{ "ticker": { "uuid": "c53b44ab-2d3c-4f69-ad2d-c4417d2ee005", "symbol": "NSA", "name": "National Storage Affiliates Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/c53b44ab-2d3c-4f69-ad2d-c4417d2ee005/", "api_url": "https://sharemaestro.com/factors/api/tickers/c53b44ab-2d3c-4f69-ad2d-c4417d2ee005/" }, "ticker_metadata": { "id": 2902, "uuid": "c53b44ab-2d3c-4f69-ad2d-c4417d2ee005", "symbol": "NSA", "name": "National Storage Affiliates Trust", "asset_type": "equity", "market_cap": 6337544000, "stock_exchange_id": 3, "industry": "Reit - Industrial", "sector": "Real Estate", "description": "National Storage Affiliates Trust is a Maryland real estate investment trust focused on the ownership, operation and acquisition of storage properties located within the top 100 metropolitan statistical areas of the United States.", "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": "c53b44ab-2d3c-4f69-ad2d-c4417d2ee005", "symbol": "NSA", "name": "National Storage Affiliates Trust", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Industrial", "page_url": "https://sharemaestro.com/factors/ticker/c53b44ab-2d3c-4f69-ad2d-c4417d2ee005/", "api_url": "https://sharemaestro.com/factors/api/tickers/c53b44ab-2d3c-4f69-ad2d-c4417d2ee005/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.39, "value": 0.12, "quality": 0.69, "momentum": 0.81, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 43.43, "market_cap": 3348148990, "pe_ratio": 42.6141, "earnings_yield": 0.0235, "ebitda_to_ev": 0.0704, "shareholder_yield": 0.0585, "roe": 0.0861, "piotroski_f_score": 5, "momentum_12_1": 0.4005, "volatility_252d": 0.3579 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": 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": "2026-06-07T06:53:54.965608+00:00", "batch_id": "" }, "size": { "price_close": 43.43, "market_cap": 3348148990, "market_cap_usd": 3348148990, "enterprise_value": 6737336990, "shares_outstanding": 77093000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 42.6141, "pb_ratio": 3.6682, "ptbv_ratio": 4.3593, "ps_ratio": 4.4643, "pcf_ratio": 9.8384, "pfcf_ratio": 8.724, "ev_ebitda": 14.207, "ev_ebit": 23.4848, "ev_sales": 8.9834, "ev_fcf": 17.555, "earnings_yield": 0.0235, "fcf_yield": 0.057, "price_to_sales": 4.4643, "price_to_book": 3.6682, "price_to_cashflow": 9.8384, "ebitda_to_ev": 0.0704, "sales_yield": 0.1113 }, "yield": { "dividend_yield": 0.0585, "buyback_yield": 0, "shareholder_yield": 0.0585, "debt_paydown_yield": null, "total_yield": 0.0585 }, "quality": { "gross_margin": 0.3385, "operating_margin": 0.3825, "net_margin": 0.1048, "ebitda_margin": 0.6323, "fcf_margin": 0.5117, "roe": 0.0861, "roa": 0.0156, "roic": 0.0654, "roc_greenblatt": null, "asset_turnover": 0.149, "cash_conversion": 4.8847, "accruals_ratio": -0.052, "sbc_to_revenue": 0.0154, "piotroski_f_score": 5, "altman_z_score": 0.5978, "earnings_stability_5y": 0.1548, "revenue_stability_5y": 0.2885, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0504, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.8988, "net_debt_to_ebitda": 7.1468, "debt_to_assets": 0.6788, "interest_coverage": 1.7932, "current_ratio": 0.102, "quick_ratio": 0.102, "net_debt": 3389188000, "local_beta": 0.0017, "volatility_252d": 0.3579, "volatility_60d": 0.8611, "max_drawdown_12m": -0.1305, "risk_adjusted_momentum": 1.1188 }, "growth": { "revenue_growth_1y": -0.0165, "revenue_growth_3y_cagr": -0.0207, "revenue_growth_5y_cagr": 0.1174, "eps_growth_1y": 0.1998, "eps_growth_3y_cagr": -0.1074, "eps_growth_5y_cagr": 0.087, "fcf_growth_1y": -0.0599, "book_value_growth_1y": -0.1184, "revenue_growth": -0.0165, "earnings_growth": 0.1998 }, "momentum": { "price_return_1m": -0.0055, "price_return_3m": 0.2952, "price_return_6m": 0.5217, "price_return_9m": 0.379, "price_return_12m": 0.3928, "price_return_12m_ex1m": 0.4005, "momentum_6m": 0.5217, "momentum_12m": 0.3928, "momentum_12_1": 0.4005, "distance_from_52w_high": -0.0055, "distance_from_52w_low": 0.5859, "relative_strength": 0.2928 }, "raw_ttm": { "revenue_ttm": 749976000, "gross_profit_ttm": 253900000, "ebit_ttm": 286881000, "ebitda_ttm": 474225000, "net_income_ttm": 78569000, "eps_diluted_ttm": 1.0191, "operating_cash_flow_ttm": 340315000, "capital_expenditure_ttm": 43469000, "fcf_ttm": 383784000, "dividends_paid_ttm": 195804000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 159984000, "cash_and_equivalents": 27648000, "total_current_assets": 54127000, "total_current_liabilities": 530779000, "net_ppe": null, "total_assets": 5033758000, "total_debt": 3416836000, "total_equity": 912761000, "net_working_capital": -91900000, "book_value_per_share": 11.8397, "retained_earnings": -683581000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 768053000, "tangible_book_per_share": 9.9627 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 81, "rank_pb": 70, "rank_ptbv": 65, "rank_ps": 76, "rank_pcf": 43, "rank_ev_ebitda": 61, "rank_ev_ebit": 75, "rank_earnings_yield": 81, "rank_fcf_yield": 64, "rank_dividend_yield": 12, "rank_shareholder_yield": 13, "rank_total_yield": 13, "rank_roe": 49, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 65, "rank_fcf_margin": 15, "rank_piotroski": 61, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 42, "rank_eps_growth_5y": 55, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 28 }, "composites": { "value_composite": 88, "quality_composite": 31, "momentum_composite": 19, "growth_composite": 77, "yield_composite": 8, "svqf_composite": 91, "vc1_composite": 84, "vc2_composite": 74, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 61, "quality_value_composite": 0.2877, "os_score": 0.39, "value_percentile": 0.12, "quality_percentile": 0.69, "momentum_percentile": 0.81, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 73, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4602, "ticker_id": 2902, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:54.965608+00:00", "batch_id": "", "os_score_delta": null, "price_close": 43.43, "market_cap": 3348148990, "market_cap_usd": 3348148990, "enterprise_value": 6737336990, "shares_outstanding": 77093000, "fx_rate_to_usd": null, "pe_ratio": 42.61412249, "pb_ratio": 3.66815518, "ptbv_ratio": 4.35926816, "ps_ratio": 4.46434151, "pcf_ratio": 9.83838206, "pfcf_ratio": 8.72404527, "ev_ebitda": 14.20704727, "ev_ebit": 23.48477937, "ev_sales": 8.98340346, "ev_fcf": 17.55502311, "earnings_yield": 0.0234664, "fcf_yield": 0.05696375, "dividend_yield": 0.05848127, "buyback_yield": 0, "shareholder_yield": 0.05848127, "debt_paydown_yield": null, "total_yield": 0.05848127, "gross_margin": 0.33854417, "operating_margin": 0.38252024, "net_margin": 0.10476202, "ebitda_margin": 0.63232023, "fcf_margin": 0.51172838, "roe": 0.08607839, "roa": 0.01560842, "roic": 0.06539299, "roc_greenblatt": null, "asset_turnover": 0.14898928, "cash_conversion": 4.88467462, "accruals_ratio": -0.05199813, "sbc_to_revenue": 0.01538049, "debt_to_equity": 3.89879607, "net_debt_to_ebitda": 7.14679319, "debt_to_assets": 0.67878432, "interest_coverage": 1.79318557, "current_ratio": 0.10197653, "quick_ratio": 0.10197653, "net_debt": 3389188000, "revenue_growth_1y": -0.0164778, "revenue_growth_3y_cagr": -0.0206505, "revenue_growth_5y_cagr": 0.11740197, "eps_growth_1y": 0.19980148, "eps_growth_3y_cagr": -0.10736036, "eps_growth_5y_cagr": 0.08704895, "fcf_growth_1y": -0.05986218, "book_value_growth_1y": -0.11840284, "piotroski_f_score": 5, "altman_z_score": 0.59781842, "earnings_stability_5y": 0.154766, "revenue_stability_5y": 0.288458, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00549576, "price_return_3m": 0.295173, "price_return_6m": 0.52171856, "price_return_9m": 0.37896217, "price_return_12m": 0.39275498, "price_return_12m_ex1m": 0.40045153, "distance_from_52w_high": -0.00549576, "distance_from_52w_low": 0.58587574, "relative_strength": 0.2927914, "local_beta": 0.0017, "volatility_252d": 0.357918, "volatility_60d": 0.861105, "max_drawdown_12m": -0.13047275, "revenue_ttm": 749976000, "gross_profit_ttm": 253900000, "ebit_ttm": 286881000, "ebitda_ttm": 474225000, "net_income_ttm": 78569000, "eps_diluted_ttm": 1.01914571, "operating_cash_flow_ttm": 340315000, "capital_expenditure_ttm": 43469000, "fcf_ttm": 383784000, "dividends_paid_ttm": 195804000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 159984000, "cash_and_equivalents": 27648000, "total_current_assets": 54127000, "total_current_liabilities": 530779000, "net_ppe": null, "total_assets": 5033758000, "total_debt": 3416836000, "total_equity": 912761000, "net_working_capital": -91900000, "book_value_per_share": 11.83973902, "retained_earnings": -683581000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 768053000, "tangible_book_per_share": 9.96268144, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 81, "rank_pb": 70, "rank_ptbv": 65, "rank_ps": 76, "rank_pcf": 43, "rank_ev_ebitda": 61, "rank_ev_ebit": 75, "rank_earnings_yield": 81, "rank_fcf_yield": 64, "rank_dividend_yield": 12, "rank_shareholder_yield": 13, "rank_total_yield": 13, "rank_roe": 49, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 65, "rank_fcf_margin": 15, "rank_piotroski": 61, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 42, "rank_eps_growth_5y": 55, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 28, "value_composite": 88, "quality_composite": 31, "momentum_composite": 19, "growth_composite": 77, "yield_composite": 8, "svqf_composite": 91, "vc1_composite": 84, "vc2_composite": 74, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 61, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 73, "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": 43.43, "os": 0.39, "value": 0.12, "quality": 0.69, "momentum": 0.81, "confidence": 1, "coverage": 1, "pe_ratio": 42.6141, "earnings_yield": 0.0235, "shareholder_yield": 0.0585, "roe": 0.0861, "momentum_12_1": 0.4005, "complete_fields": { "id": 4602, "ticker_id": 2902, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:54.965608+00:00", "batch_id": "", "os_score_delta": null, "price_close": 43.43, "market_cap": 3348148990, "market_cap_usd": 3348148990, "enterprise_value": 6737336990, "shares_outstanding": 77093000, "fx_rate_to_usd": null, "pe_ratio": 42.61412249, "pb_ratio": 3.66815518, "ptbv_ratio": 4.35926816, "ps_ratio": 4.46434151, "pcf_ratio": 9.83838206, "pfcf_ratio": 8.72404527, "ev_ebitda": 14.20704727, "ev_ebit": 23.48477937, "ev_sales": 8.98340346, "ev_fcf": 17.55502311, "earnings_yield": 0.0234664, "fcf_yield": 0.05696375, "dividend_yield": 0.05848127, "buyback_yield": 0, "shareholder_yield": 0.05848127, "debt_paydown_yield": null, "total_yield": 0.05848127, "gross_margin": 0.33854417, "operating_margin": 0.38252024, "net_margin": 0.10476202, "ebitda_margin": 0.63232023, "fcf_margin": 0.51172838, "roe": 0.08607839, "roa": 0.01560842, "roic": 0.06539299, "roc_greenblatt": null, "asset_turnover": 0.14898928, "cash_conversion": 4.88467462, "accruals_ratio": -0.05199813, "sbc_to_revenue": 0.01538049, "debt_to_equity": 3.89879607, "net_debt_to_ebitda": 7.14679319, "debt_to_assets": 0.67878432, "interest_coverage": 1.79318557, "current_ratio": 0.10197653, "quick_ratio": 0.10197653, "net_debt": 3389188000, "revenue_growth_1y": -0.0164778, "revenue_growth_3y_cagr": -0.0206505, "revenue_growth_5y_cagr": 0.11740197, "eps_growth_1y": 0.19980148, "eps_growth_3y_cagr": -0.10736036, "eps_growth_5y_cagr": 0.08704895, "fcf_growth_1y": -0.05986218, "book_value_growth_1y": -0.11840284, "piotroski_f_score": 5, "altman_z_score": 0.59781842, "earnings_stability_5y": 0.154766, "revenue_stability_5y": 0.288458, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00549576, "price_return_3m": 0.295173, "price_return_6m": 0.52171856, "price_return_9m": 0.37896217, "price_return_12m": 0.39275498, "price_return_12m_ex1m": 0.40045153, "distance_from_52w_high": -0.00549576, "distance_from_52w_low": 0.58587574, "relative_strength": 0.2927914, "local_beta": 0.0017, "volatility_252d": 0.357918, "volatility_60d": 0.861105, "max_drawdown_12m": -0.13047275, "revenue_ttm": 749976000, "gross_profit_ttm": 253900000, "ebit_ttm": 286881000, "ebitda_ttm": 474225000, "net_income_ttm": 78569000, "eps_diluted_ttm": 1.01914571, "operating_cash_flow_ttm": 340315000, "capital_expenditure_ttm": 43469000, "fcf_ttm": 383784000, "dividends_paid_ttm": 195804000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 159984000, "cash_and_equivalents": 27648000, "total_current_assets": 54127000, "total_current_liabilities": 530779000, "net_ppe": null, "total_assets": 5033758000, "total_debt": 3416836000, "total_equity": 912761000, "net_working_capital": -91900000, "book_value_per_share": 11.83973902, "retained_earnings": -683581000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 768053000, "tangible_book_per_share": 9.96268144, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 81, "rank_pb": 70, "rank_ptbv": 65, "rank_ps": 76, "rank_pcf": 43, "rank_ev_ebitda": 61, "rank_ev_ebit": 75, "rank_earnings_yield": 81, "rank_fcf_yield": 64, "rank_dividend_yield": 12, "rank_shareholder_yield": 13, "rank_total_yield": 13, "rank_roe": 49, "rank_roc": 50, "rank_roic": 53, "rank_gross_margin": 65, "rank_fcf_margin": 15, "rank_piotroski": 61, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 42, "rank_eps_growth_5y": 55, "rank_revenue_growth_1y": 78, "rank_momentum_12m": 30, "rank_momentum_12m_ex1m": 29, "rank_relative_strength": 28, "value_composite": 88, "quality_composite": 31, "momentum_composite": 19, "growth_composite": 77, "yield_composite": 8, "svqf_composite": 91, "vc1_composite": 84, "vc2_composite": 74, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 61, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 73, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "income_statement": { "revenue": 752929000, "cost_of_revenue": 406866000, "gross_profit": 346063000, "ebit": 281821000, "ebitda": 471141000, "pretax_income": 119376000, "tax_provision": 3102000, "net_income": 73784000, "net_income_to_common": 73784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23638000, "total_current_assets": 41669000, "total_assets": 5080115000, "short_term_debt": 376669000, "long_term_debt": 3004202000, "total_debt": 3380871000, "total_liabilities": 3546332000, "total_equity": 946038000, "shares_outstanding": 76638000, "goodwill_and_intangibles": 115247000 }, "cash_flow": { "operating_cash_flow": 338501000, "capital_expenditure": 38687000, "free_cash_flow": 377188000, "dividends_paid": 195371000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305770, "ticker_id": 2902, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "281821000", "ebitda": "471141000", "netIncome": "73784000", "grossProfit": "346063000", "depreciation": "None", "totalRevenue": "752929000", "costOfRevenue": "406866000", "interestIncome": "169772000", "incomeBeforeTax": "119376000", "interestExpense": "162445000", "operatingIncome": "278642000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3102000", "reportedCurrency": "USD", "netInterestIncome": "-162445000", "nonInterestIncome": "None", "operatingExpenses": "67421000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "406866000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189320000", "sellingGeneralAndAdministrative": "51130000", "netIncomeFromContinuingOperations": "116274000" }, "balance": { "goodwill": "8182000", "inventory": "None", "commonStock": "771000", "currentDebt": "None", "investments": "None", "totalAssets": "5080115000", "longTermDebt": "3004202000", "shortTermDebt": "376669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "107065000", "reportedCurrency": "USD", "retainedEarnings": "-652240000", "totalLiabilities": "3546332000", "otherCurrentAssets": "12240000", "totalCurrentAssets": "41669000", "currentLongTermDebt": "400900000", "longTermInvestments": "231779000", "shortTermInvestments": "None", "currentNetReceivables": "18031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20569000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4624282000", "shortLongTermDebtTotal": "3427722000", "totalShareholderEquity": "946038000", "capitalLeaseObligations": "22620000", "otherCurrentLiabilities": "-354049000", "totalCurrentLiabilities": "376669000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3169663000", "cashAndShortTermInvestments": "23638000", "commonStockSharesOutstanding": "76638000", "intangibleAssetsExcludingGoodwill": "107065000", "cashAndCashEquivalentsAtCarryingValue": "23638000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122478000", "profitLoss": "None", "dividendPayout": "195371000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "338501000", "capitalExpenditures": "38687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-385471000", "cashflowFromInvestment": "19855000", "stockBasedCompensation": "12194000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "195371000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7934000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 752929000, "cost_of_revenue": 406866000, "gross_profit": 346063000, "research_and_development": null, "selling_general_admin": 51130000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 281821000, "depreciation_amortisation": 189320000, "ebitda": 471141000, "interest_expense": 162445000, "interest_income": null, "other_non_operating": null, "pretax_income": 119376000, "tax_provision": 3102000, "effective_tax_rate": null, "net_income": 73784000, "net_income_continuing_ops": 116274000, "net_income_to_common": 73784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23638000, "short_term_investments": null, "net_receivables": 18031000, "inventory": null, "other_current_assets": null, "total_current_assets": 41669000, "net_ppe": null, "goodwill": 8182000, "intangible_assets": 107065000, "goodwill_and_intangibles": 115247000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20569000, "total_assets": 5080115000, "short_term_debt": 376669000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 376669000, "long_term_debt": 3004202000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3169663000, "total_liabilities": 3546332000, "total_debt": 3380871000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -652240000, "total_equity": 946038000, "shares_outstanding": 76638000, "operating_cash_flow": 338501000, "stock_based_compensation": 12194000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38687000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 19855000, "dividends_paid": 195371000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -385471000, "free_cash_flow": 377188000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "281821000", "ebitda": "471141000", "netIncome": "73784000", "grossProfit": "346063000", "depreciation": "None", "totalRevenue": "752929000", "costOfRevenue": "406866000", "interestIncome": "169772000", "incomeBeforeTax": "119376000", "interestExpense": "162445000", "operatingIncome": "278642000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3102000", "reportedCurrency": "USD", "netInterestIncome": "-162445000", "nonInterestIncome": "None", "operatingExpenses": "67421000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "406866000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189320000", "sellingGeneralAndAdministrative": "51130000", "netIncomeFromContinuingOperations": "116274000" }, "balance": { "goodwill": "8182000", "inventory": "None", "commonStock": "771000", "currentDebt": "None", "investments": "None", "totalAssets": "5080115000", "longTermDebt": "3004202000", "shortTermDebt": "376669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "107065000", "reportedCurrency": "USD", "retainedEarnings": "-652240000", "totalLiabilities": "3546332000", "otherCurrentAssets": "12240000", "totalCurrentAssets": "41669000", "currentLongTermDebt": "400900000", "longTermInvestments": "231779000", "shortTermInvestments": "None", "currentNetReceivables": "18031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20569000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4624282000", "shortLongTermDebtTotal": "3427722000", "totalShareholderEquity": "946038000", "capitalLeaseObligations": "22620000", "otherCurrentLiabilities": "-354049000", "totalCurrentLiabilities": "376669000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3169663000", "cashAndShortTermInvestments": "23638000", "commonStockSharesOutstanding": "76638000", "intangibleAssetsExcludingGoodwill": "107065000", "cashAndCashEquivalentsAtCarryingValue": "23638000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122478000", "profitLoss": "None", "dividendPayout": "195371000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "338501000", "capitalExpenditures": "38687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-385471000", "cashflowFromInvestment": "19855000", "stockBasedCompensation": "12194000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "195371000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7934000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "income_statement": { "revenue": 770335000, "cost_of_revenue": 211852000, "gross_profit": 558483000, "ebit": 341297000, "ebitda": 531152000, "pretax_income": 187037000, "tax_provision": 3767000, "net_income": 111518000, "net_income_to_common": 111518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50408000, "total_current_assets": 89060000, "total_assets": 5354462000, "short_term_debt": 443300000, "long_term_debt": 3005787000, "total_debt": 3449087000, "total_liabilities": 3591115000, "total_equity": 1075980000, "shares_outstanding": 76844000, "goodwill_and_intangibles": 154465000 }, "cash_flow": { "operating_cash_flow": 363065000, "capital_expenditure": 20574000, "free_cash_flow": 383639000, "dividends_paid": 192263000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305775, "ticker_id": 2902, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "341297000", "ebitda": "531152000", "netIncome": "111518000", "grossProfit": "558483000", "depreciation": "None", "totalRevenue": "770335000", "costOfRevenue": "211852000", "interestIncome": "170335000", "incomeBeforeTax": "187037000", "interestExpense": "154260000", "operatingIncome": "297156000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3767000", "reportedCurrency": "USD", "netInterestIncome": "-154260000", "nonInterestIncome": "None", "operatingExpenses": "261327000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189855000", "sellingGeneralAndAdministrative": "57606000", "netIncomeFromContinuingOperations": "183270000" }, "balance": { "goodwill": "8182000", "inventory": "None", "commonStock": "763000", "currentDebt": "None", "investments": "None", "totalAssets": "5354462000", "longTermDebt": "3005787000", "shortTermDebt": "443300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "146283000", "reportedCurrency": "USD", "retainedEarnings": "-530652000", "totalLiabilities": "3591115000", "otherCurrentAssets": "11737000", "totalCurrentAssets": "89060000", "currentLongTermDebt": "443300000", "longTermInvestments": "246193000", "shortTermInvestments": "None", "currentNetReceivables": "26915000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5265402000", "currentAccountsPayable": "98657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4836318000", "shortLongTermDebtTotal": "3471975000", "totalShareholderEquity": "1075980000", "capitalLeaseObligations": "22888000", "otherCurrentLiabilities": "98657000", "totalCurrentLiabilities": "561969000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3029146000", "cashAndShortTermInvestments": "50408000", "commonStockSharesOutstanding": "76844000", "intangibleAssetsExcludingGoodwill": "146283000", "cashAndCashEquivalentsAtCarryingValue": "50408000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183270000", "profitLoss": "None", "dividendPayout": "192263000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "363065000", "capitalExpenditures": "20574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-825420000", "cashflowFromInvestment": "425415000", "stockBasedCompensation": "8310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192263000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-284699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189855000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 770335000, "cost_of_revenue": 211852000, "gross_profit": 558483000, "research_and_development": null, "selling_general_admin": 57606000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 341297000, "depreciation_amortisation": 189855000, "ebitda": 531152000, "interest_expense": 154260000, "interest_income": null, "other_non_operating": null, "pretax_income": 187037000, "tax_provision": 3767000, "effective_tax_rate": null, "net_income": 111518000, "net_income_continuing_ops": 183270000, "net_income_to_common": 111518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50408000, "short_term_investments": null, "net_receivables": 26915000, "inventory": null, "other_current_assets": null, "total_current_assets": 89060000, "net_ppe": null, "goodwill": 8182000, "intangible_assets": 146283000, "goodwill_and_intangibles": 154465000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5265402000, "total_assets": 5354462000, "short_term_debt": 443300000, "accounts_payable": 98657000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 561969000, "long_term_debt": 3005787000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3029146000, "total_liabilities": 3591115000, "total_debt": 3449087000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -530652000, "total_equity": 1075980000, "shares_outstanding": 76844000, "operating_cash_flow": 363065000, "stock_based_compensation": 8310000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20574000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 425415000, "dividends_paid": 192263000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -825420000, "free_cash_flow": 383639000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "341297000", "ebitda": "531152000", "netIncome": "111518000", "grossProfit": "558483000", "depreciation": "None", "totalRevenue": "770335000", "costOfRevenue": "211852000", "interestIncome": "170335000", "incomeBeforeTax": "187037000", "interestExpense": "154260000", "operatingIncome": "297156000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3767000", "reportedCurrency": "USD", "netInterestIncome": "-154260000", "nonInterestIncome": "None", "operatingExpenses": "261327000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "189855000", "sellingGeneralAndAdministrative": "57606000", "netIncomeFromContinuingOperations": "183270000" }, "balance": { "goodwill": "8182000", "inventory": "None", "commonStock": "763000", "currentDebt": "None", "investments": "None", "totalAssets": "5354462000", "longTermDebt": "3005787000", "shortTermDebt": "443300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "146283000", "reportedCurrency": "USD", "retainedEarnings": "-530652000", "totalLiabilities": "3591115000", "otherCurrentAssets": "11737000", "totalCurrentAssets": "89060000", "currentLongTermDebt": "443300000", "longTermInvestments": "246193000", "shortTermInvestments": "None", "currentNetReceivables": "26915000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5265402000", "currentAccountsPayable": "98657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4836318000", "shortLongTermDebtTotal": "3471975000", "totalShareholderEquity": "1075980000", "capitalLeaseObligations": "22888000", "otherCurrentLiabilities": "98657000", "totalCurrentLiabilities": "561969000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3029146000", "cashAndShortTermInvestments": "50408000", "commonStockSharesOutstanding": "76844000", "intangibleAssetsExcludingGoodwill": "146283000", "cashAndCashEquivalentsAtCarryingValue": "50408000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183270000", "profitLoss": "None", "dividendPayout": "192263000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "363065000", "capitalExpenditures": "20574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-825420000", "cashflowFromInvestment": "425415000", "stockBasedCompensation": "8310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "192263000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-284699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189855000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "income_statement": { "revenue": 858063000, "cost_of_revenue": 228986000, "gross_profit": 629077000, "ebit": 404725000, "ebitda": 626718000, "pretax_income": 238578000, "tax_provision": 1590000, "net_income": 156669000, "net_income_to_common": 156669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64980000, "total_current_assets": 674707000, "total_assets": 5931811000, "short_term_debt": 381000000, "long_term_debt": 3277205000, "total_debt": 3658205000, "total_liabilities": 3805970000, "total_equity": 1422188000, "shares_outstanding": 146023000, "goodwill_and_intangibles": 64918000 }, "cash_flow": { "operating_cash_flow": 441576000, "capital_expenditure": 35548000, "free_cash_flow": 477124000, "dividends_paid": 209926000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305780, "ticker_id": 2902, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "404725000", "ebitda": "626718000", "netIncome": "156669000", "grossProfit": "629077000", "depreciation": "None", "totalRevenue": "858063000", "costOfRevenue": "228986000", "interestIncome": "158594000", "incomeBeforeTax": "238578000", "interestExpense": "166147000", "operatingIncome": "336695000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1590000", "reportedCurrency": "USD", "netInterestIncome": "-166147000", "nonInterestIncome": "None", "operatingExpenses": "292382000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221993000", "sellingGeneralAndAdministrative": "59281000", "netIncomeFromContinuingOperations": "236988000" }, "balance": { "goodwill": "8182000", "inventory": "572912000", "commonStock": "823000", "currentDebt": "None", "investments": "None", "totalAssets": "5931811000", "longTermDebt": "3277205000", "shortTermDebt": "381000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "56736000", "reportedCurrency": "USD", "retainedEarnings": "-449907000", "totalLiabilities": "3805970000", "otherCurrentAssets": "587655000", "totalCurrentAssets": "674707000", "currentLongTermDebt": "381000000", "longTermInvestments": "211361000", "shortTermInvestments": "29610000", "currentNetReceivables": "22072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5257104000", "currentAccountsPayable": "92766000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4942773000", "shortLongTermDebtTotal": "3682400000", "totalShareholderEquity": "1422188000", "capitalLeaseObligations": "24195000", "otherCurrentLiabilities": "92766000", "totalCurrentLiabilities": "501120000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3304850000", "cashAndShortTermInvestments": "64980000", "commonStockSharesOutstanding": "146023000", "intangibleAssetsExcludingGoodwill": "56736000", "cashAndCashEquivalentsAtCarryingValue": "64980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "236988000", "profitLoss": "None", "dividendPayout": "209926000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "441576000", "capitalExpenditures": "35548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-557187000", "cashflowFromInvestment": "161105000", "stockBasedCompensation": "6679000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209926000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-310152000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221993000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 858063000, "cost_of_revenue": 228986000, "gross_profit": 629077000, "research_and_development": 0.28, "selling_general_admin": 59281000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 404725000, "depreciation_amortisation": 221993000, "ebitda": 626718000, "interest_expense": 166147000, "interest_income": null, "other_non_operating": null, "pretax_income": 238578000, "tax_provision": 1590000, "effective_tax_rate": null, "net_income": 156669000, "net_income_continuing_ops": 236988000, "net_income_to_common": 156669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64980000, "short_term_investments": 29610000, "net_receivables": 22072000, "inventory": 572912000, "other_current_assets": null, "total_current_assets": 674707000, "net_ppe": null, "goodwill": 8182000, "intangible_assets": 56736000, "goodwill_and_intangibles": 64918000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5257104000, "total_assets": 5931811000, "short_term_debt": 381000000, "accounts_payable": 92766000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 501120000, "long_term_debt": 3277205000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3304850000, "total_liabilities": 3805970000, "total_debt": 3658205000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -449907000, "total_equity": 1422188000, "shares_outstanding": 146023000, "operating_cash_flow": 441576000, "stock_based_compensation": 6679000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35548000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 161105000, "dividends_paid": 209926000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -557187000, "free_cash_flow": 477124000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "404725000", "ebitda": "626718000", "netIncome": "156669000", "grossProfit": "629077000", "depreciation": "None", "totalRevenue": "858063000", "costOfRevenue": "228986000", "interestIncome": "158594000", "incomeBeforeTax": "238578000", "interestExpense": "166147000", "operatingIncome": "336695000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1590000", "reportedCurrency": "USD", "netInterestIncome": "-166147000", "nonInterestIncome": "None", "operatingExpenses": "292382000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.28", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221993000", "sellingGeneralAndAdministrative": "59281000", "netIncomeFromContinuingOperations": "236988000" }, "balance": { "goodwill": "8182000", "inventory": "572912000", "commonStock": "823000", "currentDebt": "None", "investments": "None", "totalAssets": "5931811000", "longTermDebt": "3277205000", "shortTermDebt": "381000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "56736000", "reportedCurrency": "USD", "retainedEarnings": "-449907000", "totalLiabilities": "3805970000", "otherCurrentAssets": "587655000", "totalCurrentAssets": "674707000", "currentLongTermDebt": "381000000", "longTermInvestments": "211361000", "shortTermInvestments": "29610000", "currentNetReceivables": "22072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5257104000", "currentAccountsPayable": "92766000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4942773000", "shortLongTermDebtTotal": "3682400000", "totalShareholderEquity": "1422188000", "capitalLeaseObligations": "24195000", "otherCurrentLiabilities": "92766000", "totalCurrentLiabilities": "501120000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3304850000", "cashAndShortTermInvestments": "64980000", "commonStockSharesOutstanding": "146023000", "intangibleAssetsExcludingGoodwill": "56736000", "cashAndCashEquivalentsAtCarryingValue": "64980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "236988000", "profitLoss": "None", "dividendPayout": "209926000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "441576000", "capitalExpenditures": "35548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-557187000", "cashflowFromInvestment": "161105000", "stockBasedCompensation": "6679000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209926000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-310152000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221993000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "income_statement": { "revenue": 801569000, "cost_of_revenue": 211025000, "gross_profit": 590544000, "ebit": 299053000, "ebitda": 532211000, "pretax_income": 188454000, "tax_provision": 4689000, "net_income": 103737000, "net_income_to_common": 103737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35312000, "total_current_assets": 42199000, "total_assets": 6070007000, "short_term_debt": 496000000, "long_term_debt": 3055179000, "total_debt": 3551179000, "total_liabilities": 3680993000, "total_equity": 2389014000, "shares_outstanding": 91239000, "goodwill_and_intangibles": 54402000 }, "cash_flow": { "operating_cash_flow": 443847000, "capital_expenditure": 43726000, "free_cash_flow": 487573000, "dividends_paid": 209124000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305785, "ticker_id": 2902, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "299053000", "ebitda": "532211000", "netIncome": "103737000", "grossProfit": "590544000", "depreciation": "None", "totalRevenue": "801569000", "costOfRevenue": "211025000", "interestIncome": "102854000", "incomeBeforeTax": "188454000", "interestExpense": "110599000", "operatingIncome": "289538000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4689000", "reportedCurrency": "USD", "netInterestIncome": "-110599000", "nonInterestIncome": "None", "operatingExpenses": "301006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233158000", "sellingGeneralAndAdministrative": "59311000", "netIncomeFromContinuingOperations": "183765000" }, "balance": { "goodwill": "8182000", "inventory": "-41939000", "commonStock": "898000", "currentDebt": "None", "investments": "None", "totalAssets": "6070007000", "longTermDebt": "3055179000", "shortTermDebt": "496000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "46220000", "reportedCurrency": "USD", "retainedEarnings": "-396650000", "totalLiabilities": "3680993000", "otherCurrentAssets": "26156000", "totalCurrentAssets": "42199000", "currentLongTermDebt": "496000000", "longTermInvestments": "227441000", "shortTermInvestments": "51466000", "currentNetReceivables": "22670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6027808000", "currentAccountsPayable": "80377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5644280000", "shortLongTermDebtTotal": "4047179000", "totalShareholderEquity": "2389014000", "capitalLeaseObligations": "25741000", "otherCurrentLiabilities": "-80377000", "totalCurrentLiabilities": "599590000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3081403000", "cashAndShortTermInvestments": "35312000", "commonStockSharesOutstanding": "91239000", "intangibleAssetsExcludingGoodwill": "46220000", "cashAndCashEquivalentsAtCarryingValue": "35312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183765000", "profitLoss": "None", "dividendPayout": "209124000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "443847000", "capitalExpenditures": "43726000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "154642000", "cashflowFromInvestment": "-584165000", "stockBasedCompensation": "6258000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209124000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90109000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "233158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 801569000, "cost_of_revenue": 211025000, "gross_profit": 590544000, "research_and_development": 0.24, "selling_general_admin": 59311000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 299053000, "depreciation_amortisation": 233158000, "ebitda": 532211000, "interest_expense": 110599000, "interest_income": null, "other_non_operating": null, "pretax_income": 188454000, "tax_provision": 4689000, "effective_tax_rate": null, "net_income": 103737000, "net_income_continuing_ops": 183765000, "net_income_to_common": 103737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35312000, "short_term_investments": 51466000, "net_receivables": 22670000, "inventory": -41939000, "other_current_assets": null, "total_current_assets": 42199000, "net_ppe": null, "goodwill": 8182000, "intangible_assets": 46220000, "goodwill_and_intangibles": 54402000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6027808000, "total_assets": 6070007000, "short_term_debt": 496000000, "accounts_payable": 80377000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 599590000, "long_term_debt": 3055179000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3081403000, "total_liabilities": 3680993000, "total_debt": 3551179000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -396650000, "total_equity": 2389014000, "shares_outstanding": 91239000, "operating_cash_flow": 443847000, "stock_based_compensation": 6258000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43726000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -584165000, "dividends_paid": 209124000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 154642000, "free_cash_flow": 487573000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "299053000", "ebitda": "532211000", "netIncome": "103737000", "grossProfit": "590544000", "depreciation": "None", "totalRevenue": "801569000", "costOfRevenue": "211025000", "interestIncome": "102854000", "incomeBeforeTax": "188454000", "interestExpense": "110599000", "operatingIncome": "289538000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4689000", "reportedCurrency": "USD", "netInterestIncome": "-110599000", "nonInterestIncome": "None", "operatingExpenses": "301006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233158000", "sellingGeneralAndAdministrative": "59311000", "netIncomeFromContinuingOperations": "183765000" }, "balance": { "goodwill": "8182000", "inventory": "-41939000", "commonStock": "898000", "currentDebt": "None", "investments": "None", "totalAssets": "6070007000", "longTermDebt": "3055179000", "shortTermDebt": "496000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "46220000", "reportedCurrency": "USD", "retainedEarnings": "-396650000", "totalLiabilities": "3680993000", "otherCurrentAssets": "26156000", "totalCurrentAssets": "42199000", "currentLongTermDebt": "496000000", "longTermInvestments": "227441000", "shortTermInvestments": "51466000", "currentNetReceivables": "22670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6027808000", "currentAccountsPayable": "80377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5644280000", "shortLongTermDebtTotal": "4047179000", "totalShareholderEquity": "2389014000", "capitalLeaseObligations": "25741000", "otherCurrentLiabilities": "-80377000", "totalCurrentLiabilities": "599590000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3081403000", "cashAndShortTermInvestments": "35312000", "commonStockSharesOutstanding": "91239000", "intangibleAssetsExcludingGoodwill": "46220000", "cashAndCashEquivalentsAtCarryingValue": "35312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183765000", "profitLoss": "None", "dividendPayout": "209124000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "443847000", "capitalExpenditures": "43726000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "154642000", "cashflowFromInvestment": "-584165000", "stockBasedCompensation": "6258000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209124000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90109000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "233158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "income_statement": { "revenue": 585671000, "cost_of_revenue": 155265000, "gross_profit": 430406000, "ebit": 220687000, "ebitda": 378999000, "pretax_income": 148625000, "tax_provision": 1690000, "net_income": 105253000, "net_income_to_common": 105253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25013000, "total_current_assets": 27875000, "total_assets": 5562594000, "short_term_debt": 490000000, "long_term_debt": 2450931000, "total_debt": 2940931000, "total_liabilities": 3080139000, "total_equity": 2482455000, "shares_outstanding": 134538000, "goodwill_and_intangibles": 77509000 }, "cash_flow": { "operating_cash_flow": 331349000, "capital_expenditure": 28003000, "free_cash_flow": 359352000, "dividends_paid": 144812000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305790, "ticker_id": 2902, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "220687000", "ebitda": "378999000", "netIncome": "105253000", "grossProfit": "430406000", "depreciation": "None", "totalRevenue": "585671000", "costOfRevenue": "155265000", "interestIncome": "66768000", "incomeBeforeTax": "148625000", "interestExpense": "72062000", "operatingIncome": "218240000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1690000", "reportedCurrency": "USD", "netInterestIncome": "-72062000", "nonInterestIncome": "None", "operatingExpenses": "212166000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.25", "otherNonOperatingIncome": "2447000", "costofGoodsAndServicesSold": "155265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158312000", "sellingGeneralAndAdministrative": "51001000", "netIncomeFromContinuingOperations": "146935000" }, "balance": { "goodwill": "8182000", "inventory": "-19824000", "commonStock": "912000", "currentDebt": "None", "investments": "None", "totalAssets": "5562594000", "longTermDebt": "2450931000", "shortTermDebt": "490000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "69327000", "reportedCurrency": "USD", "retainedEarnings": "-291263000", "totalLiabilities": "3080139000", "otherCurrentAssets": "9552000", "totalCurrentAssets": "27875000", "currentLongTermDebt": "490000000", "longTermInvestments": "188187000", "shortTermInvestments": "188187000", "currentNetReceivables": "13134000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5534719000", "currentAccountsPayable": "59262000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5241682000", "shortLongTermDebtTotal": "3464688000", "totalShareholderEquity": "2482455000", "capitalLeaseObligations": "23981000", "otherCurrentLiabilities": "-39351000", "totalCurrentLiabilities": "571470000", "otherNonCurrentLiabilities": "23981000", "totalNonCurrentLiabilities": "2508669000", "cashAndShortTermInvestments": "25013000", "commonStockSharesOutstanding": "134538000", "intangibleAssetsExcludingGoodwill": "69327000", "cashAndCashEquivalentsAtCarryingValue": "25013000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146935000", "profitLoss": "None", "dividendPayout": "144812000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "331349000", "capitalExpenditures": "28003000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1672875000", "cashflowFromInvestment": "-1998050000", "stockBasedCompensation": "5462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "144812000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6174000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2348500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158312000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 585671000, "cost_of_revenue": 155265000, "gross_profit": 430406000, "research_and_development": 0.25, "selling_general_admin": 51001000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 220687000, "depreciation_amortisation": 158312000, "ebitda": 378999000, "interest_expense": 72062000, "interest_income": null, "other_non_operating": null, "pretax_income": 148625000, "tax_provision": 1690000, "effective_tax_rate": null, "net_income": 105253000, "net_income_continuing_ops": 146935000, "net_income_to_common": 105253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25013000, "short_term_investments": 188187000, "net_receivables": 13134000, "inventory": -19824000, "other_current_assets": null, "total_current_assets": 27875000, "net_ppe": null, "goodwill": 8182000, "intangible_assets": 69327000, "goodwill_and_intangibles": 77509000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5534719000, "total_assets": 5562594000, "short_term_debt": 490000000, "accounts_payable": 59262000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 571470000, "long_term_debt": 2450931000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2508669000, "total_liabilities": 3080139000, "total_debt": 2940931000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -291263000, "total_equity": 2482455000, "shares_outstanding": 134538000, "operating_cash_flow": 331349000, "stock_based_compensation": 5462000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28003000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1998050000, "dividends_paid": 144812000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1672875000, "free_cash_flow": 359352000, "net_change_in_cash": 6174000 }, "raw_data": { "income": { "ebit": "220687000", "ebitda": "378999000", "netIncome": "105253000", "grossProfit": "430406000", "depreciation": "None", "totalRevenue": "585671000", "costOfRevenue": "155265000", "interestIncome": "66768000", "incomeBeforeTax": "148625000", "interestExpense": "72062000", "operatingIncome": "218240000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1690000", "reportedCurrency": "USD", "netInterestIncome": "-72062000", "nonInterestIncome": "None", "operatingExpenses": "212166000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.25", "otherNonOperatingIncome": "2447000", "costofGoodsAndServicesSold": "155265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158312000", "sellingGeneralAndAdministrative": "51001000", "netIncomeFromContinuingOperations": "146935000" }, "balance": { "goodwill": "8182000", "inventory": "-19824000", "commonStock": "912000", "currentDebt": "None", "investments": "None", "totalAssets": "5562594000", "longTermDebt": "2450931000", "shortTermDebt": "490000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "69327000", "reportedCurrency": "USD", "retainedEarnings": "-291263000", "totalLiabilities": "3080139000", "otherCurrentAssets": "9552000", "totalCurrentAssets": "27875000", "currentLongTermDebt": "490000000", "longTermInvestments": "188187000", "shortTermInvestments": "188187000", "currentNetReceivables": "13134000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5534719000", "currentAccountsPayable": "59262000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5241682000", "shortLongTermDebtTotal": "3464688000", "totalShareholderEquity": "2482455000", "capitalLeaseObligations": "23981000", "otherCurrentLiabilities": "-39351000", "totalCurrentLiabilities": "571470000", "otherNonCurrentLiabilities": "23981000", "totalNonCurrentLiabilities": "2508669000", "cashAndShortTermInvestments": "25013000", "commonStockSharesOutstanding": "134538000", "intangibleAssetsExcludingGoodwill": "69327000", "cashAndCashEquivalentsAtCarryingValue": "25013000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146935000", "profitLoss": "None", "dividendPayout": "144812000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "331349000", "capitalExpenditures": "28003000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1672875000", "cashflowFromInvestment": "-1998050000", "stockBasedCompensation": "5462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "144812000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6174000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2348500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158312000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "income_statement": { "revenue": 432222000, "cost_of_revenue": 123486000, "gross_profit": 308736000, "ebit": 143744000, "ebitda": 260918000, "pretax_income": 81149000, "tax_provision": 1671000, "net_income": 48609000, "net_income_to_common": 48609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18723000, "total_current_assets": 21701000, "total_assets": 3513577000, "short_term_debt": 174000000, "long_term_debt": 1994889000, "total_debt": 2168889000, "total_liabilities": 2083102000, "total_equity": 1430475000, "shares_outstanding": 66607000, "goodwill_and_intangibles": 46757000 }, "cash_flow": { "operating_cash_flow": 220654000, "capital_expenditure": 16759000, "free_cash_flow": 237413000, "dividends_paid": 103238000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305795, "ticker_id": 2902, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143744000", "ebitda": "260918000", "netIncome": "48609000", "grossProfit": "308736000", "depreciation": "None", "totalRevenue": "432222000", "costOfRevenue": "123486000", "interestIncome": "62330000", "incomeBeforeTax": "81149000", "interestExpense": "62595000", "operatingIncome": "146168000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1671000", "reportedCurrency": "USD", "netInterestIncome": "-62595000", "nonInterestIncome": "None", "operatingExpenses": "308736000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "-3370000", "costofGoodsAndServicesSold": "123486000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117174000", "sellingGeneralAndAdministrative": "43640000", "netIncomeFromContinuingOperations": "79478000" }, "balance": { "goodwill": "8182000", "inventory": "1", "commonStock": "713000", "currentDebt": "None", "investments": "None", "totalAssets": "3513577000", "longTermDebt": "1994889000", "shortTermDebt": "174000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "38575000", "reportedCurrency": "USD", "retainedEarnings": "-251704000", "totalLiabilities": "2083102000", "otherCurrentAssets": "-33234000", "totalCurrentAssets": "21701000", "currentLongTermDebt": "174000000", "longTermInvestments": "202533000", "shortTermInvestments": "None", "currentNetReceivables": "11533000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3491876000", "currentAccountsPayable": "47043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3195569000", "shortLongTermDebtTotal": "2168889000", "totalShareholderEquity": "1430475000", "capitalLeaseObligations": "24756000", "otherCurrentLiabilities": "-1761881000", "totalCurrentLiabilities": "237457000", "otherNonCurrentLiabilities": "24756000", "totalNonCurrentLiabilities": "1845645000", "cashAndShortTermInvestments": "18723000", "commonStockSharesOutstanding": "66607000", "intangibleAssetsExcludingGoodwill": "38575000", "cashAndCashEquivalentsAtCarryingValue": "18723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79478000", "profitLoss": "None", "dividendPayout": "103238000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "220654000", "capitalExpenditures": "16759000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "286454000", "cashflowFromInvestment": "-509683000", "stockBasedCompensation": "4278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103238000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2575000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "929500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 432222000, "cost_of_revenue": 123486000, "gross_profit": 308736000, "research_and_development": 0.19, "selling_general_admin": 43640000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143744000, "depreciation_amortisation": 117174000, "ebitda": 260918000, "interest_expense": 62595000, "interest_income": null, "other_non_operating": null, "pretax_income": 81149000, "tax_provision": 1671000, "effective_tax_rate": null, "net_income": 48609000, "net_income_continuing_ops": 79478000, "net_income_to_common": 48609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18723000, "short_term_investments": null, "net_receivables": 11533000, "inventory": 1, "other_current_assets": null, "total_current_assets": 21701000, "net_ppe": null, "goodwill": 8182000, "intangible_assets": 38575000, "goodwill_and_intangibles": 46757000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3491876000, "total_assets": 3513577000, "short_term_debt": 174000000, "accounts_payable": 47043000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 237457000, "long_term_debt": 1994889000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1845645000, "total_liabilities": 2083102000, "total_debt": 2168889000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -251704000, "total_equity": 1430475000, "shares_outstanding": 66607000, "operating_cash_flow": 220654000, "stock_based_compensation": 4278000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16759000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -509683000, "dividends_paid": 103238000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 286454000, "free_cash_flow": 237413000, "net_change_in_cash": -2575000 }, "raw_data": { "income": { "ebit": "143744000", "ebitda": "260918000", "netIncome": "48609000", "grossProfit": "308736000", "depreciation": "None", "totalRevenue": "432222000", "costOfRevenue": "123486000", "interestIncome": "62330000", "incomeBeforeTax": "81149000", "interestExpense": "62595000", "operatingIncome": "146168000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1671000", "reportedCurrency": "USD", "netInterestIncome": "-62595000", "nonInterestIncome": "None", "operatingExpenses": "308736000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.19", "otherNonOperatingIncome": "-3370000", "costofGoodsAndServicesSold": "123486000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117174000", "sellingGeneralAndAdministrative": "43640000", "netIncomeFromContinuingOperations": "79478000" }, "balance": { "goodwill": "8182000", "inventory": "1", "commonStock": "713000", "currentDebt": "None", "investments": "None", "totalAssets": "3513577000", "longTermDebt": "1994889000", "shortTermDebt": "174000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "38575000", "reportedCurrency": "USD", "retainedEarnings": "-251704000", "totalLiabilities": "2083102000", "otherCurrentAssets": "-33234000", "totalCurrentAssets": "21701000", "currentLongTermDebt": "174000000", "longTermInvestments": "202533000", "shortTermInvestments": "None", "currentNetReceivables": "11533000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3491876000", "currentAccountsPayable": "47043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3195569000", "shortLongTermDebtTotal": "2168889000", "totalShareholderEquity": "1430475000", "capitalLeaseObligations": "24756000", "otherCurrentLiabilities": "-1761881000", "totalCurrentLiabilities": "237457000", "otherNonCurrentLiabilities": "24756000", "totalNonCurrentLiabilities": "1845645000", "cashAndShortTermInvestments": "18723000", "commonStockSharesOutstanding": "66607000", "intangibleAssetsExcludingGoodwill": "38575000", "cashAndCashEquivalentsAtCarryingValue": "18723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79478000", "profitLoss": "None", "dividendPayout": "103238000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "220654000", "capitalExpenditures": "16759000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "286454000", "cashflowFromInvestment": "-509683000", "stockBasedCompensation": "4278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "103238000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2575000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "929500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "income_statement": { "revenue": 382926000, "cost_of_revenue": 106464000, "gross_profit": 276462000, "ebit": 120562000, "ebitda": 225681000, "pretax_income": 67364000, "tax_provision": 1351000, "net_income": 3983000, "net_income_to_common": 3983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24276000, "total_current_assets": 39385000, "total_assets": 3084245000, "short_term_debt": 39486000, "long_term_debt": 1534047000, "total_debt": 1573533000, "total_liabilities": 1632144000, "total_equity": 919630000, "shares_outstanding": 58208000, "goodwill_and_intangibles": 35286000 }, "cash_flow": { "operating_cash_flow": 196651000, "capital_expenditure": 21456000, "free_cash_flow": 218107000, "dividends_paid": 86936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305800, "ticker_id": 2902, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120562000", "ebitda": "225681000", "netIncome": "3983000", "grossProfit": "276462000", "depreciation": "None", "totalRevenue": "382926000", "costOfRevenue": "106464000", "interestIncome": "61434000", "incomeBeforeTax": "67364000", "interestExpense": "56464000", "operatingIncome": "227232000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1351000", "reportedCurrency": "USD", "netInterestIncome": "-56464000", "nonInterestIncome": "None", "operatingExpenses": "49230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "-3021000", "costofGoodsAndServicesSold": "106464000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105119000", "sellingGeneralAndAdministrative": "43730000", "netIncomeFromContinuingOperations": "66013000" }, "balance": { "goodwill": "5750000", "inventory": "-980000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "3084245000", "longTermDebt": "1534047000", "shortTermDebt": "39486000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "29536000", "reportedCurrency": "USD", "retainedEarnings": "-197075000", "totalLiabilities": "1632144000", "otherCurrentAssets": "-34623000", "totalCurrentAssets": "39385000", "currentLongTermDebt": "58569000", "longTermInvestments": "214061000", "shortTermInvestments": "980000", "currentNetReceivables": "10347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3044860000", "currentAccountsPayable": "37966000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2753897000", "shortLongTermDebtTotal": "1558712000", "totalShareholderEquity": "919630000", "capitalLeaseObligations": "24665000", "otherCurrentLiabilities": "-39486000", "totalCurrentLiabilities": "53489000", "otherNonCurrentLiabilities": "24665000", "totalNonCurrentLiabilities": "1578655000", "cashAndShortTermInvestments": "24276000", "commonStockSharesOutstanding": "58208000", "intangibleAssetsExcludingGoodwill": "29536000", "cashAndCashEquivalentsAtCarryingValue": "24276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66013000", "profitLoss": "None", "dividendPayout": "86936000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "196651000", "capitalExpenditures": "21456000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "204292000", "cashflowFromInvestment": "-393030000", "stockBasedCompensation": "4527000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7913000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "865624000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105119000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 382926000, "cost_of_revenue": 106464000, "gross_profit": 276462000, "research_and_development": 0.17, "selling_general_admin": 43730000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120562000, "depreciation_amortisation": 105119000, "ebitda": 225681000, "interest_expense": 56464000, "interest_income": null, "other_non_operating": null, "pretax_income": 67364000, "tax_provision": 1351000, "effective_tax_rate": null, "net_income": 3983000, "net_income_continuing_ops": 66013000, "net_income_to_common": 3983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24276000, "short_term_investments": 980000, "net_receivables": 10347000, "inventory": -980000, "other_current_assets": null, "total_current_assets": 39385000, "net_ppe": null, "goodwill": 5750000, "intangible_assets": 29536000, "goodwill_and_intangibles": 35286000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3044860000, "total_assets": 3084245000, "short_term_debt": 39486000, "accounts_payable": 37966000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53489000, "long_term_debt": 1534047000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1578655000, "total_liabilities": 1632144000, "total_debt": 1573533000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -197075000, "total_equity": 919630000, "shares_outstanding": 58208000, "operating_cash_flow": 196651000, "stock_based_compensation": 4527000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21456000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -393030000, "dividends_paid": 86936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 204292000, "free_cash_flow": 218107000, "net_change_in_cash": 7913000 }, "raw_data": { "income": { "ebit": "120562000", "ebitda": "225681000", "netIncome": "3983000", "grossProfit": "276462000", "depreciation": "None", "totalRevenue": "382926000", "costOfRevenue": "106464000", "interestIncome": "61434000", "incomeBeforeTax": "67364000", "interestExpense": "56464000", "operatingIncome": "227232000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1351000", "reportedCurrency": "USD", "netInterestIncome": "-56464000", "nonInterestIncome": "None", "operatingExpenses": "49230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "-3021000", "costofGoodsAndServicesSold": "106464000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105119000", "sellingGeneralAndAdministrative": "43730000", "netIncomeFromContinuingOperations": "66013000" }, "balance": { "goodwill": "5750000", "inventory": "-980000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "3084245000", "longTermDebt": "1534047000", "shortTermDebt": "39486000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "29536000", "reportedCurrency": "USD", "retainedEarnings": "-197075000", "totalLiabilities": "1632144000", "otherCurrentAssets": "-34623000", "totalCurrentAssets": "39385000", "currentLongTermDebt": "58569000", "longTermInvestments": "214061000", "shortTermInvestments": "980000", "currentNetReceivables": "10347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3044860000", "currentAccountsPayable": "37966000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2753897000", "shortLongTermDebtTotal": "1558712000", "totalShareholderEquity": "919630000", "capitalLeaseObligations": "24665000", "otherCurrentLiabilities": "-39486000", "totalCurrentLiabilities": "53489000", "otherNonCurrentLiabilities": "24665000", "totalNonCurrentLiabilities": "1578655000", "cashAndShortTermInvestments": "24276000", "commonStockSharesOutstanding": "58208000", "intangibleAssetsExcludingGoodwill": "29536000", "cashAndCashEquivalentsAtCarryingValue": "24276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66013000", "profitLoss": "None", "dividendPayout": "86936000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "196651000", "capitalExpenditures": "21456000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "204292000", "cashflowFromInvestment": "-393030000", "stockBasedCompensation": "4527000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7913000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "865624000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105119000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "income_statement": { "revenue": 330896000, "cost_of_revenue": 103875000, "gross_profit": 227021000, "ebit": -42344000, "ebitda": 188715000, "pretax_income": 57144000, "tax_provision": 818000, "net_income": 14109000, "net_income_to_common": 14109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13181000, "total_current_assets": 16363000, "total_assets": 2729263000, "short_term_debt": 139500000, "long_term_debt": 1278102000, "total_debt": 1417602000, "total_liabilities": 1326964000, "total_equity": 1402299000, "shares_outstanding": 53293000, "goodwill_and_intangibles": 22070000 }, "cash_flow": { "operating_cash_flow": 161796000, "capital_expenditure": 19417000, "free_cash_flow": 181213000, "dividends_paid": 72502000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305805, "ticker_id": 2902, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-42344000", "ebitda": "188715000", "netIncome": "14109000", "grossProfit": "227021000", "depreciation": "None", "totalRevenue": "330896000", "costOfRevenue": "103875000", "interestIncome": "44147000", "incomeBeforeTax": "57144000", "interestExpense": "42724000", "operatingIncome": "101654000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "818000", "reportedCurrency": "USD", "netInterestIncome": "-42724000", "nonInterestIncome": "None", "operatingExpenses": "125367000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "-1786000", "costofGoodsAndServicesSold": "103875000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "231059000", "sellingGeneralAndAdministrative": "35924000", "netIncomeFromContinuingOperations": "56326000" }, "balance": { "goodwill": "5750000", "inventory": "-14268000", "commonStock": "567000", "currentDebt": "None", "investments": "None", "totalAssets": "2729263000", "longTermDebt": "1278102000", "shortTermDebt": "139500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "16320000", "reportedCurrency": "USD", "retainedEarnings": "-114122000", "totalLiabilities": "1326964000", "otherCurrentAssets": "7448000", "totalCurrentAssets": "16363000", "currentLongTermDebt": "4767000", "longTermInvestments": "245125000", "shortTermInvestments": "16164000", "currentNetReceivables": "10002000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2712900000", "currentAccountsPayable": "33130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2391462000", "shortLongTermDebtTotal": "1417602000", "totalShareholderEquity": "1402299000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "33130000", "totalCurrentLiabilities": "188362000", "otherNonCurrentLiabilities": "15732000", "totalNonCurrentLiabilities": "1138602000", "cashAndShortTermInvestments": "13181000", "commonStockSharesOutstanding": "53293000", "intangibleAssetsExcludingGoodwill": "16320000", "cashAndCashEquivalentsAtCarryingValue": "13181000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56326000", "profitLoss": "None", "dividendPayout": "72502000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "161796000", "capitalExpenditures": "19417000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "352649000", "cashflowFromInvestment": "-514489000", "stockBasedCompensation": "3837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72502000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-44000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "822500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89147000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 330896000, "cost_of_revenue": 103875000, "gross_profit": 227021000, "research_and_development": 0.17, "selling_general_admin": 35924000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -42344000, "depreciation_amortisation": 231059000, "ebitda": 188715000, "interest_expense": 42724000, "interest_income": null, "other_non_operating": null, "pretax_income": 57144000, "tax_provision": 818000, "effective_tax_rate": null, "net_income": 14109000, "net_income_continuing_ops": 56326000, "net_income_to_common": 14109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13181000, "short_term_investments": 16164000, "net_receivables": 10002000, "inventory": -14268000, "other_current_assets": null, "total_current_assets": 16363000, "net_ppe": null, "goodwill": 5750000, "intangible_assets": 16320000, "goodwill_and_intangibles": 22070000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2712900000, "total_assets": 2729263000, "short_term_debt": 139500000, "accounts_payable": 33130000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188362000, "long_term_debt": 1278102000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1138602000, "total_liabilities": 1326964000, "total_debt": 1417602000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -114122000, "total_equity": 1402299000, "shares_outstanding": 53293000, "operating_cash_flow": 161796000, "stock_based_compensation": 3837000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19417000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -514489000, "dividends_paid": 72502000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 352649000, "free_cash_flow": 181213000, "net_change_in_cash": -44000 }, "raw_data": { "income": { "ebit": "-42344000", "ebitda": "188715000", "netIncome": "14109000", "grossProfit": "227021000", "depreciation": "None", "totalRevenue": "330896000", "costOfRevenue": "103875000", "interestIncome": "44147000", "incomeBeforeTax": "57144000", "interestExpense": "42724000", "operatingIncome": "101654000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "818000", "reportedCurrency": "USD", "netInterestIncome": "-42724000", "nonInterestIncome": "None", "operatingExpenses": "125367000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "-1786000", "costofGoodsAndServicesSold": "103875000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "231059000", "sellingGeneralAndAdministrative": "35924000", "netIncomeFromContinuingOperations": "56326000" }, "balance": { "goodwill": "5750000", "inventory": "-14268000", "commonStock": "567000", "currentDebt": "None", "investments": "None", "totalAssets": "2729263000", "longTermDebt": "1278102000", "shortTermDebt": "139500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "16320000", "reportedCurrency": "USD", "retainedEarnings": "-114122000", "totalLiabilities": "1326964000", "otherCurrentAssets": "7448000", "totalCurrentAssets": "16363000", "currentLongTermDebt": "4767000", "longTermInvestments": "245125000", "shortTermInvestments": "16164000", "currentNetReceivables": "10002000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2712900000", "currentAccountsPayable": "33130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2391462000", "shortLongTermDebtTotal": "1417602000", "totalShareholderEquity": "1402299000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "33130000", "totalCurrentLiabilities": "188362000", "otherNonCurrentLiabilities": "15732000", "totalNonCurrentLiabilities": "1138602000", "cashAndShortTermInvestments": "13181000", "commonStockSharesOutstanding": "53293000", "intangibleAssetsExcludingGoodwill": "16320000", "cashAndCashEquivalentsAtCarryingValue": "13181000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56326000", "profitLoss": "None", "dividendPayout": "72502000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "161796000", "capitalExpenditures": "19417000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "352649000", "cashflowFromInvestment": "-514489000", "stockBasedCompensation": "3837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72502000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-44000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "822500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89147000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "income_statement": { "revenue": 185401000, "cost_of_revenue": 144314000, "gross_profit": 41087000, "ebit": 66174000, "ebitda": 112314000, "pretax_income": 28160000, "tax_provision": 479000, "net_income": 17780000, "net_income_to_common": 17780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27648000, "total_current_assets": 54127000, "total_assets": 5033758000, "short_term_debt": 412400000, "long_term_debt": 3004436000, "total_debt": 3416836000, "total_liabilities": 3558669000, "total_equity": 912761000, "shares_outstanding": 77093000, "goodwill_and_intangibles": 144708000 }, "cash_flow": { "operating_cash_flow": 87440000, "capital_expenditure": 10602000, "free_cash_flow": 98042000, "dividends_paid": 49121000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305768, "ticker_id": 2902, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66174000", "ebitda": "112314000", "netIncome": "17780000", "grossProfit": "41087000", "depreciation": "None", "totalRevenue": "185401000", "costOfRevenue": "144314000", "interestIncome": "None", "incomeBeforeTax": "28160000", "interestExpense": "38014000", "operatingIncome": "70898000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "479000", "reportedCurrency": "USD", "netInterestIncome": "-39257000", "nonInterestIncome": "None", "operatingExpenses": "-29811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46140000", "sellingGeneralAndAdministrative": "13231000", "netIncomeFromContinuingOperations": "27681000" }, "balance": { "goodwill": "8182000", "inventory": "None", "commonStock": "771000", "currentDebt": "None", "investments": "None", "totalAssets": "5033758000", "longTermDebt": "3004436000", "shortTermDebt": "412400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "136526000", "reportedCurrency": "USD", "retainedEarnings": "-683581000", "totalLiabilities": "3558669000", "otherCurrentAssets": "10116000", "totalCurrentAssets": "54127000", "currentLongTermDebt": "412400000", "longTermInvestments": "227267000", "shortTermInvestments": "None", "currentNetReceivables": "16363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4979631000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3439156000", "totalShareholderEquity": "912761000", "capitalLeaseObligations": "22320000", "otherCurrentLiabilities": "97724000", "totalCurrentLiabilities": "530779000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3027890000", "cashAndShortTermInvestments": "27648000", "commonStockSharesOutstanding": "77093000", "intangibleAssetsExcludingGoodwill": "136526000", "cashAndCashEquivalentsAtCarryingValue": "27648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27681000", "profitLoss": "None", "dividendPayout": "49121000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "87440000", "capitalExpenditures": "10602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81271000", "cashflowFromInvestment": "-1438000", "stockBasedCompensation": "2420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49121000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9757000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 185401000, "cost_of_revenue": 144314000, "gross_profit": 41087000, "research_and_development": null, "selling_general_admin": 13231000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66174000, "depreciation_amortisation": 46140000, "ebitda": 112314000, "interest_expense": 38014000, "interest_income": null, "other_non_operating": null, "pretax_income": 28160000, "tax_provision": 479000, "effective_tax_rate": null, "net_income": 17780000, "net_income_continuing_ops": 27681000, "net_income_to_common": 17780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27648000, "short_term_investments": null, "net_receivables": 16363000, "inventory": null, "other_current_assets": null, "total_current_assets": 54127000, "net_ppe": null, "goodwill": 8182000, "intangible_assets": 136526000, "goodwill_and_intangibles": 144708000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4979631000, "total_assets": 5033758000, "short_term_debt": 412400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 530779000, "long_term_debt": 3004436000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3027890000, "total_liabilities": 3558669000, "total_debt": 3416836000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -683581000, "total_equity": 912761000, "shares_outstanding": 77093000, "operating_cash_flow": 87440000, "stock_based_compensation": 2420000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10602000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1438000, "dividends_paid": 49121000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81271000, "free_cash_flow": 98042000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66174000", "ebitda": "112314000", "netIncome": "17780000", "grossProfit": "41087000", "depreciation": "None", "totalRevenue": "185401000", "costOfRevenue": "144314000", "interestIncome": "None", "incomeBeforeTax": "28160000", "interestExpense": "38014000", "operatingIncome": "70898000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "479000", "reportedCurrency": "USD", "netInterestIncome": "-39257000", "nonInterestIncome": "None", "operatingExpenses": "-29811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46140000", "sellingGeneralAndAdministrative": "13231000", "netIncomeFromContinuingOperations": "27681000" }, "balance": { "goodwill": "8182000", "inventory": "None", "commonStock": "771000", "currentDebt": "None", "investments": "None", "totalAssets": "5033758000", "longTermDebt": "3004436000", "shortTermDebt": "412400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "136526000", "reportedCurrency": "USD", "retainedEarnings": "-683581000", "totalLiabilities": "3558669000", "otherCurrentAssets": "10116000", "totalCurrentAssets": "54127000", "currentLongTermDebt": "412400000", "longTermInvestments": "227267000", "shortTermInvestments": "None", "currentNetReceivables": "16363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4979631000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3439156000", "totalShareholderEquity": "912761000", "capitalLeaseObligations": "22320000", "otherCurrentLiabilities": "97724000", "totalCurrentLiabilities": "530779000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3027890000", "cashAndShortTermInvestments": "27648000", "commonStockSharesOutstanding": "77093000", "intangibleAssetsExcludingGoodwill": "136526000", "cashAndCashEquivalentsAtCarryingValue": "27648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27681000", "profitLoss": "None", "dividendPayout": "49121000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "87440000", "capitalExpenditures": "10602000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81271000", "cashflowFromInvestment": "-1438000", "stockBasedCompensation": "2420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49121000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9757000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "income_statement": { "revenue": 187031000, "cost_of_revenue": 240788000, "gross_profit": -53757000, "ebit": 77924000, "ebitda": 124631000, "pretax_income": 37772000, "tax_provision": 991000, "net_income": 22891000, "net_income_to_common": 22891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23638000, "total_current_assets": 41669000, "total_assets": 5080115000, "short_term_debt": 376669000, "long_term_debt": 3004202000, "total_debt": 3380871000, "total_liabilities": 3546332000, "total_equity": 946038000, "shares_outstanding": 76952000, "goodwill_and_intangibles": 115247000 }, "cash_flow": { "operating_cash_flow": 72811000, "capital_expenditure": 14198000, "free_cash_flow": 87009000, "dividends_paid": 49009000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305769, "ticker_id": 2902, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77924000", "ebitda": "124631000", "netIncome": "22891000", "grossProfit": "-53757000", "depreciation": "None", "totalRevenue": "187031000", "costOfRevenue": "240788000", "interestIncome": "38258000", "incomeBeforeTax": "37772000", "interestExpense": "40152000", "operatingIncome": "71921000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "991000", "reportedCurrency": "USD", "netInterestIncome": "-40152000", "nonInterestIncome": "None", "operatingExpenses": "-125678000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240788000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46707000", "sellingGeneralAndAdministrative": "13721000", "netIncomeFromContinuingOperations": "36781000" }, "balance": { "goodwill": "8182000", "inventory": "None", "commonStock": "771000", "currentDebt": "None", "investments": "None", "totalAssets": "5080115000", "longTermDebt": "3004202000", "shortTermDebt": "376669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "107065000", "reportedCurrency": "USD", "retainedEarnings": "-652240000", "totalLiabilities": "3546332000", "otherCurrentAssets": "-18031000", "totalCurrentAssets": "41669000", "currentLongTermDebt": "400900000", "longTermInvestments": "231779000", "shortTermInvestments": "None", "currentNetReceivables": "18031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20569000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4624282000", "shortLongTermDebtTotal": "3427722000", "totalShareholderEquity": "946038000", "capitalLeaseObligations": "22620000", "otherCurrentLiabilities": "-354049000", "totalCurrentLiabilities": "376669000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3169663000", "cashAndShortTermInvestments": "23638000", "commonStockSharesOutstanding": "76952000", "intangibleAssetsExcludingGoodwill": "107065000", "cashAndCashEquivalentsAtCarryingValue": "23638000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42985000", "profitLoss": "None", "dividendPayout": "49009000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72811000", "capitalExpenditures": "14198000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86060000", "cashflowFromInvestment": "9021000", "stockBasedCompensation": "2865000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49009000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3262000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46707000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 187031000, "cost_of_revenue": 240788000, "gross_profit": -53757000, "research_and_development": null, "selling_general_admin": 13721000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77924000, "depreciation_amortisation": 46707000, "ebitda": 124631000, "interest_expense": 40152000, "interest_income": null, "other_non_operating": null, "pretax_income": 37772000, "tax_provision": 991000, "effective_tax_rate": null, "net_income": 22891000, "net_income_continuing_ops": 36781000, "net_income_to_common": 22891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23638000, "short_term_investments": null, "net_receivables": 18031000, "inventory": null, "other_current_assets": null, "total_current_assets": 41669000, "net_ppe": null, "goodwill": 8182000, "intangible_assets": 107065000, "goodwill_and_intangibles": 115247000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20569000, "total_assets": 5080115000, "short_term_debt": 376669000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 376669000, "long_term_debt": 3004202000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3169663000, "total_liabilities": 3546332000, "total_debt": 3380871000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -652240000, "total_equity": 946038000, "shares_outstanding": 76952000, "operating_cash_flow": 72811000, "stock_based_compensation": 2865000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14198000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9021000, "dividends_paid": 49009000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86060000, "free_cash_flow": 87009000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77924000", "ebitda": "124631000", "netIncome": "22891000", "grossProfit": "-53757000", "depreciation": "None", "totalRevenue": "187031000", "costOfRevenue": "240788000", "interestIncome": "38258000", "incomeBeforeTax": "37772000", "interestExpense": "40152000", "operatingIncome": "71921000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "991000", "reportedCurrency": "USD", "netInterestIncome": "-40152000", "nonInterestIncome": "None", "operatingExpenses": "-125678000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240788000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46707000", "sellingGeneralAndAdministrative": "13721000", "netIncomeFromContinuingOperations": "36781000" }, "balance": { "goodwill": "8182000", "inventory": "None", "commonStock": "771000", "currentDebt": "None", "investments": "None", "totalAssets": "5080115000", "longTermDebt": "3004202000", "shortTermDebt": "376669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "107065000", "reportedCurrency": "USD", "retainedEarnings": "-652240000", "totalLiabilities": "3546332000", "otherCurrentAssets": "-18031000", "totalCurrentAssets": "41669000", "currentLongTermDebt": "400900000", "longTermInvestments": "231779000", "shortTermInvestments": "None", "currentNetReceivables": "18031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20569000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4624282000", "shortLongTermDebtTotal": "3427722000", "totalShareholderEquity": "946038000", "capitalLeaseObligations": "22620000", "otherCurrentLiabilities": "-354049000", "totalCurrentLiabilities": "376669000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3169663000", "cashAndShortTermInvestments": "23638000", "commonStockSharesOutstanding": "76952000", "intangibleAssetsExcludingGoodwill": "107065000", "cashAndCashEquivalentsAtCarryingValue": "23638000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42985000", "profitLoss": "None", "dividendPayout": "49009000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "72811000", "capitalExpenditures": "14198000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86060000", "cashflowFromInvestment": "9021000", "stockBasedCompensation": "2865000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49009000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3262000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46707000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "income_statement": { "revenue": 188702000, "cost_of_revenue": 55347000, "gross_profit": 133355000, "ebit": 70436000, "ebitda": 117321000, "pretax_income": 29887000, "tax_provision": 871000, "net_income": 18427000, "net_income_to_common": 18427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26295000, "total_current_assets": 58323000, "total_assets": 5142302000, "short_term_debt": 399400000, "long_term_debt": 3003999000, "total_debt": 3403399000, "total_liabilities": 3560261000, "total_equity": 973125000, "shares_outstanding": 76746000, "goodwill_and_intangibles": 148534000 }, "cash_flow": { "operating_cash_flow": 100188000, "capital_expenditure": 12331000, "free_cash_flow": 112519000, "dividends_paid": 48922000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305771, "ticker_id": 2902, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70436000", "ebitda": "117321000", "netIncome": "18427000", "grossProfit": "133355000", "depreciation": "None", "totalRevenue": "188702000", "costOfRevenue": "55347000", "interestIncome": "40086000", "incomeBeforeTax": "29887000", "interestExpense": "40549000", "operatingIncome": "70909000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "871000", "reportedCurrency": "USD", "netInterestIncome": "-40549000", "nonInterestIncome": "None", "operatingExpenses": "62446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55347000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46885000", "sellingGeneralAndAdministrative": "11460000", "netIncomeFromContinuingOperations": "29016000" }, "balance": { "goodwill": "8182000", "inventory": "None", "commonStock": "769000", "currentDebt": "None", "investments": "None", "totalAssets": "5142302000", "longTermDebt": "3003999000", "shortTermDebt": "399400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "140352000", "reportedCurrency": "USD", "retainedEarnings": "-626122000", "totalLiabilities": "3560261000", "otherCurrentAssets": "13021000", "totalCurrentAssets": "58323000", "currentLongTermDebt": "399400000", "longTermInvestments": "235385000", "shortTermInvestments": "None", "currentNetReceivables": "19007000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5083979000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4689014000", "shortLongTermDebtTotal": "3425793000", "totalShareholderEquity": "973125000", "capitalLeaseObligations": "22394000", "otherCurrentLiabilities": "109632000", "totalCurrentLiabilities": "529387000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3030874000", "cashAndShortTermInvestments": "26295000", "commonStockSharesOutstanding": "76746000", "intangibleAssetsExcludingGoodwill": "140352000", "cashAndCashEquivalentsAtCarryingValue": "26295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29016000", "profitLoss": "None", "dividendPayout": "48922000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100188000", "capitalExpenditures": "12331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85552000", "cashflowFromInvestment": "-14715000", "stockBasedCompensation": "3112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48922000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3137000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188702000, "cost_of_revenue": 55347000, "gross_profit": 133355000, "research_and_development": null, "selling_general_admin": 11460000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70436000, "depreciation_amortisation": 46885000, "ebitda": 117321000, "interest_expense": 40549000, "interest_income": null, "other_non_operating": null, "pretax_income": 29887000, "tax_provision": 871000, "effective_tax_rate": null, "net_income": 18427000, "net_income_continuing_ops": 29016000, "net_income_to_common": 18427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26295000, "short_term_investments": null, "net_receivables": 19007000, "inventory": null, "other_current_assets": null, "total_current_assets": 58323000, "net_ppe": null, "goodwill": 8182000, "intangible_assets": 140352000, "goodwill_and_intangibles": 148534000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5083979000, "total_assets": 5142302000, "short_term_debt": 399400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 529387000, "long_term_debt": 3003999000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3030874000, "total_liabilities": 3560261000, "total_debt": 3403399000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -626122000, "total_equity": 973125000, "shares_outstanding": 76746000, "operating_cash_flow": 100188000, "stock_based_compensation": 3112000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12331000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14715000, "dividends_paid": 48922000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85552000, "free_cash_flow": 112519000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70436000", "ebitda": "117321000", "netIncome": "18427000", "grossProfit": "133355000", "depreciation": "None", "totalRevenue": "188702000", "costOfRevenue": "55347000", "interestIncome": "40086000", "incomeBeforeTax": "29887000", "interestExpense": "40549000", "operatingIncome": "70909000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "871000", "reportedCurrency": "USD", "netInterestIncome": "-40549000", "nonInterestIncome": "None", "operatingExpenses": "62446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55347000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46885000", "sellingGeneralAndAdministrative": "11460000", "netIncomeFromContinuingOperations": "29016000" }, "balance": { "goodwill": "8182000", "inventory": "None", "commonStock": "769000", "currentDebt": "None", "investments": "None", "totalAssets": "5142302000", "longTermDebt": "3003999000", "shortTermDebt": "399400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "140352000", "reportedCurrency": "USD", "retainedEarnings": "-626122000", "totalLiabilities": "3560261000", "otherCurrentAssets": "13021000", "totalCurrentAssets": "58323000", "currentLongTermDebt": "399400000", "longTermInvestments": "235385000", "shortTermInvestments": "None", "currentNetReceivables": "19007000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5083979000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4689014000", "shortLongTermDebtTotal": "3425793000", "totalShareholderEquity": "973125000", "capitalLeaseObligations": "22394000", "otherCurrentLiabilities": "109632000", "totalCurrentLiabilities": "529387000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3030874000", "cashAndShortTermInvestments": "26295000", "commonStockSharesOutstanding": "76746000", "intangibleAssetsExcludingGoodwill": "140352000", "cashAndCashEquivalentsAtCarryingValue": "26295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29016000", "profitLoss": "None", "dividendPayout": "48922000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100188000", "capitalExpenditures": "12331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85552000", "cashflowFromInvestment": "-14715000", "stockBasedCompensation": "3112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48922000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3137000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "income_statement": { "revenue": 188842000, "cost_of_revenue": 55627000, "gross_profit": 133215000, "ebit": 72347000, "ebitda": 119959000, "pretax_income": 31078000, "tax_provision": 120000, "net_income": 19471000, "net_income_to_common": 19471000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26121000, "total_current_assets": 66573000, "total_assets": 5181285000, "short_term_debt": 398900000, "long_term_debt": 3003759000, "total_debt": 3402659000, "total_liabilities": 3543603000, "total_equity": 1002082000, "shares_outstanding": 76474000, "goodwill_and_intangibles": 150691000 }, "cash_flow": { "operating_cash_flow": 79876000, "capital_expenditure": 6338000, "free_cash_flow": 86214000, "dividends_paid": 48752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305772, "ticker_id": 2902, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72347000", "ebitda": "119959000", "netIncome": "19471000", "grossProfit": "133215000", "depreciation": "None", "totalRevenue": "188842000", "costOfRevenue": "55627000", "interestIncome": "45214000", "incomeBeforeTax": "31078000", "interestExpense": "41269000", "operatingIncome": "68299000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "120000", "reportedCurrency": "USD", "netInterestIncome": "-41269000", "nonInterestIncome": "None", "operatingExpenses": "64916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47612000", "sellingGeneralAndAdministrative": "12804000", "netIncomeFromContinuingOperations": "30958000" }, "balance": { "goodwill": "8182000", "inventory": "None", "commonStock": "765000", "currentDebt": "None", "investments": "None", "totalAssets": "5181285000", "longTermDebt": "3003759000", "shortTermDebt": "398900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "142509000", "reportedCurrency": "USD", "retainedEarnings": "-595627000", "totalLiabilities": "3543603000", "otherCurrentAssets": "18573000", "totalCurrentAssets": "66573000", "currentLongTermDebt": "398900000", "longTermInvestments": "231360000", "shortTermInvestments": "None", "currentNetReceivables": "21879000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5114712000", "currentAccountsPayable": "93613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4718933000", "shortLongTermDebtTotal": "3425342000", "totalShareholderEquity": "1002082000", "capitalLeaseObligations": "22683000", "otherCurrentLiabilities": "93613000", "totalCurrentLiabilities": "513120000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3030483000", "cashAndShortTermInvestments": "26121000", "commonStockSharesOutstanding": "76474000", "intangibleAssetsExcludingGoodwill": "142509000", "cashAndCashEquivalentsAtCarryingValue": "26121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30958000", "profitLoss": "None", "dividendPayout": "48752000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "79876000", "capitalExpenditures": "6338000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107328000", "cashflowFromInvestment": "35222000", "stockBasedCompensation": "3138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188842000, "cost_of_revenue": 55627000, "gross_profit": 133215000, "research_and_development": null, "selling_general_admin": 12804000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72347000, "depreciation_amortisation": 47612000, "ebitda": 119959000, "interest_expense": 41269000, "interest_income": null, "other_non_operating": null, "pretax_income": 31078000, "tax_provision": 120000, "effective_tax_rate": null, "net_income": 19471000, "net_income_continuing_ops": 30958000, "net_income_to_common": 19471000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26121000, "short_term_investments": null, "net_receivables": 21879000, "inventory": null, "other_current_assets": null, "total_current_assets": 66573000, "net_ppe": null, "goodwill": 8182000, "intangible_assets": 142509000, "goodwill_and_intangibles": 150691000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5114712000, "total_assets": 5181285000, "short_term_debt": 398900000, "accounts_payable": 93613000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 513120000, "long_term_debt": 3003759000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3030483000, "total_liabilities": 3543603000, "total_debt": 3402659000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -595627000, "total_equity": 1002082000, "shares_outstanding": 76474000, "operating_cash_flow": 79876000, "stock_based_compensation": 3138000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6338000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 35222000, "dividends_paid": 48752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -107328000, "free_cash_flow": 86214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72347000", "ebitda": "119959000", "netIncome": "19471000", "grossProfit": "133215000", "depreciation": "None", "totalRevenue": "188842000", "costOfRevenue": "55627000", "interestIncome": "45214000", "incomeBeforeTax": "31078000", "interestExpense": "41269000", "operatingIncome": "68299000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "120000", "reportedCurrency": "USD", "netInterestIncome": "-41269000", "nonInterestIncome": "None", "operatingExpenses": "64916000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47612000", "sellingGeneralAndAdministrative": "12804000", "netIncomeFromContinuingOperations": "30958000" }, "balance": { "goodwill": "8182000", "inventory": "None", "commonStock": "765000", "currentDebt": "None", "investments": "None", "totalAssets": "5181285000", "longTermDebt": "3003759000", "shortTermDebt": "398900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "142509000", "reportedCurrency": "USD", "retainedEarnings": "-595627000", "totalLiabilities": "3543603000", "otherCurrentAssets": "18573000", "totalCurrentAssets": "66573000", "currentLongTermDebt": "398900000", "longTermInvestments": "231360000", "shortTermInvestments": "None", "currentNetReceivables": "21879000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5114712000", "currentAccountsPayable": "93613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4718933000", "shortLongTermDebtTotal": "3425342000", "totalShareholderEquity": "1002082000", "capitalLeaseObligations": "22683000", "otherCurrentLiabilities": "93613000", "totalCurrentLiabilities": "513120000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3030483000", "cashAndShortTermInvestments": "26121000", "commonStockSharesOutstanding": "76474000", "intangibleAssetsExcludingGoodwill": "142509000", "cashAndCashEquivalentsAtCarryingValue": "26121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30958000", "profitLoss": "None", "dividendPayout": "48752000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "79876000", "capitalExpenditures": "6338000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107328000", "cashflowFromInvestment": "35222000", "stockBasedCompensation": "3138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "income_statement": { "revenue": 188354000, "cost_of_revenue": 55104000, "gross_profit": 133250000, "ebit": 61114000, "ebitda": 109230000, "pretax_income": 20639000, "tax_provision": 1120000, "net_income": 12994000, "net_income_to_common": 12994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19266000, "total_current_assets": 48286000, "total_assets": 5255004000, "short_term_debt": 420800000, "long_term_debt": 3005866000, "total_debt": 3426666000, "total_liabilities": 3562812000, "total_equity": 1033979000, "shares_outstanding": 76372000, "goodwill_and_intangibles": 152624000 }, "cash_flow": { "operating_cash_flow": 85626000, "capital_expenditure": 5820000, "free_cash_flow": 91446000, "dividends_paid": 48688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305773, "ticker_id": 2902, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61114000", "ebitda": "109230000", "netIncome": "12994000", "grossProfit": "133250000", "depreciation": "None", "totalRevenue": "188354000", "costOfRevenue": "55104000", "interestIncome": "46214000", "incomeBeforeTax": "20639000", "interestExpense": "40475000", "operatingIncome": "67513000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1120000", "reportedCurrency": "USD", "netInterestIncome": "-40475000", "nonInterestIncome": "None", "operatingExpenses": "65737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48116000", "sellingGeneralAndAdministrative": "13145000", "netIncomeFromContinuingOperations": "19519000" }, "balance": { "goodwill": "8182000", "inventory": "None", "commonStock": "764000", "currentDebt": "None", "investments": "None", "totalAssets": "5255004000", "longTermDebt": "3005866000", "shortTermDebt": "420800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "144442000", "reportedCurrency": "USD", "retainedEarnings": "-566346000", "totalLiabilities": "3562812000", "otherCurrentAssets": "8768000", "totalCurrentAssets": "48286000", "currentLongTermDebt": "420800000", "longTermInvestments": "235591000", "shortTermInvestments": "None", "currentNetReceivables": "20252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5206718000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4800964000", "shortLongTermDebtTotal": "3449328000", "totalShareholderEquity": "1033979000", "capitalLeaseObligations": "22662000", "otherCurrentLiabilities": "92016000", "totalCurrentLiabilities": "533088000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3029724000", "cashAndShortTermInvestments": "19266000", "commonStockSharesOutstanding": "76372000", "intangibleAssetsExcludingGoodwill": "144442000", "cashAndCashEquivalentsAtCarryingValue": "19266000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19519000", "profitLoss": "None", "dividendPayout": "48688000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "85626000", "capitalExpenditures": "5820000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106531000", "cashflowFromInvestment": "-9673000", "stockBasedCompensation": "3079000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48688000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188354000, "cost_of_revenue": 55104000, "gross_profit": 133250000, "research_and_development": null, "selling_general_admin": 13145000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61114000, "depreciation_amortisation": 48116000, "ebitda": 109230000, "interest_expense": 40475000, "interest_income": null, "other_non_operating": null, "pretax_income": 20639000, "tax_provision": 1120000, "effective_tax_rate": null, "net_income": 12994000, "net_income_continuing_ops": 19519000, "net_income_to_common": 12994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19266000, "short_term_investments": null, "net_receivables": 20252000, "inventory": null, "other_current_assets": null, "total_current_assets": 48286000, "net_ppe": null, "goodwill": 8182000, "intangible_assets": 144442000, "goodwill_and_intangibles": 152624000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5206718000, "total_assets": 5255004000, "short_term_debt": 420800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 533088000, "long_term_debt": 3005866000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3029724000, "total_liabilities": 3562812000, "total_debt": 3426666000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -566346000, "total_equity": 1033979000, "shares_outstanding": 76372000, "operating_cash_flow": 85626000, "stock_based_compensation": 3079000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5820000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9673000, "dividends_paid": 48688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106531000, "free_cash_flow": 91446000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61114000", "ebitda": "109230000", "netIncome": "12994000", "grossProfit": "133250000", "depreciation": "None", "totalRevenue": "188354000", "costOfRevenue": "55104000", "interestIncome": "46214000", "incomeBeforeTax": "20639000", "interestExpense": "40475000", "operatingIncome": "67513000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1120000", "reportedCurrency": "USD", "netInterestIncome": "-40475000", "nonInterestIncome": "None", "operatingExpenses": "65737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48116000", "sellingGeneralAndAdministrative": "13145000", "netIncomeFromContinuingOperations": "19519000" }, "balance": { "goodwill": "8182000", "inventory": "None", "commonStock": "764000", "currentDebt": "None", "investments": "None", "totalAssets": "5255004000", "longTermDebt": "3005866000", "shortTermDebt": "420800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "144442000", "reportedCurrency": "USD", "retainedEarnings": "-566346000", "totalLiabilities": "3562812000", "otherCurrentAssets": "8768000", "totalCurrentAssets": "48286000", "currentLongTermDebt": "420800000", "longTermInvestments": "235591000", "shortTermInvestments": "None", "currentNetReceivables": "20252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5206718000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4800964000", "shortLongTermDebtTotal": "3449328000", "totalShareholderEquity": "1033979000", "capitalLeaseObligations": "22662000", "otherCurrentLiabilities": "92016000", "totalCurrentLiabilities": "533088000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3029724000", "cashAndShortTermInvestments": "19266000", "commonStockSharesOutstanding": "76372000", "intangibleAssetsExcludingGoodwill": "144442000", "cashAndCashEquivalentsAtCarryingValue": "19266000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19519000", "profitLoss": "None", "dividendPayout": "48688000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "85626000", "capitalExpenditures": "5820000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106531000", "cashflowFromInvestment": "-9673000", "stockBasedCompensation": "3079000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48688000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "income_statement": { "revenue": 190118000, "cost_of_revenue": 52245000, "gross_profit": 137873000, "ebit": 66948000, "ebitda": 115101000, "pretax_income": 27608000, "tax_provision": 1477000, "net_income": 16728000, "net_income_to_common": 16728000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50408000, "total_current_assets": 89060000, "total_assets": 5354462000, "short_term_debt": 443300000, "long_term_debt": 3005787000, "total_debt": 3449087000, "total_liabilities": 3591115000, "total_equity": 1075980000, "shares_outstanding": 76844000, "goodwill_and_intangibles": 154465000 }, "cash_flow": { "operating_cash_flow": 80141000, "capital_expenditure": 5876000, "free_cash_flow": 86017000, "dividends_paid": 48593000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305774, "ticker_id": 2902, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66948000", "ebitda": "115101000", "netIncome": "16728000", "grossProfit": "137873000", "depreciation": "None", "totalRevenue": "190118000", "costOfRevenue": "52245000", "interestIncome": "44624000", "incomeBeforeTax": "27608000", "interestExpense": "39340000", "operatingIncome": "73735000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1477000", "reportedCurrency": "USD", "netInterestIncome": "-39340000", "nonInterestIncome": "None", "operatingExpenses": "64138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48153000", "sellingGeneralAndAdministrative": "12629000", "netIncomeFromContinuingOperations": "26131000" }, "balance": { "goodwill": "8182000", "inventory": "None", "commonStock": "763000", "currentDebt": "None", "investments": "None", "totalAssets": "5354462000", "longTermDebt": "3005787000", "shortTermDebt": "443300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "146283000", "reportedCurrency": "USD", "retainedEarnings": "-530652000", "totalLiabilities": "3591115000", "otherCurrentAssets": "11737000", "totalCurrentAssets": "89060000", "currentLongTermDebt": "443300000", "longTermInvestments": "246193000", "shortTermInvestments": "None", "currentNetReceivables": "26915000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5265402000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4836318000", "shortLongTermDebtTotal": "3471975000", "totalShareholderEquity": "1075980000", "capitalLeaseObligations": "22888000", "otherCurrentLiabilities": "98657000", "totalCurrentLiabilities": "561969000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3029146000", "cashAndShortTermInvestments": "50408000", "commonStockSharesOutstanding": "76844000", "intangibleAssetsExcludingGoodwill": "146283000", "cashAndCashEquivalentsAtCarryingValue": "50408000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26131000", "profitLoss": "None", "dividendPayout": "48593000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80141000", "capitalExpenditures": "5876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62323000", "cashflowFromInvestment": "-45490000", "stockBasedCompensation": "2213000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48593000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-275195000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48153000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 190118000, "cost_of_revenue": 52245000, "gross_profit": 137873000, "research_and_development": null, "selling_general_admin": 12629000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66948000, "depreciation_amortisation": 48153000, "ebitda": 115101000, "interest_expense": 39340000, "interest_income": null, "other_non_operating": null, "pretax_income": 27608000, "tax_provision": 1477000, "effective_tax_rate": null, "net_income": 16728000, "net_income_continuing_ops": 26131000, "net_income_to_common": 16728000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50408000, "short_term_investments": null, "net_receivables": 26915000, "inventory": null, "other_current_assets": null, "total_current_assets": 89060000, "net_ppe": null, "goodwill": 8182000, "intangible_assets": 146283000, "goodwill_and_intangibles": 154465000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5265402000, "total_assets": 5354462000, "short_term_debt": 443300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 561969000, "long_term_debt": 3005787000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3029146000, "total_liabilities": 3591115000, "total_debt": 3449087000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -530652000, "total_equity": 1075980000, "shares_outstanding": 76844000, "operating_cash_flow": 80141000, "stock_based_compensation": 2213000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5876000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45490000, "dividends_paid": 48593000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62323000, "free_cash_flow": 86017000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66948000", "ebitda": "115101000", "netIncome": "16728000", "grossProfit": "137873000", "depreciation": "None", "totalRevenue": "190118000", "costOfRevenue": "52245000", "interestIncome": "44624000", "incomeBeforeTax": "27608000", "interestExpense": "39340000", "operatingIncome": "73735000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1477000", "reportedCurrency": "USD", "netInterestIncome": "-39340000", "nonInterestIncome": "None", "operatingExpenses": "64138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48153000", "sellingGeneralAndAdministrative": "12629000", "netIncomeFromContinuingOperations": "26131000" }, "balance": { "goodwill": "8182000", "inventory": "None", "commonStock": "763000", "currentDebt": "None", "investments": "None", "totalAssets": "5354462000", "longTermDebt": "3005787000", "shortTermDebt": "443300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "146283000", "reportedCurrency": "USD", "retainedEarnings": "-530652000", "totalLiabilities": "3591115000", "otherCurrentAssets": "11737000", "totalCurrentAssets": "89060000", "currentLongTermDebt": "443300000", "longTermInvestments": "246193000", "shortTermInvestments": "None", "currentNetReceivables": "26915000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5265402000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4836318000", "shortLongTermDebtTotal": "3471975000", "totalShareholderEquity": "1075980000", "capitalLeaseObligations": "22888000", "otherCurrentLiabilities": "98657000", "totalCurrentLiabilities": "561969000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3029146000", "cashAndShortTermInvestments": "50408000", "commonStockSharesOutstanding": "76844000", "intangibleAssetsExcludingGoodwill": "146283000", "cashAndCashEquivalentsAtCarryingValue": "50408000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26131000", "profitLoss": "None", "dividendPayout": "48593000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80141000", "capitalExpenditures": "5876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62323000", "cashflowFromInvestment": "-45490000", "stockBasedCompensation": "2213000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48593000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-275195000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48153000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "income_statement": { "revenue": 193621000, "cost_of_revenue": 52712000, "gross_profit": 140909000, "ebit": 70209000, "ebitda": 117870000, "pretax_income": 30634000, "tax_provision": 863000, "net_income": 18701000, "net_income_to_common": 18701000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69886000, "total_current_assets": 117989000, "total_assets": 5389661000, "short_term_debt": 406800000, "long_term_debt": 3428304000, "total_debt": 3835104000, "total_liabilities": 3588773000, "total_equity": 986869000, "shares_outstanding": 75760000, "goodwill_and_intangibles": 155501000 }, "cash_flow": { "operating_cash_flow": 105707000, "capital_expenditure": 37988000, "free_cash_flow": 143695000, "dividends_paid": 47720000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305776, "ticker_id": 2902, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70209000", "ebitda": "117870000", "netIncome": "18701000", "grossProfit": "140909000", "depreciation": "None", "totalRevenue": "193621000", "costOfRevenue": "52712000", "interestIncome": "44287000", "incomeBeforeTax": "30634000", "interestExpense": "39575000", "operatingIncome": "76491000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "863000", "reportedCurrency": "USD", "netInterestIncome": "-39575000", "nonInterestIncome": "None", "operatingExpenses": "64418000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47661000", "sellingGeneralAndAdministrative": "13114000", "netIncomeFromContinuingOperations": "29771000" }, "balance": { "goodwill": "8182000", "inventory": "51451000", "commonStock": "762000", "currentDebt": "None", "investments": "None", "totalAssets": "5389661000", "longTermDebt": "3428304000", "shortTermDebt": "406800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "147319000", "reportedCurrency": "USD", "retainedEarnings": "-498787000", "totalLiabilities": "3588773000", "otherCurrentAssets": "21129000", "totalCurrentAssets": "117989000", "currentLongTermDebt": "406800000", "longTermInvestments": "257381000", "shortTermInvestments": "None", "currentNetReceivables": "26974000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5271672000", "currentAccountsPayable": "15709000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4839227000", "shortLongTermDebtTotal": "3451797000", "totalShareholderEquity": "986869000", "capitalLeaseObligations": "23493000", "otherCurrentLiabilities": "108424000", "totalCurrentLiabilities": "536002000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3052771000", "cashAndShortTermInvestments": "69886000", "commonStockSharesOutstanding": "75760000", "intangibleAssetsExcludingGoodwill": "147319000", "cashAndCashEquivalentsAtCarryingValue": "69886000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29771000", "profitLoss": "None", "dividendPayout": "47720000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "105707000", "capitalExpenditures": "37988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20572000", "cashflowFromInvestment": "-73749000", "stockBasedCompensation": "1911000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47720000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-275195000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 193621000, "cost_of_revenue": 52712000, "gross_profit": 140909000, "research_and_development": null, "selling_general_admin": 13114000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70209000, "depreciation_amortisation": 47661000, "ebitda": 117870000, "interest_expense": 39575000, "interest_income": null, "other_non_operating": null, "pretax_income": 30634000, "tax_provision": 863000, "effective_tax_rate": null, "net_income": 18701000, "net_income_continuing_ops": 29771000, "net_income_to_common": 18701000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69886000, "short_term_investments": null, "net_receivables": 26974000, "inventory": 51451000, "other_current_assets": null, "total_current_assets": 117989000, "net_ppe": null, "goodwill": 8182000, "intangible_assets": 147319000, "goodwill_and_intangibles": 155501000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5271672000, "total_assets": 5389661000, "short_term_debt": 406800000, "accounts_payable": 15709000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 536002000, "long_term_debt": 3428304000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3052771000, "total_liabilities": 3588773000, "total_debt": 3835104000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -498787000, "total_equity": 986869000, "shares_outstanding": 75760000, "operating_cash_flow": 105707000, "stock_based_compensation": 1911000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37988000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73749000, "dividends_paid": 47720000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20572000, "free_cash_flow": 143695000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70209000", "ebitda": "117870000", "netIncome": "18701000", "grossProfit": "140909000", "depreciation": "None", "totalRevenue": "193621000", "costOfRevenue": "52712000", "interestIncome": "44287000", "incomeBeforeTax": "30634000", "interestExpense": "39575000", "operatingIncome": "76491000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "863000", "reportedCurrency": "USD", "netInterestIncome": "-39575000", "nonInterestIncome": "None", "operatingExpenses": "64418000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47661000", "sellingGeneralAndAdministrative": "13114000", "netIncomeFromContinuingOperations": "29771000" }, "balance": { "goodwill": "8182000", "inventory": "51451000", "commonStock": "762000", "currentDebt": "None", "investments": "None", "totalAssets": "5389661000", "longTermDebt": "3428304000", "shortTermDebt": "406800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "147319000", "reportedCurrency": "USD", "retainedEarnings": "-498787000", "totalLiabilities": "3588773000", "otherCurrentAssets": "21129000", "totalCurrentAssets": "117989000", "currentLongTermDebt": "406800000", "longTermInvestments": "257381000", "shortTermInvestments": "None", "currentNetReceivables": "26974000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5271672000", "currentAccountsPayable": "15709000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4839227000", "shortLongTermDebtTotal": "3451797000", "totalShareholderEquity": "986869000", "capitalLeaseObligations": "23493000", "otherCurrentLiabilities": "108424000", "totalCurrentLiabilities": "536002000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3052771000", "cashAndShortTermInvestments": "69886000", "commonStockSharesOutstanding": "75760000", "intangibleAssetsExcludingGoodwill": "147319000", "cashAndCashEquivalentsAtCarryingValue": "69886000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29771000", "profitLoss": "None", "dividendPayout": "47720000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "105707000", "capitalExpenditures": "37988000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20572000", "cashflowFromInvestment": "-73749000", "stockBasedCompensation": "1911000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47720000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-275195000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "income_statement": { "revenue": 190448000, "cost_of_revenue": 52201000, "gross_profit": 138247000, "ebit": 70049000, "ebitda": 116759000, "pretax_income": 32821000, "tax_provision": 541000, "net_income": 17062000, "net_income_to_common": 17062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58975000, "total_current_assets": 104355000, "total_assets": 5321101000, "short_term_debt": 222000000, "long_term_debt": 3145349000, "total_debt": 3367349000, "total_liabilities": 3504036000, "total_equity": 1191210000, "shares_outstanding": 75160000, "goodwill_and_intangibles": 62634000 }, "cash_flow": { "operating_cash_flow": 83216000, "capital_expenditure": 3847000, "free_cash_flow": 87063000, "dividends_paid": 47089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305777, "ticker_id": 2902, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70049000", "ebitda": "116759000", "netIncome": "17062000", "grossProfit": "138247000", "depreciation": "None", "totalRevenue": "190448000", "costOfRevenue": "52201000", "interestIncome": "None", "incomeBeforeTax": "32821000", "interestExpense": "37228000", "operatingIncome": "71973000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "541000", "reportedCurrency": "USD", "netInterestIncome": "-37228000", "nonInterestIncome": "None", "operatingExpenses": "66274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52201000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46710000", "sellingGeneralAndAdministrative": "16189000", "netIncomeFromContinuingOperations": "32280000" }, "balance": { "goodwill": "8182000", "inventory": "-34436000", "commonStock": "752000", "currentDebt": "None", "investments": "None", "totalAssets": "5321101000", "longTermDebt": "3145349000", "shortTermDebt": "222000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "54452000", "reportedCurrency": "USD", "retainedEarnings": "-469768000", "totalLiabilities": "3504036000", "otherCurrentAssets": "20768000", "totalCurrentAssets": "104355000", "currentLongTermDebt": "220487000", "longTermInvestments": "230295000", "shortTermInvestments": "34436000", "currentNetReceivables": "24612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5216746000", "currentAccountsPayable": "93042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3389567000", "totalShareholderEquity": "1191210000", "capitalLeaseObligations": "23731000", "otherCurrentLiabilities": "93042000", "totalCurrentLiabilities": "336469000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3167567000", "cashAndShortTermInvestments": "58975000", "commonStockSharesOutstanding": "75160000", "intangibleAssetsExcludingGoodwill": "54452000", "cashAndCashEquivalentsAtCarryingValue": "58975000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32280000", "profitLoss": "None", "dividendPayout": "47089000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83216000", "capitalExpenditures": "3847000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82512000", "cashflowFromInvestment": "-22745000", "stockBasedCompensation": "2331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81171000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46710000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 190448000, "cost_of_revenue": 52201000, "gross_profit": 138247000, "research_and_development": null, "selling_general_admin": 16189000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70049000, "depreciation_amortisation": 46710000, "ebitda": 116759000, "interest_expense": 37228000, "interest_income": null, "other_non_operating": null, "pretax_income": 32821000, "tax_provision": 541000, "effective_tax_rate": null, "net_income": 17062000, "net_income_continuing_ops": 32280000, "net_income_to_common": 17062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58975000, "short_term_investments": 34436000, "net_receivables": 24612000, "inventory": -34436000, "other_current_assets": null, "total_current_assets": 104355000, "net_ppe": null, "goodwill": 8182000, "intangible_assets": 54452000, "goodwill_and_intangibles": 62634000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5216746000, "total_assets": 5321101000, "short_term_debt": 222000000, "accounts_payable": 93042000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 336469000, "long_term_debt": 3145349000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3167567000, "total_liabilities": 3504036000, "total_debt": 3367349000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -469768000, "total_equity": 1191210000, "shares_outstanding": 75160000, "operating_cash_flow": 83216000, "stock_based_compensation": 2331000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3847000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22745000, "dividends_paid": 47089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82512000, "free_cash_flow": 87063000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70049000", "ebitda": "116759000", "netIncome": "17062000", "grossProfit": "138247000", "depreciation": "None", "totalRevenue": "190448000", "costOfRevenue": "52201000", "interestIncome": "None", "incomeBeforeTax": "32821000", "interestExpense": "37228000", "operatingIncome": "71973000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "541000", "reportedCurrency": "USD", "netInterestIncome": "-37228000", "nonInterestIncome": "None", "operatingExpenses": "66274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52201000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46710000", "sellingGeneralAndAdministrative": "16189000", "netIncomeFromContinuingOperations": "32280000" }, "balance": { "goodwill": "8182000", "inventory": "-34436000", "commonStock": "752000", "currentDebt": "None", "investments": "None", "totalAssets": "5321101000", "longTermDebt": "3145349000", "shortTermDebt": "222000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "54452000", "reportedCurrency": "USD", "retainedEarnings": "-469768000", "totalLiabilities": "3504036000", "otherCurrentAssets": "20768000", "totalCurrentAssets": "104355000", "currentLongTermDebt": "220487000", "longTermInvestments": "230295000", "shortTermInvestments": "34436000", "currentNetReceivables": "24612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5216746000", "currentAccountsPayable": "93042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3389567000", "totalShareholderEquity": "1191210000", "capitalLeaseObligations": "23731000", "otherCurrentLiabilities": "93042000", "totalCurrentLiabilities": "336469000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3167567000", "cashAndShortTermInvestments": "58975000", "commonStockSharesOutstanding": "75160000", "intangibleAssetsExcludingGoodwill": "54452000", "cashAndCashEquivalentsAtCarryingValue": "58975000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32280000", "profitLoss": "None", "dividendPayout": "47089000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83216000", "capitalExpenditures": "3847000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82512000", "cashflowFromInvestment": "-22745000", "stockBasedCompensation": "2331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81171000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46710000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "income_statement": { "revenue": 196148000, "cost_of_revenue": 54694000, "gross_profit": 141454000, "ebit": 134091000, "ebitda": 181422000, "pretax_income": 95974000, "tax_provision": 886000, "net_income": 59027000, "net_income_to_common": 59027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64233000, "total_current_assets": 116002000, "total_assets": 5366865000, "short_term_debt": 138000000, "long_term_debt": 3147547000, "total_debt": 3285547000, "total_liabilities": 3419793000, "total_equity": 1277027000, "shares_outstanding": 138148000, "goodwill_and_intangibles": 63176000 }, "cash_flow": { "operating_cash_flow": 94001000, "capital_expenditure": 5604000, "free_cash_flow": 99605000, "dividends_paid": 48861000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305778, "ticker_id": 2902, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134091000", "ebitda": "181422000", "netIncome": "59027000", "grossProfit": "141454000", "depreciation": "None", "totalRevenue": "196148000", "costOfRevenue": "54694000", "interestIncome": "None", "incomeBeforeTax": "95974000", "interestExpense": "38117000", "operatingIncome": "74957000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "886000", "reportedCurrency": "USD", "netInterestIncome": "-38117000", "nonInterestIncome": "None", "operatingExpenses": "66497000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47331000", "sellingGeneralAndAdministrative": "15674000", "netIncomeFromContinuingOperations": "95088000" }, "balance": { "goodwill": "8182000", "inventory": "-37218000", "commonStock": "769000", "currentDebt": "None", "investments": "None", "totalAssets": "5366865000", "longTermDebt": "3147547000", "shortTermDebt": "138000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "54994000", "reportedCurrency": "USD", "retainedEarnings": "-439741000", "totalLiabilities": "3419793000", "otherCurrentAssets": "33849000", "totalCurrentAssets": "116002000", "currentLongTermDebt": "138000000", "longTermInvestments": "240025000", "shortTermInvestments": "37218000", "currentNetReceivables": "17920000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5250863000", "currentAccountsPayable": "87875000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3309556000", "totalShareholderEquity": "1277027000", "capitalLeaseObligations": "24009000", "otherCurrentLiabilities": "87875000", "totalCurrentLiabilities": "248237000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3171556000", "cashAndShortTermInvestments": "64233000", "commonStockSharesOutstanding": "138148000", "intangibleAssetsExcludingGoodwill": "54994000", "cashAndCashEquivalentsAtCarryingValue": "64233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95088000", "profitLoss": "None", "dividendPayout": "48861000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "94001000", "capitalExpenditures": "5604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-660013000", "cashflowFromInvestment": "567399000", "stockBasedCompensation": "1855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48861000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203528000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 196148000, "cost_of_revenue": 54694000, "gross_profit": 141454000, "research_and_development": null, "selling_general_admin": 15674000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134091000, "depreciation_amortisation": 47331000, "ebitda": 181422000, "interest_expense": 38117000, "interest_income": null, "other_non_operating": null, "pretax_income": 95974000, "tax_provision": 886000, "effective_tax_rate": null, "net_income": 59027000, "net_income_continuing_ops": 95088000, "net_income_to_common": 59027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64233000, "short_term_investments": 37218000, "net_receivables": 17920000, "inventory": -37218000, "other_current_assets": null, "total_current_assets": 116002000, "net_ppe": null, "goodwill": 8182000, "intangible_assets": 54994000, "goodwill_and_intangibles": 63176000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5250863000, "total_assets": 5366865000, "short_term_debt": 138000000, "accounts_payable": 87875000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 248237000, "long_term_debt": 3147547000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3171556000, "total_liabilities": 3419793000, "total_debt": 3285547000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -439741000, "total_equity": 1277027000, "shares_outstanding": 138148000, "operating_cash_flow": 94001000, "stock_based_compensation": 1855000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5604000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 567399000, "dividends_paid": 48861000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -660013000, "free_cash_flow": 99605000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134091000", "ebitda": "181422000", "netIncome": "59027000", "grossProfit": "141454000", "depreciation": "None", "totalRevenue": "196148000", "costOfRevenue": "54694000", "interestIncome": "None", "incomeBeforeTax": "95974000", "interestExpense": "38117000", "operatingIncome": "74957000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "886000", "reportedCurrency": "USD", "netInterestIncome": "-38117000", "nonInterestIncome": "None", "operatingExpenses": "66497000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47331000", "sellingGeneralAndAdministrative": "15674000", "netIncomeFromContinuingOperations": "95088000" }, "balance": { "goodwill": "8182000", "inventory": "-37218000", "commonStock": "769000", "currentDebt": "None", "investments": "None", "totalAssets": "5366865000", "longTermDebt": "3147547000", "shortTermDebt": "138000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "54994000", "reportedCurrency": "USD", "retainedEarnings": "-439741000", "totalLiabilities": "3419793000", "otherCurrentAssets": "33849000", "totalCurrentAssets": "116002000", "currentLongTermDebt": "138000000", "longTermInvestments": "240025000", "shortTermInvestments": "37218000", "currentNetReceivables": "17920000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5250863000", "currentAccountsPayable": "87875000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3309556000", "totalShareholderEquity": "1277027000", "capitalLeaseObligations": "24009000", "otherCurrentLiabilities": "87875000", "totalCurrentLiabilities": "248237000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3171556000", "cashAndShortTermInvestments": "64233000", "commonStockSharesOutstanding": "138148000", "intangibleAssetsExcludingGoodwill": "54994000", "cashAndCashEquivalentsAtCarryingValue": "64233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95088000", "profitLoss": "None", "dividendPayout": "48861000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "94001000", "capitalExpenditures": "5604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-660013000", "cashflowFromInvestment": "567399000", "stockBasedCompensation": "1855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48861000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203528000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "income_statement": { "revenue": 215412000, "cost_of_revenue": 56828000, "gross_profit": 158584000, "ebit": 152232000, "ebitda": 206220000, "pretax_income": 106791000, "tax_provision": -1265000, "net_income": 69027000, "net_income_to_common": 69027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64980000, "total_current_assets": 674707000, "total_assets": 5931811000, "short_term_debt": 381000000, "long_term_debt": 3277205000, "total_debt": 3658205000, "total_liabilities": 3805970000, "total_equity": 1422188000, "shares_outstanding": 141319000, "goodwill_and_intangibles": 64918000 }, "cash_flow": { "operating_cash_flow": 93994000, "capital_expenditure": 8530000, "free_cash_flow": 102524000, "dividends_paid": 50321000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305779, "ticker_id": 2902, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "152232000", "ebitda": "206220000", "netIncome": "69027000", "grossProfit": "158584000", "depreciation": "None", "totalRevenue": "215412000", "costOfRevenue": "56828000", "interestIncome": "None", "incomeBeforeTax": "106791000", "interestExpense": "45441000", "operatingIncome": "87063000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1265000", "reportedCurrency": "USD", "netInterestIncome": "-45441000", "nonInterestIncome": "None", "operatingExpenses": "71521000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53988000", "sellingGeneralAndAdministrative": "14956000", "netIncomeFromContinuingOperations": "108056000" }, "balance": { "goodwill": "8182000", "inventory": "572912000", "commonStock": "823000", "currentDebt": "None", "investments": "None", "totalAssets": "5931811000", "longTermDebt": "3277205000", "shortTermDebt": "381000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "56736000", "reportedCurrency": "USD", "retainedEarnings": "-449907000", "totalLiabilities": "3805970000", "otherCurrentAssets": "587655000", "totalCurrentAssets": "674707000", "currentLongTermDebt": "381000000", "longTermInvestments": "211361000", "shortTermInvestments": "29610000", "currentNetReceivables": "22072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5257104000", "currentAccountsPayable": "92766000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3682400000", "totalShareholderEquity": "1422188000", "capitalLeaseObligations": "24195000", "otherCurrentLiabilities": "92766000", "totalCurrentLiabilities": "501120000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3304850000", "cashAndShortTermInvestments": "64980000", "commonStockSharesOutstanding": "141319000", "intangibleAssetsExcludingGoodwill": "56736000", "cashAndCashEquivalentsAtCarryingValue": "64980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108056000", "profitLoss": "None", "dividendPayout": "50321000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "93994000", "capitalExpenditures": "8530000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303989000", "cashflowFromInvestment": "237041000", "stockBasedCompensation": "1651000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50321000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27404000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53988000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 215412000, "cost_of_revenue": 56828000, "gross_profit": 158584000, "research_and_development": null, "selling_general_admin": 14956000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 152232000, "depreciation_amortisation": 53988000, "ebitda": 206220000, "interest_expense": 45441000, "interest_income": null, "other_non_operating": null, "pretax_income": 106791000, "tax_provision": -1265000, "effective_tax_rate": null, "net_income": 69027000, "net_income_continuing_ops": 108056000, "net_income_to_common": 69027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64980000, "short_term_investments": 29610000, "net_receivables": 22072000, "inventory": 572912000, "other_current_assets": null, "total_current_assets": 674707000, "net_ppe": null, "goodwill": 8182000, "intangible_assets": 56736000, "goodwill_and_intangibles": 64918000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5257104000, "total_assets": 5931811000, "short_term_debt": 381000000, "accounts_payable": 92766000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 501120000, "long_term_debt": 3277205000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3304850000, "total_liabilities": 3805970000, "total_debt": 3658205000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -449907000, "total_equity": 1422188000, "shares_outstanding": 141319000, "operating_cash_flow": 93994000, "stock_based_compensation": 1651000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8530000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 237041000, "dividends_paid": 50321000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -303989000, "free_cash_flow": 102524000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "152232000", "ebitda": "206220000", "netIncome": "69027000", "grossProfit": "158584000", "depreciation": "None", "totalRevenue": "215412000", "costOfRevenue": "56828000", "interestIncome": "None", "incomeBeforeTax": "106791000", "interestExpense": "45441000", "operatingIncome": "87063000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1265000", "reportedCurrency": "USD", "netInterestIncome": "-45441000", "nonInterestIncome": "None", "operatingExpenses": "71521000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53988000", "sellingGeneralAndAdministrative": "14956000", "netIncomeFromContinuingOperations": "108056000" }, "balance": { "goodwill": "8182000", "inventory": "572912000", "commonStock": "823000", "currentDebt": "None", "investments": "None", "totalAssets": "5931811000", "longTermDebt": "3277205000", "shortTermDebt": "381000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "56736000", "reportedCurrency": "USD", "retainedEarnings": "-449907000", "totalLiabilities": "3805970000", "otherCurrentAssets": "587655000", "totalCurrentAssets": "674707000", "currentLongTermDebt": "381000000", "longTermInvestments": "211361000", "shortTermInvestments": "29610000", "currentNetReceivables": "22072000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5257104000", "currentAccountsPayable": "92766000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3682400000", "totalShareholderEquity": "1422188000", "capitalLeaseObligations": "24195000", "otherCurrentLiabilities": "92766000", "totalCurrentLiabilities": "501120000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3304850000", "cashAndShortTermInvestments": "64980000", "commonStockSharesOutstanding": "141319000", "intangibleAssetsExcludingGoodwill": "56736000", "cashAndCashEquivalentsAtCarryingValue": "64980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108056000", "profitLoss": "None", "dividendPayout": "50321000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "93994000", "capitalExpenditures": "8530000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303989000", "cashflowFromInvestment": "237041000", "stockBasedCompensation": "1651000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50321000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27404000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53988000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "income_statement": { "revenue": 219147000, "cost_of_revenue": 170265000, "gross_profit": 48882000, "ebit": 78033000, "ebitda": 133875000, "pretax_income": 43986000, "tax_provision": 922000, "net_income": 29237000, "net_income_to_common": 29237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58846000, "total_current_assets": 60647000, "total_assets": 6165172000, "short_term_debt": 812000000, "long_term_debt": 3846976000, "total_debt": 4658976000, "total_liabilities": 4008441000, "total_equity": 1456551000, "shares_outstanding": 146118000, "goodwill_and_intangibles": 66260000 }, "cash_flow": { "operating_cash_flow": 129397000, "capital_expenditure": 25331000, "free_cash_flow": 154728000, "dividends_paid": 52035000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305781, "ticker_id": 2902, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78033000", "ebitda": "133875000", "netIncome": "29237000", "grossProfit": "48882000", "depreciation": "None", "totalRevenue": "219147000", "costOfRevenue": "170265000", "interestIncome": "41135000", "incomeBeforeTax": "43986000", "interestExpense": "43065000", "operatingIncome": "85486000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "922000", "reportedCurrency": "USD", "netInterestIncome": "-43065000", "nonInterestIncome": "None", "operatingExpenses": "-36604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55842000", "sellingGeneralAndAdministrative": "15100000", "netIncomeFromContinuingOperations": "43064000" }, "balance": { "goodwill": "8182000", "inventory": "-40293000", "commonStock": "830000", "currentDebt": "None", "investments": "None", "totalAssets": "6165172000", "longTermDebt": "3846976000", "shortTermDebt": "812000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "58078000", "reportedCurrency": "USD", "retainedEarnings": "-468611000", "totalLiabilities": "4008441000", "otherCurrentAssets": "13794000", "totalCurrentAssets": "60647000", "currentLongTermDebt": "812000000", "longTermInvestments": "215150000", "shortTermInvestments": "60380000", "currentNetReceivables": "28300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6104525000", "currentAccountsPayable": "109361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5708869000", "shortLongTermDebtTotal": "4658976000", "totalShareholderEquity": "1456551000", "capitalLeaseObligations": "25095000", "otherCurrentLiabilities": "109361000", "totalCurrentLiabilities": "948370000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3060071000", "cashAndShortTermInvestments": "58846000", "commonStockSharesOutstanding": "146118000", "intangibleAssetsExcludingGoodwill": "58078000", "cashAndCashEquivalentsAtCarryingValue": "58846000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43064000", "profitLoss": "None", "dividendPayout": "52035000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "129397000", "capitalExpenditures": "25331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93757000", "cashflowFromInvestment": "-22314000", "stockBasedCompensation": "1702000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52035000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-213437000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55842000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 219147000, "cost_of_revenue": 170265000, "gross_profit": 48882000, "research_and_development": null, "selling_general_admin": 15100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78033000, "depreciation_amortisation": 55842000, "ebitda": 133875000, "interest_expense": 43065000, "interest_income": null, "other_non_operating": null, "pretax_income": 43986000, "tax_provision": 922000, "effective_tax_rate": null, "net_income": 29237000, "net_income_continuing_ops": 43064000, "net_income_to_common": 29237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58846000, "short_term_investments": 60380000, "net_receivables": 28300000, "inventory": -40293000, "other_current_assets": null, "total_current_assets": 60647000, "net_ppe": null, "goodwill": 8182000, "intangible_assets": 58078000, "goodwill_and_intangibles": 66260000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6104525000, "total_assets": 6165172000, "short_term_debt": 812000000, "accounts_payable": 109361000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 948370000, "long_term_debt": 3846976000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3060071000, "total_liabilities": 4008441000, "total_debt": 4658976000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -468611000, "total_equity": 1456551000, "shares_outstanding": 146118000, "operating_cash_flow": 129397000, "stock_based_compensation": 1702000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25331000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22314000, "dividends_paid": 52035000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -93757000, "free_cash_flow": 154728000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78033000", "ebitda": "133875000", "netIncome": "29237000", "grossProfit": "48882000", "depreciation": "None", "totalRevenue": "219147000", "costOfRevenue": "170265000", "interestIncome": "41135000", "incomeBeforeTax": "43986000", "interestExpense": "43065000", "operatingIncome": "85486000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "922000", "reportedCurrency": "USD", "netInterestIncome": "-43065000", "nonInterestIncome": "None", "operatingExpenses": "-36604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55842000", "sellingGeneralAndAdministrative": "15100000", "netIncomeFromContinuingOperations": "43064000" }, "balance": { "goodwill": "8182000", "inventory": "-40293000", "commonStock": "830000", "currentDebt": "None", "investments": "None", "totalAssets": "6165172000", "longTermDebt": "3846976000", "shortTermDebt": "812000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "58078000", "reportedCurrency": "USD", "retainedEarnings": "-468611000", "totalLiabilities": "4008441000", "otherCurrentAssets": "13794000", "totalCurrentAssets": "60647000", "currentLongTermDebt": "812000000", "longTermInvestments": "215150000", "shortTermInvestments": "60380000", "currentNetReceivables": "28300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6104525000", "currentAccountsPayable": "109361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5708869000", "shortLongTermDebtTotal": "4658976000", "totalShareholderEquity": "1456551000", "capitalLeaseObligations": "25095000", "otherCurrentLiabilities": "109361000", "totalCurrentLiabilities": "948370000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3060071000", "cashAndShortTermInvestments": "58846000", "commonStockSharesOutstanding": "146118000", "intangibleAssetsExcludingGoodwill": "58078000", "cashAndCashEquivalentsAtCarryingValue": "58846000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43064000", "profitLoss": "None", "dividendPayout": "52035000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "129397000", "capitalExpenditures": "25331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93757000", "cashflowFromInvestment": "-22314000", "stockBasedCompensation": "1702000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52035000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-213437000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55842000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "income_statement": { "revenue": 217372000, "cost_of_revenue": 57333000, "gross_profit": 160039000, "ebit": 85188000, "ebitda": 141893000, "pretax_income": 46213000, "tax_provision": 737000, "net_income": 29448000, "net_income_to_common": 29448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44022000, "total_current_assets": 47321000, "total_assets": 6161391000, "short_term_debt": 550000000, "long_term_debt": 3089547000, "total_debt": 3639547000, "total_liabilities": 3776990000, "total_equity": 1625371000, "shares_outstanding": 88312000, "goodwill_and_intangibles": 68135000 }, "cash_flow": { "operating_cash_flow": 108432000, "capital_expenditure": 9483000, "free_cash_flow": 117915000, "dividends_paid": 55151000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 305782, "ticker_id": 2902, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:51:50.551902+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85188000", "ebitda": "141893000", "netIncome": "29448000", "grossProfit": "160039000", "depreciation": "None", "totalRevenue": "217372000", "costOfRevenue": "57333000", "interestIncome": "37832000", "incomeBeforeTax": "46213000", "interestExpense": "39693000", "operatingIncome": "145635000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "737000", "reportedCurrency": "USD", "netInterestIncome": "-39693000", "nonInterestIncome": "None", "operatingExpenses": "14404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1818000", "costofGoodsAndServicesSold": "57333000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56705000", "sellingGeneralAndAdministrative": "14404000", "netIncomeFromContinuingOperations": "45476000" }, "balance": { "goodwill": "8182000", "inventory": "-37871000", "commonStock": "886000", "currentDebt": "None", "investments": "None", "totalAssets": "6161391000", "longTermDebt": "3089547000", "shortTermDebt": "550000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "59953000", "reportedCurrency": "USD", "retainedEarnings": "-445813000", "totalLiabilities": "3776990000", "otherCurrentAssets": "13972000", "totalCurrentAssets": "47321000", "currentLongTermDebt": "550000000", "longTermInvestments": "219060000", "shortTermInvestments": "49006000", "currentNetReceivables": "27198000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6114070000", "currentAccountsPayable": "87007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5701460000", "shortLongTermDebtTotal": "4189547000", "totalShareholderEquity": "1625371000", "capitalLeaseObligations": "25314000", "otherCurrentLiabilities": "-122465000", "totalCurrentLiabilities": "662129000", "otherNonCurrentLiabilities": "25314000", "totalNonCurrentLiabilities": "3114861000", "cashAndShortTermInvestments": "44022000", "commonStockSharesOutstanding": "88312000", "intangibleAssetsExcludingGoodwill": "59953000", "cashAndCashEquivalentsAtCarryingValue": "44022000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45476000", "profitLoss": "None", "dividendPayout": "55151000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "108432000", "capitalExpenditures": "9483000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95497000", "cashflowFromInvestment": "-17450000", "stockBasedCompensation": "1677000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55151000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4515000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69311000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 217372000, "cost_of_revenue": 57333000, "gross_profit": 160039000, "research_and_development": null, "selling_general_admin": 14404000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85188000, "depreciation_amortisation": 56705000, "ebitda": 141893000, "interest_expense": 39693000, "interest_income": null, "other_non_operating": null, "pretax_income": 46213000, "tax_provision": 737000, "effective_tax_rate": null, "net_income": 29448000, "net_income_continuing_ops": 45476000, "net_income_to_common": 29448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44022000, "short_term_investments": 49006000, "net_receivables": 27198000, "inventory": -37871000, "other_current_assets": null, "total_current_assets": 47321000, "net_ppe": null, "goodwill": 8182000, "intangible_assets": 59953000, "goodwill_and_intangibles": 68135000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6114070000, "total_assets": 6161391000, "short_term_debt": 550000000, "accounts_payable": 87007000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 662129000, "long_term_debt": 3089547000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3114861000, "total_liabilities": 3776990000, "total_debt": 3639547000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -445813000, "total_equity": 1625371000, "shares_outstanding": 88312000, "operating_cash_flow": 108432000, "stock_based_compensation": 1677000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9483000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17450000, "dividends_paid": 55151000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95497000, "free_cash_flow": 117915000, "net_change_in_cash": -4515000 }, "raw_data": { "income": { "ebit": "85188000", "ebitda": "141893000", "netIncome": "29448000", "grossProfit": "160039000", "depreciation": "None", "totalRevenue": "217372000", "costOfRevenue": "57333000", "interestIncome": "37832000", "incomeBeforeTax": "46213000", "interestExpense": "39693000", "operatingIncome": "145635000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "737000", "reportedCurrency": "USD", "netInterestIncome": "-39693000", "nonInterestIncome": "None", "operatingExpenses": "14404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1818000", "costofGoodsAndServicesSold": "57333000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56705000", "sellingGeneralAndAdministrative": "14404000", "netIncomeFromContinuingOperations": "45476000" }, "balance": { "goodwill": "8182000", "inventory": "-37871000", "commonStock": "886000", "currentDebt": "None", "investments": "None", "totalAssets": "6161391000", "longTermDebt": "3089547000", "shortTermDebt": "550000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "59953000", "reportedCurrency": "USD", "retainedEarnings": "-445813000", "totalLiabilities": "3776990000", "otherCurrentAssets": "13972000", "totalCurrentAssets": "47321000", "currentLongTermDebt": "550000000", "longTermInvestments": "219060000", "shortTermInvestments": "49006000", "currentNetReceivables": "27198000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6114070000", "currentAccountsPayable": "87007000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5701460000", "shortLongTermDebtTotal": "4189547000", "totalShareholderEquity": "1625371000", "capitalLeaseObligations": "25314000", "otherCurrentLiabilities": "-122465000", "totalCurrentLiabilities": "662129000", "otherNonCurrentLiabilities": "25314000", "totalNonCurrentLiabilities": "3114861000", "cashAndShortTermInvestments": "44022000", "commonStockSharesOutstanding": "88312000", "intangibleAssetsExcludingGoodwill": "59953000", "cashAndCashEquivalentsAtCarryingValue": "44022000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45476000", "profitLoss": "None", "dividendPayout": "55151000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "108432000", "capitalExpenditures": "9483000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95497000", "cashflowFromInvestment": "-17450000", "stockBasedCompensation": "1677000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55151000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4515000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69311000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" } ], "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" ] } } }