments": "None", "totalAssets": "2713120000", "longTermDebt": "2536147000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "208928000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2725022000", "otherCurrentAssets": "11557000", "totalCurrentAssets": "243258000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2469862000", "currentAccountsPayable": "30102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2547051000", "totalShareholderEquity": "-11902000", "capitalLeaseObligations": "10904000", "otherCurrentLiabilities": "135904000", "totalCurrentLiabilities": "166006000", "otherNonCurrentLiabilities": "11965000", "totalNonCurrentLiabilities": "2559016000", "cashAndShortTermInvestments": "2000", "commonStockSharesOutstanding": "118254000", "intangibleAssetsExcludingGoodwill": "208928000", "cashAndCashEquivalentsAtCarryingValue": "2000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20512000", "profitLoss": "None", "dividendPayout": "66774000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-12240000", "operatingCashflow": "54651000", "capitalExpenditures": "18368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36622000", "cashflowFromInvestment": "-18041000", "stockBasedCompensation": "3384000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66774000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70393000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 245234000, "cost_of_revenue": 81618000, "gross_profit": 163616000, "research_and_development": null, "selling_general_admin": 18862000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79357000, "depreciation_amortisation": 70393000, "ebitda": 149750000, "interest_expense": 47369000, "interest_income": null, "other_non_operating": null, "pretax_income": 22047000, "tax_provision": 1535000, "effective_tax_rate": null, "net_income": 20512000, "net_income_continuing_ops": 20512000, "net_income_to_common": 20512000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2000, "short_term_investments": null, "net_receivables": 97367000, "inventory": 134332000, "other_current_assets": null, "total_current_assets": 243258000, "net_ppe": null, "goodwill": null, "intangible_assets": 208928000, "goodwill_and_intangibles": 208928000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2469862000, "total_assets": 2713120000, "short_term_debt": null, "accounts_payable": 30102000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166006000, "long_term_debt": 2536147000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2559016000, "total_liabilities": 2725022000, "total_debt": 2536147000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -11902000, "shares_outstanding": 118254000, "operating_cash_flow": 54651000, "stock_based_compensation": 3384000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18368000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18041000, "dividends_paid": 66774000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36622000, "free_cash_flow": 73019000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79357000", "ebitda": "149750000", "netIncome": "20512000", "grossProfit": "163616000", "depreciation": "None", "totalRevenue": "245234000", "costOfRevenue": "81618000", "interestIncome": "None", "incomeBeforeTax": "22047000", "interestExpense": "47369000", "operatingIncome": "69391000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1535000", "reportedCurrency": "USD", "netInterestIncome": "-47369000", "nonInterestIncome": "None", "operatingExpenses": "94225000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70393000", "sellingGeneralAndAdministrative": "18862000", "netIncomeFromContinuingOperations": "20512000" }, "balance": { "goodwill": "None", "inventory": "134332000", "commonStock": "-180711000", "currentDebt": "None", "investments": "None", "totalAssets": "2713120000", "longTermDebt": "2536147000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "208928000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2725022000", "otherCurrentAssets": "11557000", "totalCurrentAssets": "243258000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2469862000", "currentAccountsPayable": "30102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2547051000", "totalShareholderEquity": "-11902000", "capitalLeaseObligations": "10904000", "otherCurrentLiabilities": "135904000", "totalCurrentLiabilities": "166006000", "otherNonCurrentLiabilities": "11965000", "totalNonCurrentLiabilities": "2559016000", "cashAndShortTermInvestments": "2000", "commonStockSharesOutstanding": "118254000", "intangibleAssetsExcludingGoodwill": "208928000", "cashAndCashEquivalentsAtCarryingValue": "2000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20512000", "profitLoss": "None", "dividendPayout": "66774000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-12240000", "operatingCashflow": "54651000", "capitalExpenditures": "18368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36622000", "cashflowFromInvestment": "-18041000", "stockBasedCompensation": "3384000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66774000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70393000", "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": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "income_statement": { "revenue": 245892000, "cost_of_revenue": 73681000, "gross_profit": 172211000, "ebit": 81013000, "ebitda": 149968000, "pretax_income": 25940000, "tax_provision": 503000, "net_income": 25437000, "net_income_to_common": 25437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14000, "total_current_assets": 234996000, "total_assets": 2745601000, "short_term_debt": 4387000, "long_term_debt": 2502557000, "total_debt": 2506944000, "total_liabilities": 2717843000, "total_equity": 27758000, "shares_outstanding": 118089000, "goodwill_and_intangibles": 216273000 }, "cash_flow": { "operating_cash_flow": 130195000, "capital_expenditure": 29016000, "free_cash_flow": 159211000, "dividends_paid": 66405000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348088, "ticker_id": 4152, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81013000", "ebitda": "149968000", "netIncome": "25437000", "grossProfit": "172211000", "depreciation": "None", "totalRevenue": "245892000", "costOfRevenue": "73681000", "interestIncome": "None", "incomeBeforeTax": "25940000", "interestExpense": "48616000", "operatingIncome": "74529000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "503000", "reportedCurrency": "USD", "netInterestIncome": "-48616000", "nonInterestIncome": "None", "operatingExpenses": "97682000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68955000", "sellingGeneralAndAdministrative": "20302000", "netIncomeFromContinuingOperations": "25437000" }, "balance": { "goodwill": "None", "inventory": "133901000", "commonStock": "-141051000", "currentDebt": "None", "investments": "None", "totalAssets": "2745601000", "longTermDebt": "2502557000", "shortTermDebt": "4387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "216273000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2717843000", "otherCurrentAssets": "11967000", "totalCurrentAssets": "234996000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89114000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2510605000", "currentAccountsPayable": "27245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2519749000", "totalShareholderEquity": "27758000", "capitalLeaseObligations": "11678000", "otherCurrentLiabilities": "159046000", "totalCurrentLiabilities": "190678000", "otherNonCurrentLiabilities": "12930000", "totalNonCurrentLiabilities": "2527165000", "cashAndShortTermInvestments": "14000", "commonStockSharesOutstanding": "118089000", "intangibleAssetsExcludingGoodwill": "216273000", "cashAndCashEquivalentsAtCarryingValue": "14000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25437000", "profitLoss": "None", "dividendPayout": "66405000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10943000", "operatingCashflow": "130195000", "capitalExpenditures": "29016000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103340000", "cashflowFromInvestment": "-26920000", "stockBasedCompensation": "5552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66405000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68955000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 245892000, "cost_of_revenue": 73681000, "gross_profit": 172211000, "research_and_development": null, "selling_general_admin": 20302000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81013000, "depreciation_amortisation": 68955000, "ebitda": 149968000, "interest_expense": 48616000, "interest_income": null, "other_non_operating": null, "pretax_income": 25940000, "tax_provision": 503000, "effective_tax_rate": null, "net_income": 25437000, "net_income_continuing_ops": 25437000, "net_income_to_common": 25437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14000, "short_term_investments": null, "net_receivables": 89114000, "inventory": 133901000, "other_current_assets": null, "total_current_assets": 234996000, "net_ppe": null, "goodwill": null, "intangible_assets": 216273000, "goodwill_and_intangibles": 216273000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2510605000, "total_assets": 2745601000, "short_term_debt": 4387000, "accounts_payable": 27245000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 190678000, "long_term_debt": 2502557000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2527165000, "total_liabilities": 2717843000, "total_debt": 2506944000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 27758000, "shares_outstanding": 118089000, "operating_cash_flow": 130195000, "stock_based_compensation": 5552000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29016000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26920000, "dividends_paid": 66405000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103340000, "free_cash_flow": 159211000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81013000", "ebitda": "149968000", "netIncome": "25437000", "grossProfit": "172211000", "depreciation": "None", "totalRevenue": "245892000", "costOfRevenue": "73681000", "interestIncome": "None", "incomeBeforeTax": "25940000", "interestExpense": "48616000", "operatingIncome": "74529000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "503000", "reportedCurrency": "USD", "netInterestIncome": "-48616000", "nonInterestIncome": "None", "operatingExpenses": "97682000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73681000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68955000", "sellingGeneralAndAdministrative": "20302000", "netIncomeFromContinuingOperations": "25437000" }, "balance": { "goodwill": "None", "inventory": "133901000", "commonStock": "-141051000", "currentDebt": "None", "investments": "None", "totalAssets": "2745601000", "longTermDebt": "2502557000", "shortTermDebt": "4387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "216273000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2717843000", "otherCurrentAssets": "11967000", "totalCurrentAssets": "234996000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "89114000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2510605000", "currentAccountsPayable": "27245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2519749000", "totalShareholderEquity": "27758000", "capitalLeaseObligations": "11678000", "otherCurrentLiabilities": "159046000", "totalCurrentLiabilities": "190678000", "otherNonCurrentLiabilities": "12930000", "totalNonCurrentLiabilities": "2527165000", "cashAndShortTermInvestments": "14000", "commonStockSharesOutstanding": "118089000", "intangibleAssetsExcludingGoodwill": "216273000", "cashAndCashEquivalentsAtCarryingValue": "14000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25437000", "profitLoss": "None", "dividendPayout": "66405000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-10943000", "operatingCashflow": "130195000", "capitalExpenditures": "29016000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103340000", "cashflowFromInvestment": "-26920000", "stockBasedCompensation": "5552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66405000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68955000", "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": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "income_statement": { "revenue": 239968000, "cost_of_revenue": 81814000, "gross_profit": 158154000, "ebit": 75776000, "ebitda": 143013000, "pretax_income": 20120000, "tax_provision": 793000, "net_income": 19327000, "net_income_to_common": 19327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79000, "total_current_assets": 262353000, "total_assets": 2803627000, "short_term_debt": null, "long_term_debt": 2532398000, "total_debt": 2532398000, "total_liabilities": 2742072000, "total_equity": 61555000, "shares_outstanding": 118256000, "goodwill_and_intangibles": 223618000 }, "cash_flow": { "operating_cash_flow": 48481000, "capital_expenditure": 28686000, "free_cash_flow": 77167000, "dividends_paid": 66477000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348090, "ticker_id": 4152, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75776000", "ebitda": "143013000", "netIncome": "19327000", "grossProfit": "158154000", "depreciation": "None", "totalRevenue": "239968000", "costOfRevenue": "81814000", "interestIncome": "None", "incomeBeforeTax": "20120000", "interestExpense": "49361000", "operatingIncome": "75676000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "793000", "reportedCurrency": "USD", "netInterestIncome": "-49361000", "nonInterestIncome": "None", "operatingExpenses": "82478000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81814000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67237000", "sellingGeneralAndAdministrative": "15364000", "netIncomeFromContinuingOperations": "19327000" }, "balance": { "goodwill": "None", "inventory": "146755000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2803627000", "longTermDebt": "2532398000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "223618000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2742072000", "otherCurrentAssets": "16424000", "totalCurrentAssets": "262353000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2541274000", "currentAccountsPayable": "31632000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2544999000", "totalShareholderEquity": "61555000", "capitalLeaseObligations": "12601000", "otherCurrentLiabilities": "83603000", "totalCurrentLiabilities": "183131000", "otherNonCurrentLiabilities": "13942000", "totalNonCurrentLiabilities": "2558941000", "cashAndShortTermInvestments": "79000", "commonStockSharesOutstanding": "118256000", "intangibleAssetsExcludingGoodwill": "223618000", "cashAndCashEquivalentsAtCarryingValue": "79000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19327000", "profitLoss": "None", "dividendPayout": "66477000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-30971000", "operatingCashflow": "48481000", "capitalExpenditures": "28686000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20032000", "cashflowFromInvestment": "-28379000", "stockBasedCompensation": "2669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66477000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67237000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 239968000, "cost_of_revenue": 81814000, "gross_profit": 158154000, "research_and_development": null, "selling_general_admin": 15364000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75776000, "depreciation_amortisation": 67237000, "ebitda": 143013000, "interest_expense": 49361000, "interest_income": null, "other_non_operating": null, "pretax_income": 20120000, "tax_provision": 793000, "effective_tax_rate": null, "net_income": 19327000, "net_income_continuing_ops": 19327000, "net_income_to_common": 19327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79000, "short_term_investments": null, "net_receivables": 99095000, "inventory": 146755000, "other_current_assets": null, "total_current_assets": 262353000, "net_ppe": null, "goodwill": null, "intangible_assets": 223618000, "goodwill_and_intangibles": 223618000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2541274000, "total_assets": 2803627000, "short_term_debt": null, "accounts_payable": 31632000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183131000, "long_term_debt": 2532398000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2558941000, "total_liabilities": 2742072000, "total_debt": 2532398000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 61555000, "shares_outstanding": 118256000, "operating_cash_flow": 48481000, "stock_based_compensation": 2669000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28686000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28379000, "dividends_paid": 66477000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20032000, "free_cash_flow": 77167000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75776000", "ebitda": "143013000", "netIncome": "19327000", "grossProfit": "158154000", "depreciation": "None", "totalRevenue": "239968000", "costOfRevenue": "81814000", "interestIncome": "None", "incomeBeforeTax": "20120000", "interestExpense": "49361000", "operatingIncome": "75676000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "793000", "reportedCurrency": "USD", "netInterestIncome": "-49361000", "nonInterestIncome": "None", "operatingExpenses": "82478000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81814000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67237000", "sellingGeneralAndAdministrative": "15364000", "netIncomeFromContinuingOperations": "19327000" }, "balance": { "goodwill": "None", "inventory": "146755000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2803627000", "longTermDebt": "2532398000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "223618000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2742072000", "otherCurrentAssets": "16424000", "totalCurrentAssets": "262353000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2541274000", "currentAccountsPayable": "31632000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2544999000", "totalShareholderEquity": "61555000", "capitalLeaseObligations": "12601000", "otherCurrentLiabilities": "83603000", "totalCurrentLiabilities": "183131000", "otherNonCurrentLiabilities": "13942000", "totalNonCurrentLiabilities": "2558941000", "cashAndShortTermInvestments": "79000", "commonStockSharesOutstanding": "118256000", "intangibleAssetsExcludingGoodwill": "223618000", "cashAndCashEquivalentsAtCarryingValue": "79000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19327000", "profitLoss": "None", "dividendPayout": "66477000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-30971000", "operatingCashflow": "48481000", "capitalExpenditures": "28686000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20032000", "cashflowFromInvestment": "-28379000", "stockBasedCompensation": "2669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66477000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67237000", "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": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "income_statement": { "revenue": 235313000, "cost_of_revenue": 78162000, "gross_profit": 157151000, "ebit": 77709000, "ebitda": 143022000, "pretax_income": 31701000, "tax_provision": 463000, "net_income": 31238000, "net_income_to_common": 31238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9000, "total_current_assets": 255775000, "total_assets": 2821605000, "short_term_debt": 1, "long_term_debt": 2484053000, "total_debt": 2484053001, "total_liabilities": 2713964000, "total_equity": 107641000, "shares_outstanding": 117972000, "goodwill_and_intangibles": 230962000 }, "cash_flow": { "operating_cash_flow": 96741000, "capital_expenditure": 48537000, "free_cash_flow": 145278000, "dividends_paid": 66492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348091, "ticker_id": 4152, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77709000", "ebitda": "143022000", "netIncome": "31238000", "grossProfit": "157151000", "depreciation": "None", "totalRevenue": "235313000", "costOfRevenue": "78162000", "interestIncome": "None", "incomeBeforeTax": "31701000", "interestExpense": "48828000", "operatingIncome": "77372000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "463000", "reportedCurrency": "USD", "netInterestIncome": "-48828000", "nonInterestIncome": "None", "operatingExpenses": "79779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65313000", "sellingGeneralAndAdministrative": "14173000", "netIncomeFromContinuingOperations": "31238000" }, "balance": { "goodwill": "None", "inventory": "131282999", "commonStock": "-61168000", "currentDebt": "None", "investments": "None", "totalAssets": "2821605000", "longTermDebt": "2484053000", "shortTermDebt": "1", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "230962000", "reportedCurrency": "USD", "retainedEarnings": "350740000", "totalLiabilities": "2713964000", "otherCurrentAssets": "18298000", "totalCurrentAssets": "255775000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "14360000", "currentNetReceivables": "106185000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2565830000", "currentAccountsPayable": "35654000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2497454000", "totalShareholderEquity": "107641000", "capitalLeaseObligations": "13401000", "otherCurrentLiabilities": "103179000", "totalCurrentLiabilities": "204579000", "otherNonCurrentLiabilities": "11931000", "totalNonCurrentLiabilities": "2509385000", "cashAndShortTermInvestments": "9000", "commonStockSharesOutstanding": "117972000", "intangibleAssetsExcludingGoodwill": "230962000", "cashAndCashEquivalentsAtCarryingValue": "9000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31238000", "profitLoss": "None", "dividendPayout": "66492000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-28962000", "operatingCashflow": "96741000", "capitalExpenditures": "48537000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48598000", "cashflowFromInvestment": "-48142000", "stockBasedCompensation": "562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 235313000, "cost_of_revenue": 78162000, "gross_profit": 157151000, "research_and_development": null, "selling_general_admin": 14173000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77709000, "depreciation_amortisation": 65313000, "ebitda": 143022000, "interest_expense": 48828000, "interest_income": null, "other_non_operating": null, "pretax_income": 31701000, "tax_provision": 463000, "effective_tax_rate": null, "net_income": 31238000, "net_income_continuing_ops": 31238000, "net_income_to_common": 31238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9000, "short_term_investments": 14360000, "net_receivables": 106185000, "inventory": 131282999, "other_current_assets": null, "total_current_assets": 255775000, "net_ppe": null, "goodwill": null, "intangible_assets": 230962000, "goodwill_and_intangibles": 230962000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2565830000, "total_assets": 2821605000, "short_term_debt": 1, "accounts_payable": 35654000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 204579000, "long_term_debt": 2484053000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2509385000, "total_liabilities": 2713964000, "total_debt": 2484053001, "preferred_stock": null, "minority_interest": null, "retained_earnings": 350740000, "total_equity": 107641000, "shares_outstanding": 117972000, "operating_cash_flow": 96741000, "stock_based_compensation": 562000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48537000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48142000, "dividends_paid": 66492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48598000, "free_cash_flow": 145278000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77709000", "ebitda": "143022000", "netIncome": "31238000", "grossProfit": "157151000", "depreciation": "None", "totalRevenue": "235313000", "costOfRevenue": "78162000", "interestIncome": "None", "incomeBeforeTax": "31701000", "interestExpense": "48828000", "operatingIncome": "77372000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "463000", "reportedCurrency": "USD", "netInterestIncome": "-48828000", "nonInterestIncome": "None", "operatingExpenses": "79779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65313000", "sellingGeneralAndAdministrative": "14173000", "netIncomeFromContinuingOperations": "31238000" }, "balance": { "goodwill": "None", "inventory": "131282999", "commonStock": "-61168000", "currentDebt": "None", "investments": "None", "totalAssets": "2821605000", "longTermDebt": "2484053000", "shortTermDebt": "1", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "230962000", "reportedCurrency": "USD", "retainedEarnings": "350740000", "totalLiabilities": "2713964000", "otherCurrentAssets": "18298000", "totalCurrentAssets": "255775000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "14360000", "currentNetReceivables": "106185000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2565830000", "currentAccountsPayable": "35654000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2497454000", "totalShareholderEquity": "107641000", "capitalLeaseObligations": "13401000", "otherCurrentLiabilities": "103179000", "totalCurrentLiabilities": "204579000", "otherNonCurrentLiabilities": "11931000", "totalNonCurrentLiabilities": "2509385000", "cashAndShortTermInvestments": "9000", "commonStockSharesOutstanding": "117972000", "intangibleAssetsExcludingGoodwill": "230962000", "cashAndCashEquivalentsAtCarryingValue": "9000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31238000", "profitLoss": "None", "dividendPayout": "66492000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-28962000", "operatingCashflow": "96741000", "capitalExpenditures": "48537000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48598000", "cashflowFromInvestment": "-48142000", "stockBasedCompensation": "562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65313000", "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": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "income_statement": { "revenue": 229276000, "cost_of_revenue": 75072000, "gross_profit": 154204000, "ebit": 68341000, "ebitda": 131592000, "pretax_income": 24045000, "tax_provision": 472000, "net_income": 23573000, "net_income_to_common": 23573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8000, "total_current_assets": 248790000, "total_assets": 2804217000, "short_term_debt": null, "long_term_debt": 2462530000, "total_debt": 2462530000, "total_liabilities": 2662387000, "total_equity": 141830000, "shares_outstanding": 103606000, "goodwill_and_intangibles": 238307000 }, "cash_flow": { "operating_cash_flow": 65917000, "capital_expenditure": 98613000, "free_cash_flow": 164530000, "dividends_paid": 65856000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348092, "ticker_id": 4152, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68341000", "ebitda": "131592000", "netIncome": "23573000", "grossProfit": "154204000", "depreciation": "None", "totalRevenue": "229276000", "costOfRevenue": "75072000", "interestIncome": "None", "incomeBeforeTax": "24045000", "interestExpense": "46666000", "operatingIncome": "66872000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "472000", "reportedCurrency": "USD", "netInterestIncome": "-46666000", "nonInterestIncome": "None", "operatingExpenses": "87332000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63251000", "sellingGeneralAndAdministrative": "22827000", "netIncomeFromContinuingOperations": "23573000" }, "balance": { "goodwill": "None", "inventory": "129323000", "commonStock": "-289572000", "currentDebt": "None", "investments": "None", "totalAssets": "2804217000", "longTermDebt": "2462530000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "238307000", "reportedCurrency": "USD", "retainedEarnings": "582857000", "totalLiabilities": "2662387000", "otherCurrentAssets": "17780999", "totalCurrentAssets": "248790000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "11362000", "currentNetReceivables": "101678000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2555427000", "currentAccountsPayable": "34296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2476433000", "totalShareholderEquity": "141830000", "capitalLeaseObligations": "13903000", "otherCurrentLiabilities": "73961000", "totalCurrentLiabilities": "173724000", "otherNonCurrentLiabilities": "12230000", "totalNonCurrentLiabilities": "2488663000", "cashAndShortTermInvestments": "8000", "commonStockSharesOutstanding": "103606000", "intangibleAssetsExcludingGoodwill": "238307000", "cashAndCashEquivalentsAtCarryingValue": "8000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23573000", "profitLoss": "None", "dividendPayout": "65856000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-30979000", "operatingCashflow": "65917000", "capitalExpenditures": "98613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32653000", "cashflowFromInvestment": "-98573000", "stockBasedCompensation": "7769000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65856000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 229276000, "cost_of_revenue": 75072000, "gross_profit": 154204000, "research_and_development": null, "selling_general_admin": 22827000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68341000, "depreciation_amortisation": 63251000, "ebitda": 131592000, "interest_expense": 46666000, "interest_income": null, "other_non_operating": null, "pretax_income": 24045000, "tax_provision": 472000, "effective_tax_rate": null, "net_income": 23573000, "net_income_continuing_ops": 23573000, "net_income_to_common": 23573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8000, "short_term_investments": 11362000, "net_receivables": 101678000, "inventory": 129323000, "other_current_assets": null, "total_current_assets": 248790000, "net_ppe": null, "goodwill": null, "intangible_assets": 238307000, "goodwill_and_intangibles": 238307000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2555427000, "total_assets": 2804217000, "short_term_debt": null, "accounts_payable": 34296000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173724000, "long_term_debt": 2462530000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2488663000, "total_liabilities": 2662387000, "total_debt": 2462530000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 582857000, "total_equity": 141830000, "shares_outstanding": 103606000, "operating_cash_flow": 65917000, "stock_based_compensation": 7769000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98613000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98573000, "dividends_paid": 65856000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32653000, "free_cash_flow": 164530000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68341000", "ebitda": "131592000", "netIncome": "23573000", "grossProfit": "154204000", "depreciation": "None", "totalRevenue": "229276000", "costOfRevenue": "75072000", "interestIncome": "None", "incomeBeforeTax": "24045000", "interestExpense": "46666000", "operatingIncome": "66872000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "472000", "reportedCurrency": "USD", "netInterestIncome": "-46666000", "nonInterestIncome": "None", "operatingExpenses": "87332000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63251000", "sellingGeneralAndAdministrative": "22827000", "netIncomeFromContinuingOperations": "23573000" }, "balance": { "goodwill": "None", "inventory": "129323000", "commonStock": "-289572000", "currentDebt": "None", "investments": "None", "totalAssets": "2804217000", "longTermDebt": "2462530000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "238307000", "reportedCurrency": "USD", "retainedEarnings": "582857000", "totalLiabilities": "2662387000", "otherCurrentAssets": "17780999", "totalCurrentAssets": "248790000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "11362000", "currentNetReceivables": "101678000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2555427000", "currentAccountsPayable": "34296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2476433000", "totalShareholderEquity": "141830000", "capitalLeaseObligations": "13903000", "otherCurrentLiabilities": "73961000", "totalCurrentLiabilities": "173724000", "otherNonCurrentLiabilities": "12230000", "totalNonCurrentLiabilities": "2488663000", "cashAndShortTermInvestments": "8000", "commonStockSharesOutstanding": "103606000", "intangibleAssetsExcludingGoodwill": "238307000", "cashAndCashEquivalentsAtCarryingValue": "8000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23573000", "profitLoss": "None", "dividendPayout": "65856000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-30979000", "operatingCashflow": "65917000", "capitalExpenditures": "98613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32653000", "cashflowFromInvestment": "-98573000", "stockBasedCompensation": "7769000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65856000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63251000", "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": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "income_statement": { "revenue": 225049000, "cost_of_revenue": 69462000, "gross_profit": 155587000, "ebit": 71560000, "ebitda": 134030000, "pretax_income": 13196000, "tax_provision": 355000, "net_income": 12841000, "net_income_to_common": 12841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11000, "total_current_assets": 226447000, "total_assets": 2736760000, "short_term_debt": 4525000, "long_term_debt": 2336088000, "total_debt": 2340613000, "total_liabilities": 2553711000, "total_equity": 183049000, "shares_outstanding": 102929000, "goodwill_and_intangibles": 245652000 }, "cash_flow": { "operating_cash_flow": 91604000, "capital_expenditure": 79474000, "free_cash_flow": 171078000, "dividends_paid": 64496000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348093, "ticker_id": 4152, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71560000", "ebitda": "134030000", "netIncome": "12841000", "grossProfit": "155587000", "depreciation": "None", "totalRevenue": "225049000", "costOfRevenue": "69462000", "interestIncome": "None", "incomeBeforeTax": "13196000", "interestExpense": "44832000", "operatingIncome": "68543000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "355000", "reportedCurrency": "USD", "netInterestIncome": "-44832000", "nonInterestIncome": "None", "operatingExpenses": "87044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62470000", "sellingGeneralAndAdministrative": "18578000", "netIncomeFromContinuingOperations": "12841000" }, "balance": { "goodwill": "None", "inventory": "114728000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2736760000", "longTermDebt": "2336088000", "shortTermDebt": "4525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "245652000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2553711000", "otherCurrentAssets": "16287000", "totalCurrentAssets": "226447000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5670000", "currentNetReceivables": "95421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2510313000", "currentAccountsPayable": "39781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2350819000", "totalShareholderEquity": "183049000", "capitalLeaseObligations": "14731000", "otherCurrentLiabilities": "85132000", "totalCurrentLiabilities": "187502000", "otherNonCurrentLiabilities": "10924000", "totalNonCurrentLiabilities": "2366209000", "cashAndShortTermInvestments": "11000", "commonStockSharesOutstanding": "102929000", "intangibleAssetsExcludingGoodwill": "245652000", "cashAndCashEquivalentsAtCarryingValue": "11000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12841000", "profitLoss": "None", "dividendPayout": "64496000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-24921000", "operatingCashflow": "91604000", "capitalExpenditures": "79474000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12337000", "cashflowFromInvestment": "-79262000", "stockBasedCompensation": "4517000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64496000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62470000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 225049000, "cost_of_revenue": 69462000, "gross_profit": 155587000, "research_and_development": null, "selling_general_admin": 18578000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71560000, "depreciation_amortisation": 62470000, "ebitda": 134030000, "interest_expense": 44832000, "interest_income": null, "other_non_operating": null, "pretax_income": 13196000, "tax_provision": 355000, "effective_tax_rate": null, "net_income": 12841000, "net_income_continuing_ops": 12841000, "net_income_to_common": 12841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11000, "short_term_investments": 5670000, "net_receivables": 95421000, "inventory": 114728000, "other_current_assets": null, "total_current_assets": 226447000, "net_ppe": null, "goodwill": null, "intangible_assets": 245652000, "goodwill_and_intangibles": 245652000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2510313000, "total_assets": 2736760000, "short_term_debt": 4525000, "accounts_payable": 39781000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187502000, "long_term_debt": 2336088000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2366209000, "total_liabilities": 2553711000, "total_debt": 2340613000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 183049000, "shares_outstanding": 102929000, "operating_cash_flow": 91604000, "stock_based_compensation": 4517000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79474000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79262000, "dividends_paid": 64496000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12337000, "free_cash_flow": 171078000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71560000", "ebitda": "134030000", "netIncome": "12841000", "grossProfit": "155587000", "depreciation": "None", "totalRevenue": "225049000", "costOfRevenue": "69462000", "interestIncome": "None", "incomeBeforeTax": "13196000", "interestExpense": "44832000", "operatingIncome": "68543000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "355000", "reportedCurrency": "USD", "netInterestIncome": "-44832000", "nonInterestIncome": "None", "operatingExpenses": "87044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62470000", "sellingGeneralAndAdministrative": "18578000", "netIncomeFromContinuingOperations": "12841000" }, "balance": { "goodwill": "None", "inventory": "114728000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2736760000", "longTermDebt": "2336088000", "shortTermDebt": "4525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "245652000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2553711000", "otherCurrentAssets": "16287000", "totalCurrentAssets": "226447000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5670000", "currentNetReceivables": "95421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2510313000", "currentAccountsPayable": "39781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2350819000", "totalShareholderEquity": "183049000", "capitalLeaseObligations": "14731000", "otherCurrentLiabilities": "85132000", "totalCurrentLiabilities": "187502000", "otherNonCurrentLiabilities": "10924000", "totalNonCurrentLiabilities": "2366209000", "cashAndShortTermInvestments": "11000", "commonStockSharesOutstanding": "102929000", "intangibleAssetsExcludingGoodwill": "245652000", "cashAndCashEquivalentsAtCarryingValue": "11000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12841000", "profitLoss": "None", "dividendPayout": "64496000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-24921000", "operatingCashflow": "91604000", "capitalExpenditures": "79474000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12337000", "cashflowFromInvestment": "-79262000", "stockBasedCompensation": "4517000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64496000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62470000", "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": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "income_statement": { "revenue": 217085000, "cost_of_revenue": 74928000, "gross_profit": 142157000, "ebit": 58016000, "ebitda": 122117000, "pretax_income": 21157000, "tax_provision": 255000, "net_income": 20902000, "net_income_to_common": 20902000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6000, "total_current_assets": 223687000, "total_assets": 2706414000, "short_term_debt": null, "long_term_debt": 2276449000, "total_debt": 2276449000, "total_liabilities": 2479726000, "total_equity": 226688000, "shares_outstanding": 100263000, "goodwill_and_intangibles": 252997000 }, "cash_flow": { "operating_cash_flow": 50072000, "capital_expenditure": 52646000, "free_cash_flow": 102718000, "dividends_paid": 64521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348095, "ticker_id": 4152, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58016000", "ebitda": "122117000", "netIncome": "20902000", "grossProfit": "142157000", "depreciation": "None", "totalRevenue": "217085000", "costOfRevenue": "74928000", "interestIncome": "None", "incomeBeforeTax": "21157000", "interestExpense": "43257000", "operatingIncome": "60954000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "255000", "reportedCurrency": "USD", "netInterestIncome": "-43257000", "nonInterestIncome": "None", "operatingExpenses": "81203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74928000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64101000", "sellingGeneralAndAdministrative": "20085000", "netIncomeFromContinuingOperations": "20902000" }, "balance": { "goodwill": "None", "inventory": "106457000", "commonStock": "-259433000", "currentDebt": "None", "investments": "None", "totalAssets": "2706414000", "longTermDebt": "2276449000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "252997000", "reportedCurrency": "USD", "retainedEarnings": "-226688000", "totalLiabilities": "2479726000", "otherCurrentAssets": "19887000", "totalCurrentAssets": "223687000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "10730000", "currentNetReceivables": "97337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2482727000", "currentAccountsPayable": "37030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2215675000", "shortLongTermDebtTotal": "2291568000", "totalShareholderEquity": "226688000", "capitalLeaseObligations": "15119000", "otherCurrentLiabilities": "77593000", "totalCurrentLiabilities": "177676000", "otherNonCurrentLiabilities": "10482000", "totalNonCurrentLiabilities": "2302050000", "cashAndShortTermInvestments": "6000", "commonStockSharesOutstanding": "100263000", "intangibleAssetsExcludingGoodwill": "252997000", "cashAndCashEquivalentsAtCarryingValue": "6000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20902000", "profitLoss": "None", "dividendPayout": "64521000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-20057000", "operatingCashflow": "50072000", "capitalExpenditures": "52646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2015000", "cashflowFromInvestment": "-48082000", "stockBasedCompensation": "8024000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64101000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 217085000, "cost_of_revenue": 74928000, "gross_profit": 142157000, "research_and_development": null, "selling_general_admin": 20085000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58016000, "depreciation_amortisation": 64101000, "ebitda": 122117000, "interest_expense": 43257000, "interest_income": null, "other_non_operating": null, "pretax_income": 21157000, "tax_provision": 255000, "effective_tax_rate": null, "net_income": 20902000, "net_income_continuing_ops": 20902000, "net_income_to_common": 20902000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6000, "short_term_investments": 10730000, "net_receivables": 97337000, "inventory": 106457000, "other_current_assets": null, "total_current_assets": 223687000, "net_ppe": null, "goodwill": null, "intangible_assets": 252997000, "goodwill_and_intangibles": 252997000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2482727000, "total_assets": 2706414000, "short_term_debt": null, "accounts_payable": 37030000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177676000, "long_term_debt": 2276449000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2302050000, "total_liabilities": 2479726000, "total_debt": 2276449000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -226688000, "total_equity": 226688000, "shares_outstanding": 100263000, "operating_cash_flow": 50072000, "stock_based_compensation": 8024000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52646000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48082000, "dividends_paid": 64521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2015000, "free_cash_flow": 102718000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58016000", "ebitda": "122117000", "netIncome": "20902000", "grossProfit": "142157000", "depreciation": "None", "totalRevenue": "217085000", "costOfRevenue": "74928000", "interestIncome": "None", "incomeBeforeTax": "21157000", "interestExpense": "43257000", "operatingIncome": "60954000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "255000", "reportedCurrency": "USD", "netInterestIncome": "-43257000", "nonInterestIncome": "None", "operatingExpenses": "81203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74928000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64101000", "sellingGeneralAndAdministrative": "20085000", "netIncomeFromContinuingOperations": "20902000" }, "balance": { "goodwill": "None", "inventory": "106457000", "commonStock": "-259433000", "currentDebt": "None", "investments": "None", "totalAssets": "2706414000", "longTermDebt": "2276449000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "252997000", "reportedCurrency": "USD", "retainedEarnings": "-226688000", "totalLiabilities": "2479726000", "otherCurrentAssets": "19887000", "totalCurrentAssets": "223687000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "10730000", "currentNetReceivables": "97337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2482727000", "currentAccountsPayable": "37030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2215675000", "shortLongTermDebtTotal": "2291568000", "totalShareholderEquity": "226688000", "capitalLeaseObligations": "15119000", "otherCurrentLiabilities": "77593000", "totalCurrentLiabilities": "177676000", "otherNonCurrentLiabilities": "10482000", "totalNonCurrentLiabilities": "2302050000", "cashAndShortTermInvestments": "6000", "commonStockSharesOutstanding": "100263000", "intangibleAssetsExcludingGoodwill": "252997000", "cashAndCashEquivalentsAtCarryingValue": "6000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20902000", "profitLoss": "None", "dividendPayout": "64521000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-20057000", "operatingCashflow": "50072000", "capitalExpenditures": "52646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2015000", "cashflowFromInvestment": "-48082000", "stockBasedCompensation": "8024000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64101000", "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": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "income_statement": { "revenue": 206920000, "cost_of_revenue": 69922000, "gross_profit": 136998000, "ebit": 62053000, "ebitda": 122092000, "pretax_income": 23989000, "tax_provision": 405000, "net_income": 23584000, "net_income_to_common": 23584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31000, "total_current_assets": 211576000, "total_assets": 2691038000, "short_term_debt": null, "long_term_debt": 2212792000, "total_debt": 2212792000, "total_liabilities": 2421919000, "total_equity": 269119000, "shares_outstanding": 99694000, "goodwill_and_intangibles": 260341999 }, "cash_flow": { "operating_cash_flow": 87871000, "capital_expenditure": 65005000, "free_cash_flow": 152876000, "dividends_paid": 64502000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348096, "ticker_id": 4152, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:46:24.184101+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62053000", "ebitda": "122092000", "netIncome": "23584000", "grossProfit": "136998000", "depreciation": "None", "totalRevenue": "206920000", "costOfRevenue": "69922000", "interestIncome": "None", "incomeBeforeTax": "23989000", "interestExpense": "42045000", "operatingIncome": "51427000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "405000", "reportedCurrency": "USD", "netInterestIncome": "-42045000", "nonInterestIncome": "None", "operatingExpenses": "85571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "14607000", "costofGoodsAndServicesSold": "69922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60039000", "sellingGeneralAndAdministrative": "14950000", "netIncomeFromContinuingOperations": "23584000" }, "balance": { "goodwill": "None", "inventory": "101419000", "commonStock": "-217002000", "currentDebt": "None", "investments": "None", "totalAssets": "2691038000", "longTermDebt": "2212792000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "260341999", "reportedCurrency": "USD", "retainedEarnings": "-269119000", "totalLiabilities": "2421919000", "otherCurrentAssets": "20441000", "totalCurrentAssets": "211576000", "currentLongTermDebt": "None", "longTermInvestments": "3040000", "shortTermInvestments": "10294000", "currentNetReceivables": "89685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2479462000", "currentAccountsPayable": "36627000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2227924000", "totalShareholderEquity": "269119000", "capitalLeaseObligations": "15132000", "otherCurrentLiabilities": "87891000", "totalCurrentLiabilities": "187499000", "otherNonCurrentLiabilities": "21628000", "totalNonCurrentLiabilities": "2234420000", "cashAndShortTermInvestments": "31000", "commonStockSharesOutstanding": "99694000", "intangibleAssetsExcludingGoodwill": "260341999", "cashAndCashEquivalentsAtCarryingValue": "31000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23584000", "profitLoss": "None", "dividendPayout": "64502000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-18490000", "operatingCashflow": "87871000", "capitalExpenditures": "65005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23398000", "cashflowFromInvestment": "-48082000", "stockBasedCompensation": "2849000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64502000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60039000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 206920000, "cost_of_revenue": 69922000, "gross_profit": 136998000, "research_and_development": null, "selling_general_admin": 14950000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62053000, "depreciation_amortisation": 60039000, "ebitda": 122092000, "interest_expense": 42045000, "interest_income": null, "other_non_operating": null, "pretax_income": 23989000, "tax_provision": 405000, "effective_tax_rate": null, "net_income": 23584000, "net_income_continuing_ops": 23584000, "net_income_to_common": 23584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31000, "short_term_investments": 10294000, "net_receivables": 89685000, "inventory": 101419000, "other_current_assets": null, "total_current_assets": 211576000, "net_ppe": null, "goodwill": null, "intangible_assets": 260341999, "goodwill_and_intangibles": 260341999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2479462000, "total_assets": 2691038000, "short_term_debt": null, "accounts_payable": 36627000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187499000, "long_term_debt": 2212792000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2234420000, "total_liabilities": 2421919000, "total_debt": 2212792000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -269119000, "total_equity": 269119000, "shares_outstanding": 99694000, "operating_cash_flow": 87871000, "stock_based_compensation": 2849000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65005000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48082000, "dividends_paid": 64502000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23398000, "free_cash_flow": 152876000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62053000", "ebitda": "122092000", "netIncome": "23584000", "grossProfit": "136998000", "depreciation": "None", "totalRevenue": "206920000", "costOfRevenue": "69922000", "interestIncome": "None", "incomeBeforeTax": "23989000", "interestExpense": "42045000", "operatingIncome": "51427000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "405000", "reportedCurrency": "USD", "netInterestIncome": "-42045000", "nonInterestIncome": "None", "operatingExpenses": "85571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "14607000", "costofGoodsAndServicesSold": "69922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60039000", "sellingGeneralAndAdministrative": "14950000", "netIncomeFromContinuingOperations": "23584000" }, "balance": { "goodwill": "None", "inventory": "101419000", "commonStock": "-217002000", "currentDebt": "None", "investments": "None", "totalAssets": "2691038000", "longTermDebt": "2212792000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "260341999", "reportedCurrency": "USD", "retainedEarnings": "-269119000", "totalLiabilities": "2421919000", "otherCurrentAssets": "20441000", "totalCurrentAssets": "211576000", "currentLongTermDebt": "None", "longTermInvestments": "3040000", "shortTermInvestments": "10294000", "currentNetReceivables": "89685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2479462000", "currentAccountsPayable": "36627000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2227924000", "totalShareholderEquity": "269119000", "capitalLeaseObligations": "15132000", "otherCurrentLiabilities": "87891000", "totalCurrentLiabilities": "187499000", "otherNonCurrentLiabilities": "21628000", "totalNonCurrentLiabilities": "2234420000", "cashAndShortTermInvestments": "31000", "commonStockSharesOutstanding": "99694000", "intangibleAssetsExcludingGoodwill": "260341999", "cashAndCashEquivalentsAtCarryingValue": "31000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23584000", "profitLoss": "None", "dividendPayout": "64502000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-18490000", "operatingCashflow": "87871000", "capitalExpenditures": "65005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23398000", "cashflowFromInvestment": "-48082000", "stockBasedCompensation": "2849000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64502000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60039000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }