{ "ticker": { "uuid": "c6d6755c-a5a6-451f-84a9-f1da6e1d674c", "symbol": "MAC", "name": "Macerich Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/c6d6755c-a5a6-451f-84a9-f1da6e1d674c/", "api_url": "https://sharemaestro.com/factors/api/tickers/c6d6755c-a5a6-451f-84a9-f1da6e1d674c/" }, "ticker_metadata": { "id": 2559, "uuid": "c6d6755c-a5a6-451f-84a9-f1da6e1d674c", "symbol": "MAC", "name": "Macerich Company", "asset_type": "equity", "market_cap": 6692012000, "stock_exchange_id": 3, "industry": "Reit - Retail", "sector": "Real Estate", "description": "The Macerich Company (MAC) is a leading real estate investment trust (REIT) focused on acquiring, leasing, and managing a high-quality portfolio of retail properties in key U.S. markets. Renowned for its upscale shopping centers and mixed-use developments, Macerich prioritizes tenant performance and exceptional customer experiences, positioning itself to thrive amidst the evolving retail landscape. The company's dedication to sustainability and operational excellence further strengthens its financial resilience and growth potential, providing a solid foundation for delivering long-term value to its shareholders.", "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": "c6d6755c-a5a6-451f-84a9-f1da6e1d674c", "symbol": "MAC", "name": "Macerich Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/c6d6755c-a5a6-451f-84a9-f1da6e1d674c/", "api_url": "https://sharemaestro.com/factors/api/tickers/c6d6755c-a5a6-451f-84a9-f1da6e1d674c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.14, "value": 0.13, "quality": 0.17, "momentum": 0.84, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 23.66, "market_cap": 6104942480, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0452, "shareholder_yield": 0.0372, "roe": -0.0752, "piotroski_f_score": 3, "momentum_12_1": 0.3953, "volatility_252d": 0.3038 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:44.387836+00:00", "batch_id": "" }, "size": { "price_close": 23.66, "market_cap": 6104942480, "market_cap_usd": 6104942480, "enterprise_value": 11786264480, "shares_outstanding": 258028000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.5041, "ptbv_ratio": 2.773, "ps_ratio": 6.0515, "pcf_ratio": 17.5066, "pfcf_ratio": 7.4584, "ev_ebitda": 22.1387, "ev_ebit": 65.8439, "ev_sales": 11.6831, "ev_fcf": 14.3993, "earnings_yield": null, "fcf_yield": 0.0694, "price_to_sales": 6.0515, "price_to_book": 2.5041, "price_to_cashflow": 17.5066, "ebitda_to_ev": 0.0452, "sales_yield": 0.0856 }, "yield": { "dividend_yield": 0.0372, "buyback_yield": 0, "shareholder_yield": 0.0372, "debt_paydown_yield": null, "total_yield": 0.0372 }, "quality": { "gross_margin": 0.2107, "operating_margin": 0.1774, "net_margin": -0.1818, "ebitda_margin": 0.5277, "fcf_margin": 0.8114, "roe": -0.0752, "roa": -0.0224, "roic": 0.0165, "roc_greenblatt": null, "asset_turnover": 0.1232, "cash_conversion": -4.4637, "accruals_ratio": -0.065, "sbc_to_revenue": 0.0075, "piotroski_f_score": 3, "altman_z_score": 0.1222, "earnings_stability_5y": 3.51, "revenue_stability_5y": 0.0813, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0259, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.3297, "net_debt_to_ebitda": 10.6715, "debt_to_assets": 0.6998, "interest_coverage": 0.6227, "current_ratio": 0.5002, "quick_ratio": 0.5002, "net_debt": 5681322000, "local_beta": 0.0008, "volatility_252d": 0.3038, "volatility_60d": 0.6935, "max_drawdown_12m": -0.1123, "risk_adjusted_momentum": 1.3009 }, "growth": { "revenue_growth_1y": 0.0523, "revenue_growth_3y_cagr": 0.0572, "revenue_growth_5y_cagr": 0.0525, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.566, "book_value_growth_1y": -0.1354, "revenue_growth": 0.0523, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0818, "price_return_3m": 0.2698, "price_return_6m": 0.3572, "price_return_9m": 0.2969, "price_return_12m": 0.5095, "price_return_12m_ex1m": 0.3953, "momentum_6m": 0.3572, "momentum_12m": 0.5095, "momentum_12_1": 0.3953, "distance_from_52w_high": 0, "distance_from_52w_low": 0.5449, "relative_strength": 0.4095 }, "raw_ttm": { "revenue_ttm": 1008830000, "gross_profit_ttm": 212564000, "ebit_ttm": 179003000, "ebitda_ttm": 532383000, "net_income_ttm": -183375000, "eps_diluted_ttm": -0.7107, "operating_cash_flow_ttm": 348722000, "capital_expenditure_ttm": 469809000, "fcf_ttm": 818531000, "dividends_paid_ttm": 227034000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 287468000, "cash_and_equivalents": 51128000, "total_current_assets": 400111000, "total_current_liabilities": 799832000, "net_ppe": null, "total_assets": 8191702000, "total_debt": 5732450000, "total_equity": 2437998000, "net_working_capital": 348983000, "book_value_per_share": 9.4486, "retained_earnings": -3858433000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2201587000, "tangible_book_per_share": 8.5324 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 58, "rank_ptbv": 53, "rank_ps": 83, "rank_pcf": 72, "rank_ev_ebitda": 79, "rank_ev_ebit": 94, "rank_earnings_yield": 50, "rank_fcf_yield": 56, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 79, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 81, "rank_fcf_margin": 7, "rank_piotroski": 91, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 22 }, "composites": { "value_composite": 87, "quality_composite": 83, "momentum_composite": 16, "growth_composite": 69, "yield_composite": 14, "svqf_composite": 30, "vc1_composite": 87, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 86, "quality_value_composite": 0.1487, "os_score": 0.14, "value_percentile": 0.13, "quality_percentile": 0.17, "momentum_percentile": 0.84, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 78, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4497, "ticker_id": 2559, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:44.387836+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.66, "market_cap": 6104942480, "market_cap_usd": 6104942480, "enterprise_value": 11786264480, "shares_outstanding": 258028000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.50408018, "ptbv_ratio": 2.77297353, "ps_ratio": 6.05150767, "pcf_ratio": 17.50661696, "pfcf_ratio": 7.45841328, "ev_ebitda": 22.13869429, "ev_ebit": 65.84394943, "ev_sales": 11.68310268, "ev_fcf": 14.39928907, "earnings_yield": null, "fcf_yield": 0.06944787, "dividend_yield": 0.03718856, "buyback_yield": 0, "shareholder_yield": 0.03718856, "debt_paydown_yield": null, "total_yield": 0.03718856, "gross_margin": 0.21070349, "operating_margin": 0.17743624, "net_margin": -0.18176997, "ebitda_margin": 0.5277232, "fcf_margin": 0.81136663, "roe": -0.0752154, "roa": -0.02238546, "roic": 0.01653491, "roc_greenblatt": null, "asset_turnover": 0.12315267, "cash_conversion": -4.46370007, "accruals_ratio": -0.06495561, "sbc_to_revenue": 0.007474, "debt_to_equity": 2.32971315, "net_debt_to_ebitda": 10.67149402, "debt_to_assets": 0.69978742, "interest_coverage": 0.62268844, "current_ratio": 0.5002438, "quick_ratio": 0.5002438, "net_debt": 5681322000, "revenue_growth_1y": 0.05234993, "revenue_growth_3y_cagr": 0.05723975, "revenue_growth_5y_cagr": 0.05252379, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.56599406, "book_value_growth_1y": -0.13537909, "piotroski_f_score": 3, "altman_z_score": 0.12219118, "earnings_stability_5y": 3.509988, "revenue_stability_5y": 0.081312, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08184728, "price_return_3m": 0.2698106, "price_return_6m": 0.35722726, "price_return_9m": 0.2969287, "price_return_12m": 0.50945804, "price_return_12m_ex1m": 0.39525982, "distance_from_52w_high": 0, "distance_from_52w_low": 0.54494107, "relative_strength": 0.40949446, "local_beta": 0.0008, "volatility_252d": 0.303838, "volatility_60d": 0.693489, "max_drawdown_12m": -0.11226162, "revenue_ttm": 1008830000, "gross_profit_ttm": 212564000, "ebit_ttm": 179003000, "ebitda_ttm": 532383000, "net_income_ttm": -183375000, "eps_diluted_ttm": -0.71067869, "operating_cash_flow_ttm": 348722000, "capital_expenditure_ttm": 469809000, "fcf_ttm": 818531000, "dividends_paid_ttm": 227034000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 287468000, "cash_and_equivalents": 51128000, "total_current_assets": 400111000, "total_current_liabilities": 799832000, "net_ppe": null, "total_assets": 8191702000, "total_debt": 5732450000, "total_equity": 2437998000, "net_working_capital": 348983000, "book_value_per_share": 9.44857922, "retained_earnings": -3858433000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2201587000, "tangible_book_per_share": 8.53235695, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 58, "rank_ptbv": 53, "rank_ps": 83, "rank_pcf": 72, "rank_ev_ebitda": 79, "rank_ev_ebit": 94, "rank_earnings_yield": 50, "rank_fcf_yield": 56, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 79, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 81, "rank_fcf_margin": 7, "rank_piotroski": 91, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 22, "value_composite": 87, "quality_composite": 83, "momentum_composite": 16, "growth_composite": 69, "yield_composite": 14, "svqf_composite": 30, "vc1_composite": 87, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 86, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 78, "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": 23.66, "os": 0.14, "value": 0.13, "quality": 0.17, "momentum": 0.84, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0372, "roe": -0.0752, "momentum_12_1": 0.3953, "complete_fields": { "id": 4497, "ticker_id": 2559, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:44.387836+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.66, "market_cap": 6104942480, "market_cap_usd": 6104942480, "enterprise_value": 11786264480, "shares_outstanding": 258028000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.50408018, "ptbv_ratio": 2.77297353, "ps_ratio": 6.05150767, "pcf_ratio": 17.50661696, "pfcf_ratio": 7.45841328, "ev_ebitda": 22.13869429, "ev_ebit": 65.84394943, "ev_sales": 11.68310268, "ev_fcf": 14.39928907, "earnings_yield": null, "fcf_yield": 0.06944787, "dividend_yield": 0.03718856, "buyback_yield": 0, "shareholder_yield": 0.03718856, "debt_paydown_yield": null, "total_yield": 0.03718856, "gross_margin": 0.21070349, "operating_margin": 0.17743624, "net_margin": -0.18176997, "ebitda_margin": 0.5277232, "fcf_margin": 0.81136663, "roe": -0.0752154, "roa": -0.02238546, "roic": 0.01653491, "roc_greenblatt": null, "asset_turnover": 0.12315267, "cash_conversion": -4.46370007, "accruals_ratio": -0.06495561, "sbc_to_revenue": 0.007474, "debt_to_equity": 2.32971315, "net_debt_to_ebitda": 10.67149402, "debt_to_assets": 0.69978742, "interest_coverage": 0.62268844, "current_ratio": 0.5002438, "quick_ratio": 0.5002438, "net_debt": 5681322000, "revenue_growth_1y": 0.05234993, "revenue_growth_3y_cagr": 0.05723975, "revenue_growth_5y_cagr": 0.05252379, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.56599406, "book_value_growth_1y": -0.13537909, "piotroski_f_score": 3, "altman_z_score": 0.12219118, "earnings_stability_5y": 3.509988, "revenue_stability_5y": 0.081312, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08184728, "price_return_3m": 0.2698106, "price_return_6m": 0.35722726, "price_return_9m": 0.2969287, "price_return_12m": 0.50945804, "price_return_12m_ex1m": 0.39525982, "distance_from_52w_high": 0, "distance_from_52w_low": 0.54494107, "relative_strength": 0.40949446, "local_beta": 0.0008, "volatility_252d": 0.303838, "volatility_60d": 0.693489, "max_drawdown_12m": -0.11226162, "revenue_ttm": 1008830000, "gross_profit_ttm": 212564000, "ebit_ttm": 179003000, "ebitda_ttm": 532383000, "net_income_ttm": -183375000, "eps_diluted_ttm": -0.71067869, "operating_cash_flow_ttm": 348722000, "capital_expenditure_ttm": 469809000, "fcf_ttm": 818531000, "dividends_paid_ttm": 227034000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 287468000, "cash_and_equivalents": 51128000, "total_current_assets": 400111000, "total_current_liabilities": 799832000, "net_ppe": null, "total_assets": 8191702000, "total_debt": 5732450000, "total_equity": 2437998000, "net_working_capital": 348983000, "book_value_per_share": 9.44857922, "retained_earnings": -3858433000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2201587000, "tangible_book_per_share": 8.53235695, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 58, "rank_ptbv": 53, "rank_ps": 83, "rank_pcf": 72, "rank_ev_ebitda": 79, "rank_ev_ebit": 94, "rank_earnings_yield": 50, "rank_fcf_yield": 56, "rank_dividend_yield": 20, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 79, "rank_roc": 50, "rank_roic": 75, "rank_gross_margin": 81, "rank_fcf_margin": 7, "rank_piotroski": 91, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 23, "rank_momentum_12m_ex1m": 30, "rank_relative_strength": 22, "value_composite": 87, "quality_composite": 83, "momentum_composite": 16, "growth_composite": 69, "yield_composite": 14, "svqf_composite": 30, "vc1_composite": 87, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 86, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 78, "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": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "income_statement": { "revenue": 1015305000, "cost_of_revenue": 627834000, "gross_profit": 387471000, "ebit": 39403000, "ebitda": 404926000, "pretax_income": -176940000, "tax_provision": -2193000, "net_income": -197148000, "net_income_to_common": -197148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43007000, "total_current_assets": 102635000, "total_assets": 8368685000, "short_term_debt": 1157712000, "long_term_debt": 5068946000, "total_debt": 6226658000, "total_liabilities": 5841615000, "total_equity": 2448871000, "shares_outstanding": 256618000, "goodwill_and_intangibles": 30134000 }, "cash_flow": { "operating_cash_flow": 321604000, "capital_expenditure": 333341000, "free_cash_flow": 654945000, "dividends_paid": 173881000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292977, "ticker_id": 2559, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39403000", "ebitda": "404926000", "netIncome": "-197148000", "grossProfit": "387471000", "depreciation": "None", "totalRevenue": "1015305000", "costOfRevenue": "627834000", "interestIncome": "35946000", "incomeBeforeTax": "-176940000", "interestExpense": "216343000", "operatingIncome": "167761000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2193000", "reportedCurrency": "USD", "netInterestIncome": "-283542000", "nonInterestIncome": "None", "operatingExpenses": "219710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "627834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "365523000", "sellingGeneralAndAdministrative": "31539000", "netIncomeFromContinuingOperations": "-201059000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2569000", "currentDebt": "None", "investments": "None", "totalAssets": "8368685000", "longTermDebt": "5068946000", "shortTermDebt": "1157712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30134000", "reportedCurrency": "USD", "retainedEarnings": "-3777816000", "totalLiabilities": "5841615000", "otherCurrentAssets": "None", "totalCurrentAssets": "102635000", "currentLongTermDebt": "None", "longTermInvestments": "707075000", "shortTermInvestments": "None", "currentNetReceivables": "59628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8266049999", "currentAccountsPayable": "125210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6797046000", "shortLongTermDebtTotal": "5202904000", "totalShareholderEquity": "2448871000", "capitalLeaseObligations": "66979000", "otherCurrentLiabilities": "-125210000", "totalCurrentLiabilities": "1157712000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4683903000", "cashAndShortTermInvestments": "43007000", "commonStockSharesOutstanding": "256618000", "intangibleAssetsExcludingGoodwill": "30134000", "cashAndCashEquivalentsAtCarryingValue": "43007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-197149000", "profitLoss": "None", "dividendPayout": "173881000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "321604000", "capitalExpenditures": "333341000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "199219000", "cashflowFromInvestment": "-325339000", "stockBasedCompensation": "18168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173881000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "53253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "357083000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1015305000, "cost_of_revenue": 627834000, "gross_profit": 387471000, "research_and_development": null, "selling_general_admin": 31539000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39403000, "depreciation_amortisation": 365523000, "ebitda": 404926000, "interest_expense": 216343000, "interest_income": null, "other_non_operating": null, "pretax_income": -176940000, "tax_provision": -2193000, "effective_tax_rate": null, "net_income": -197148000, "net_income_continuing_ops": -201059000, "net_income_to_common": -197148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43007000, "short_term_investments": null, "net_receivables": 59628000, "inventory": null, "other_current_assets": null, "total_current_assets": 102635000, "net_ppe": null, "goodwill": null, "intangible_assets": 30134000, "goodwill_and_intangibles": 30134000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8266049999, "total_assets": 8368685000, "short_term_debt": 1157712000, "accounts_payable": 125210000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1157712000, "long_term_debt": 5068946000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4683903000, "total_liabilities": 5841615000, "total_debt": 6226658000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3777816000, "total_equity": 2448871000, "shares_outstanding": 256618000, "operating_cash_flow": 321604000, "stock_based_compensation": 18168000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 333341000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -325339000, "dividends_paid": 173881000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 199219000, "free_cash_flow": 654945000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39403000", "ebitda": "404926000", "netIncome": "-197148000", "grossProfit": "387471000", "depreciation": "None", "totalRevenue": "1015305000", "costOfRevenue": "627834000", "interestIncome": "35946000", "incomeBeforeTax": "-176940000", "interestExpense": "216343000", "operatingIncome": "167761000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-2193000", "reportedCurrency": "USD", "netInterestIncome": "-283542000", "nonInterestIncome": "None", "operatingExpenses": "219710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "627834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "365523000", "sellingGeneralAndAdministrative": "31539000", "netIncomeFromContinuingOperations": "-201059000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2569000", "currentDebt": "None", "investments": "None", "totalAssets": "8368685000", "longTermDebt": "5068946000", "shortTermDebt": "1157712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30134000", "reportedCurrency": "USD", "retainedEarnings": "-3777816000", "totalLiabilities": "5841615000", "otherCurrentAssets": "None", "totalCurrentAssets": "102635000", "currentLongTermDebt": "None", "longTermInvestments": "707075000", "shortTermInvestments": "None", "currentNetReceivables": "59628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8266049999", "currentAccountsPayable": "125210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6797046000", "shortLongTermDebtTotal": "5202904000", "totalShareholderEquity": "2448871000", "capitalLeaseObligations": "66979000", "otherCurrentLiabilities": "-125210000", "totalCurrentLiabilities": "1157712000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4683903000", "cashAndShortTermInvestments": "43007000", "commonStockSharesOutstanding": "256618000", "intangibleAssetsExcludingGoodwill": "30134000", "cashAndCashEquivalentsAtCarryingValue": "43007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-197149000", "profitLoss": "None", "dividendPayout": "173881000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "321604000", "capitalExpenditures": "333341000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "199219000", "cashflowFromInvestment": "-325339000", "stockBasedCompensation": "18168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "173881000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "53253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "357083000", "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": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "income_statement": { "revenue": 918204000, "cost_of_revenue": 430267000, "gross_profit": 487937000, "ebit": 21022000, "ebitda": 326897000, "pretax_income": -198965000, "tax_provision": -1300000, "net_income": -194120000, "net_income_to_common": -194120000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89858000, "total_current_assets": 334669000, "total_assets": 8567039000, "short_term_debt": 330123000, "long_term_debt": 4992848000, "total_debt": 5322971000, "total_liabilities": 5724614000, "total_equity": 2756487000, "shares_outstanding": 249748500, "goodwill_and_intangibles": 211484000 }, "cash_flow": { "operating_cash_flow": 283445000, "capital_expenditure": 167647000, "free_cash_flow": 451092000, "dividends_paid": 161289000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292982, "ticker_id": 2559, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21022000", "ebitda": "326897000", "netIncome": "-194120000", "grossProfit": "487937000", "depreciation": "None", "totalRevenue": "918204000", "costOfRevenue": "430267000", "interestIncome": "197352000", "incomeBeforeTax": "-198965000", "interestExpense": "219987000", "operatingIncome": "165012000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1300000", "reportedCurrency": "USD", "netInterestIncome": "-219987000", "nonInterestIncome": "None", "operatingExpenses": "322925000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "430267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305875000", "sellingGeneralAndAdministrative": "28145000", "netIncomeFromContinuingOperations": "-197665000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2527000", "currentDebt": "None", "investments": "None", "totalAssets": "8567039000", "longTermDebt": "4992848000", "shortTermDebt": "330123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "211484000", "reportedCurrency": "USD", "retainedEarnings": "-3406786000", "totalLiabilities": "5724614000", "otherCurrentAssets": "87621000", "totalCurrentAssets": "334669000", "currentLongTermDebt": "None", "longTermInvestments": "654667000", "shortTermInvestments": "None", "currentNetReceivables": "157190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8232370000", "currentAccountsPayable": "87540000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7208150000", "shortLongTermDebtTotal": "5064531000", "totalShareholderEquity": "2756487000", "capitalLeaseObligations": "71683000", "otherCurrentLiabilities": "572543000", "totalCurrentLiabilities": "660083000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5064531000", "cashAndShortTermInvestments": "89858000", "commonStockSharesOutstanding": "249748500", "intangibleAssetsExcludingGoodwill": "211484000", "cashAndCashEquivalentsAtCarryingValue": "89858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-197665000", "profitLoss": "None", "dividendPayout": "161289000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "283445000", "capitalExpenditures": "167647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-316050000", "cashflowFromInvestment": "19790000", "stockBasedCompensation": "12131000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161289000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "657025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 918204000, "cost_of_revenue": 430267000, "gross_profit": 487937000, "research_and_development": null, "selling_general_admin": 28145000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21022000, "depreciation_amortisation": 305875000, "ebitda": 326897000, "interest_expense": 219987000, "interest_income": null, "other_non_operating": null, "pretax_income": -198965000, "tax_provision": -1300000, "effective_tax_rate": null, "net_income": -194120000, "net_income_continuing_ops": -197665000, "net_income_to_common": -194120000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89858000, "short_term_investments": null, "net_receivables": 157190000, "inventory": null, "other_current_assets": null, "total_current_assets": 334669000, "net_ppe": null, "goodwill": null, "intangible_assets": 211484000, "goodwill_and_intangibles": 211484000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8232370000, "total_assets": 8567039000, "short_term_debt": 330123000, "accounts_payable": 87540000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 660083000, "long_term_debt": 4992848000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5064531000, "total_liabilities": 5724614000, "total_debt": 5322971000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3406786000, "total_equity": 2756487000, "shares_outstanding": 249748500, "operating_cash_flow": 283445000, "stock_based_compensation": 12131000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 167647000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 19790000, "dividends_paid": 161289000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -316050000, "free_cash_flow": 451092000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21022000", "ebitda": "326897000", "netIncome": "-194120000", "grossProfit": "487937000", "depreciation": "None", "totalRevenue": "918204000", "costOfRevenue": "430267000", "interestIncome": "197352000", "incomeBeforeTax": "-198965000", "interestExpense": "219987000", "operatingIncome": "165012000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1300000", "reportedCurrency": "USD", "netInterestIncome": "-219987000", "nonInterestIncome": "None", "operatingExpenses": "322925000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "430267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "305875000", "sellingGeneralAndAdministrative": "28145000", "netIncomeFromContinuingOperations": "-197665000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2527000", "currentDebt": "None", "investments": "None", "totalAssets": "8567039000", "longTermDebt": "4992848000", "shortTermDebt": "330123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "211484000", "reportedCurrency": "USD", "retainedEarnings": "-3406786000", "totalLiabilities": "5724614000", "otherCurrentAssets": "87621000", "totalCurrentAssets": "334669000", "currentLongTermDebt": "None", "longTermInvestments": "654667000", "shortTermInvestments": "None", "currentNetReceivables": "157190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8232370000", "currentAccountsPayable": "87540000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7208150000", "shortLongTermDebtTotal": "5064531000", "totalShareholderEquity": "2756487000", "capitalLeaseObligations": "71683000", "otherCurrentLiabilities": "572543000", "totalCurrentLiabilities": "660083000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5064531000", "cashAndShortTermInvestments": "89858000", "commonStockSharesOutstanding": "249748500", "intangibleAssetsExcludingGoodwill": "211484000", "cashAndCashEquivalentsAtCarryingValue": "89858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-197665000", "profitLoss": "None", "dividendPayout": "161289000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "283445000", "capitalExpenditures": "167647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-316050000", "cashflowFromInvestment": "19790000", "stockBasedCompensation": "12131000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161289000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "657025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "305875000", "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": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "income_statement": { "revenue": 884068000, "cost_of_revenue": 394890000, "gross_profit": 489178000, "ebit": -105673000, "ebitda": 190721000, "pretax_income": -278593000, "tax_provision": -494000, "net_income": -274065000, "net_income_to_common": -274065000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94936000, "total_current_assets": 378527000, "total_assets": 7513512000, "short_term_debt": 612003000, "long_term_debt": 4225684000, "total_debt": 4837687000, "total_liabilities": 4985911000, "total_equity": 2447020000, "shares_outstanding": 215548000, "goodwill_and_intangibles": 126328000 }, "cash_flow": { "operating_cash_flow": 295502000, "capital_expenditure": 152503000, "free_cash_flow": 448005000, "dividends_paid": 159290000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292987, "ticker_id": 2559, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-105673000", "ebitda": "190721000", "netIncome": "-274065000", "grossProfit": "489178000", "depreciation": "None", "totalRevenue": "884068000", "costOfRevenue": "394890000", "interestIncome": "156937000", "incomeBeforeTax": "-278593000", "interestExpense": "172920000", "operatingIncome": "177579000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-494000", "reportedCurrency": "USD", "netInterestIncome": "-206678000", "nonInterestIncome": "None", "operatingExpenses": "311599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296394000", "sellingGeneralAndAdministrative": "29238000", "netIncomeFromContinuingOperations": "-341103000" }, "balance": { "goodwill": "24024000", "inventory": "None", "commonStock": "2158000", "currentDebt": "None", "investments": "None", "totalAssets": "7513512000", "longTermDebt": "4225684000", "shortTermDebt": "612003000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "102304000", "reportedCurrency": "USD", "retainedEarnings": "-3063789000", "totalLiabilities": "4985911000", "otherCurrentAssets": "95358000", "totalCurrentAssets": "378527000", "currentLongTermDebt": "None", "longTermInvestments": "852764000", "shortTermInvestments": "None", "currentNetReceivables": "188233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7134985000", "currentAccountsPayable": "64194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6019153000", "shortLongTermDebtTotal": "4309673000", "totalShareholderEquity": "2447020000", "capitalLeaseObligations": "83989000", "otherCurrentLiabilities": "509528000", "totalCurrentLiabilities": "573722000", "otherNonCurrentLiabilities": "102516000", "totalNonCurrentLiabilities": "4412189000", "cashAndShortTermInvestments": "94936000", "commonStockSharesOutstanding": "215548000", "intangibleAssetsExcludingGoodwill": "102304000", "cashAndCashEquivalentsAtCarryingValue": "94936000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-278099000", "profitLoss": "None", "dividendPayout": "159290000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "17944000", "operatingCashflow": "295502000", "capitalExpenditures": "152503000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-338888000", "cashflowFromInvestment": "52541000", "stockBasedCompensation": "13166000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159290000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-583000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "296394000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 884068000, "cost_of_revenue": 394890000, "gross_profit": 489178000, "research_and_development": 0.16, "selling_general_admin": 29238000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -105673000, "depreciation_amortisation": 296394000, "ebitda": 190721000, "interest_expense": 172920000, "interest_income": null, "other_non_operating": null, "pretax_income": -278593000, "tax_provision": -494000, "effective_tax_rate": null, "net_income": -274065000, "net_income_continuing_ops": -341103000, "net_income_to_common": -274065000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94936000, "short_term_investments": null, "net_receivables": 188233000, "inventory": null, "other_current_assets": null, "total_current_assets": 378527000, "net_ppe": null, "goodwill": 24024000, "intangible_assets": 102304000, "goodwill_and_intangibles": 126328000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7134985000, "total_assets": 7513512000, "short_term_debt": 612003000, "accounts_payable": 64194000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 573722000, "long_term_debt": 4225684000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4412189000, "total_liabilities": 4985911000, "total_debt": 4837687000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3063789000, "total_equity": 2447020000, "shares_outstanding": 215548000, "operating_cash_flow": 295502000, "stock_based_compensation": 13166000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152503000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 52541000, "dividends_paid": 159290000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -338888000, "free_cash_flow": 448005000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-105673000", "ebitda": "190721000", "netIncome": "-274065000", "grossProfit": "489178000", "depreciation": "None", "totalRevenue": "884068000", "costOfRevenue": "394890000", "interestIncome": "156937000", "incomeBeforeTax": "-278593000", "interestExpense": "172920000", "operatingIncome": "177579000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-494000", "reportedCurrency": "USD", "netInterestIncome": "-206678000", "nonInterestIncome": "None", "operatingExpenses": "311599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "394890000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296394000", "sellingGeneralAndAdministrative": "29238000", "netIncomeFromContinuingOperations": "-341103000" }, "balance": { "goodwill": "24024000", "inventory": "None", "commonStock": "2158000", "currentDebt": "None", "investments": "None", "totalAssets": "7513512000", "longTermDebt": "4225684000", "shortTermDebt": "612003000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "102304000", "reportedCurrency": "USD", "retainedEarnings": "-3063789000", "totalLiabilities": "4985911000", "otherCurrentAssets": "95358000", "totalCurrentAssets": "378527000", "currentLongTermDebt": "None", "longTermInvestments": "852764000", "shortTermInvestments": "None", "currentNetReceivables": "188233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7134985000", "currentAccountsPayable": "64194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6019153000", "shortLongTermDebtTotal": "4309673000", "totalShareholderEquity": "2447020000", "capitalLeaseObligations": "83989000", "otherCurrentLiabilities": "509528000", "totalCurrentLiabilities": "573722000", "otherNonCurrentLiabilities": "102516000", "totalNonCurrentLiabilities": "4412189000", "cashAndShortTermInvestments": "94936000", "commonStockSharesOutstanding": "215548000", "intangibleAssetsExcludingGoodwill": "102304000", "cashAndCashEquivalentsAtCarryingValue": "94936000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-278099000", "profitLoss": "None", "dividendPayout": "159290000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "17944000", "operatingCashflow": "295502000", "capitalExpenditures": "152503000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-338888000", "cashflowFromInvestment": "52541000", "stockBasedCompensation": "13166000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159290000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-583000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "296394000", "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": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "income_statement": { "revenue": 859164000, "cost_of_revenue": 390353000, "gross_profit": 468811000, "ebit": 152477000, "ebitda": 454957000, "pretax_income": -64374000, "tax_provision": 705000, "net_income": -66068000, "net_income_to_common": -66068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100320000, "total_current_assets": 368031000, "total_assets": 8094139000, "short_term_debt": 603799000, "long_term_debt": 4546934000, "total_debt": 5150733000, "total_liabilities": 5144790000, "total_equity": 2949349000, "shares_outstanding": 215031000, "goodwill_and_intangibles": 175678000 }, "cash_flow": { "operating_cash_flow": 337510000, "capital_expenditure": 94793000, "free_cash_flow": 432303000, "dividends_paid": 186328000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292992, "ticker_id": 2559, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "152477000", "ebitda": "454957000", "netIncome": "-66068000", "grossProfit": "468811000", "depreciation": "None", "totalRevenue": "859164000", "costOfRevenue": "390353000", "interestIncome": "5256000", "incomeBeforeTax": "-64374000", "interestExpense": "216851000", "operatingIncome": "150035000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "705000", "reportedCurrency": "USD", "netInterestIncome": "-216851000", "nonInterestIncome": "None", "operatingExpenses": "318776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "2442000", "costofGoodsAndServicesSold": "390353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302480000", "sellingGeneralAndAdministrative": "27164000", "netIncomeFromContinuingOperations": "-65079000" }, "balance": { "goodwill": "23114000", "inventory": "None", "commonStock": "2151000", "currentDebt": "None", "investments": "None", "totalAssets": "8094139000", "longTermDebt": "4546934000", "shortTermDebt": "603799000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "152564000", "reportedCurrency": "USD", "retainedEarnings": "-2643094000", "totalLiabilities": "5144790000", "otherCurrentAssets": "80819000", "totalCurrentAssets": "368031000", "currentLongTermDebt": "None", "longTermInvestments": "1224288000", "shortTermInvestments": "1224288000", "currentNetReceivables": "186892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7726108000", "currentAccountsPayable": "63107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6254396000", "shortLongTermDebtTotal": "5150733000", "totalShareholderEquity": "2949349000", "capitalLeaseObligations": "94911000", "otherCurrentLiabilities": "439838000", "totalCurrentLiabilities": "502945000", "otherNonCurrentLiabilities": "143221000", "totalNonCurrentLiabilities": "4641845000", "cashAndShortTermInvestments": "100320000", "commonStockSharesOutstanding": "215031000", "intangibleAssetsExcludingGoodwill": "152564000", "cashAndCashEquivalentsAtCarryingValue": "100320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65079000", "profitLoss": "None", "dividendPayout": "186328000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "337510000", "capitalExpenditures": "94793000", "changeInReceivables": "2984000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-321940000", "cashflowFromInvestment": "-1402000", "stockBasedCompensation": "17638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "186328000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14168000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302480000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 859164000, "cost_of_revenue": 390353000, "gross_profit": 468811000, "research_and_development": 0.08, "selling_general_admin": 27164000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 152477000, "depreciation_amortisation": 302480000, "ebitda": 454957000, "interest_expense": 216851000, "interest_income": null, "other_non_operating": null, "pretax_income": -64374000, "tax_provision": 705000, "effective_tax_rate": null, "net_income": -66068000, "net_income_continuing_ops": -65079000, "net_income_to_common": -66068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100320000, "short_term_investments": 1224288000, "net_receivables": 186892000, "inventory": null, "other_current_assets": null, "total_current_assets": 368031000, "net_ppe": null, "goodwill": 23114000, "intangible_assets": 152564000, "goodwill_and_intangibles": 175678000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7726108000, "total_assets": 8094139000, "short_term_debt": 603799000, "accounts_payable": 63107000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 502945000, "long_term_debt": 4546934000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4641845000, "total_liabilities": 5144790000, "total_debt": 5150733000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2643094000, "total_equity": 2949349000, "shares_outstanding": 215031000, "operating_cash_flow": 337510000, "stock_based_compensation": 17638000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94793000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1402000, "dividends_paid": 186328000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -321940000, "free_cash_flow": 432303000, "net_change_in_cash": 14168000 }, "raw_data": { "income": { "ebit": "152477000", "ebitda": "454957000", "netIncome": "-66068000", "grossProfit": "468811000", "depreciation": "None", "totalRevenue": "859164000", "costOfRevenue": "390353000", "interestIncome": "5256000", "incomeBeforeTax": "-64374000", "interestExpense": "216851000", "operatingIncome": "150035000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "705000", "reportedCurrency": "USD", "netInterestIncome": "-216851000", "nonInterestIncome": "None", "operatingExpenses": "318776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "2442000", "costofGoodsAndServicesSold": "390353000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "302480000", "sellingGeneralAndAdministrative": "27164000", "netIncomeFromContinuingOperations": "-65079000" }, "balance": { "goodwill": "23114000", "inventory": "None", "commonStock": "2151000", "currentDebt": "None", "investments": "None", "totalAssets": "8094139000", "longTermDebt": "4546934000", "shortTermDebt": "603799000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "152564000", "reportedCurrency": "USD", "retainedEarnings": "-2643094000", "totalLiabilities": "5144790000", "otherCurrentAssets": "80819000", "totalCurrentAssets": "368031000", "currentLongTermDebt": "None", "longTermInvestments": "1224288000", "shortTermInvestments": "1224288000", "currentNetReceivables": "186892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7726108000", "currentAccountsPayable": "63107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6254396000", "shortLongTermDebtTotal": "5150733000", "totalShareholderEquity": "2949349000", "capitalLeaseObligations": "94911000", "otherCurrentLiabilities": "439838000", "totalCurrentLiabilities": "502945000", "otherNonCurrentLiabilities": "143221000", "totalNonCurrentLiabilities": "4641845000", "cashAndShortTermInvestments": "100320000", "commonStockSharesOutstanding": "215031000", "intangibleAssetsExcludingGoodwill": "152564000", "cashAndCashEquivalentsAtCarryingValue": "100320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65079000", "profitLoss": "None", "dividendPayout": "186328000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "337510000", "capitalExpenditures": "94793000", "changeInReceivables": "2984000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-321940000", "cashflowFromInvestment": "-1402000", "stockBasedCompensation": "17638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "186328000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14168000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "302480000", "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": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "income_statement": { "revenue": 847437000, "cost_of_revenue": 380884000, "gross_profit": 466553000, "ebit": 215790000, "ebitda": 540193000, "pretax_income": 23111000, "tax_provision": 6948000, "net_income": 14263000, "net_income_to_common": 14263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112454000, "total_current_assets": 633240000, "total_assets": 8345655000, "short_term_debt": 813289000, "long_term_debt": 4528365000, "total_debt": 5341654000, "total_liabilities": 5169506000, "total_equity": 3176149000, "shares_outstanding": 198070000, "goodwill_and_intangibles": 175231000 }, "cash_flow": { "operating_cash_flow": 286368000, "capital_expenditure": 108207000, "free_cash_flow": 394575000, "dividends_paid": 143447000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292997, "ticker_id": 2559, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "215790000", "ebitda": "540193000", "netIncome": "14263000", "grossProfit": "466553000", "depreciation": "None", "totalRevenue": "847437000", "costOfRevenue": "380884000", "interestIncome": "15689000", "incomeBeforeTax": "23111000", "interestExpense": "192679000", "operatingIncome": "125368000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "6948000", "reportedCurrency": "USD", "netInterestIncome": "-192679000", "nonInterestIncome": "None", "operatingExpenses": "341185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "91429000", "costofGoodsAndServicesSold": "380884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "324403000", "sellingGeneralAndAdministrative": "30056000", "netIncomeFromContinuingOperations": "16163000" }, "balance": { "goodwill": "23406000", "inventory": "54517000", "commonStock": "2147000", "currentDebt": "None", "investments": "None", "totalAssets": "8345655000", "longTermDebt": "4528365000", "shortTermDebt": "813289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "151825000", "reportedCurrency": "USD", "retainedEarnings": "-2443696000", "totalLiabilities": "5169506000", "otherCurrentAssets": "254908000", "totalCurrentAssets": "633240000", "currentLongTermDebt": "None", "longTermInvestments": "1317571000", "shortTermInvestments": "1317571000", "currentNetReceivables": "211361000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7712415000", "currentAccountsPayable": "59228000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6394844000", "shortLongTermDebtTotal": "5341654000", "totalShareholderEquity": "3176149000", "capitalLeaseObligations": "80711000", "otherCurrentLiabilities": "382214000", "totalCurrentLiabilities": "441442000", "otherNonCurrentLiabilities": "118988000", "totalNonCurrentLiabilities": "4728064000", "cashAndShortTermInvestments": "112454000", "commonStockSharesOutstanding": "198070000", "intangibleAssetsExcludingGoodwill": "151825000", "cashAndCashEquivalentsAtCarryingValue": "112454000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16163000", "profitLoss": "None", "dividendPayout": "143447000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "286368000", "capitalExpenditures": "108207000", "changeInReceivables": "64360000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-837024000", "cashflowFromInvestment": "234968000", "stockBasedCompensation": "14273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143447000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-315688000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "520000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "324403000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 847437000, "cost_of_revenue": 380884000, "gross_profit": 466553000, "research_and_development": 0.06, "selling_general_admin": 30056000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 215790000, "depreciation_amortisation": 324403000, "ebitda": 540193000, "interest_expense": 192679000, "interest_income": null, "other_non_operating": null, "pretax_income": 23111000, "tax_provision": 6948000, "effective_tax_rate": null, "net_income": 14263000, "net_income_continuing_ops": 16163000, "net_income_to_common": 14263000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112454000, "short_term_investments": 1317571000, "net_receivables": 211361000, "inventory": 54517000, "other_current_assets": null, "total_current_assets": 633240000, "net_ppe": null, "goodwill": 23406000, "intangible_assets": 151825000, "goodwill_and_intangibles": 175231000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7712415000, "total_assets": 8345655000, "short_term_debt": 813289000, "accounts_payable": 59228000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 441442000, "long_term_debt": 4528365000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4728064000, "total_liabilities": 5169506000, "total_debt": 5341654000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2443696000, "total_equity": 3176149000, "shares_outstanding": 198070000, "operating_cash_flow": 286368000, "stock_based_compensation": 14273000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108207000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 234968000, "dividends_paid": 143447000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -837024000, "free_cash_flow": 394575000, "net_change_in_cash": -315688000 }, "raw_data": { "income": { "ebit": "215790000", "ebitda": "540193000", "netIncome": "14263000", "grossProfit": "466553000", "depreciation": "None", "totalRevenue": "847437000", "costOfRevenue": "380884000", "interestIncome": "15689000", "incomeBeforeTax": "23111000", "interestExpense": "192679000", "operatingIncome": "125368000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "6948000", "reportedCurrency": "USD", "netInterestIncome": "-192679000", "nonInterestIncome": "None", "operatingExpenses": "341185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "91429000", "costofGoodsAndServicesSold": "380884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "324403000", "sellingGeneralAndAdministrative": "30056000", "netIncomeFromContinuingOperations": "16163000" }, "balance": { "goodwill": "23406000", "inventory": "54517000", "commonStock": "2147000", "currentDebt": "None", "investments": "None", "totalAssets": "8345655000", "longTermDebt": "4528365000", "shortTermDebt": "813289000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "151825000", "reportedCurrency": "USD", "retainedEarnings": "-2443696000", "totalLiabilities": "5169506000", "otherCurrentAssets": "254908000", "totalCurrentAssets": "633240000", "currentLongTermDebt": "None", "longTermInvestments": "1317571000", "shortTermInvestments": "1317571000", "currentNetReceivables": "211361000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7712415000", "currentAccountsPayable": "59228000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6394844000", "shortLongTermDebtTotal": "5341654000", "totalShareholderEquity": "3176149000", "capitalLeaseObligations": "80711000", "otherCurrentLiabilities": "382214000", "totalCurrentLiabilities": "441442000", "otherNonCurrentLiabilities": "118988000", "totalNonCurrentLiabilities": "4728064000", "cashAndShortTermInvestments": "112454000", "commonStockSharesOutstanding": "198070000", "intangibleAssetsExcludingGoodwill": "151825000", "cashAndCashEquivalentsAtCarryingValue": "112454000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16163000", "profitLoss": "None", "dividendPayout": "143447000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "286368000", "capitalExpenditures": "108207000", "changeInReceivables": "64360000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-837024000", "cashflowFromInvestment": "234968000", "stockBasedCompensation": "14273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143447000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-315688000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "520000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "324403000", "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": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "income_statement": { "revenue": 786026000, "cost_of_revenue": 347979000, "gross_profit": 438047000, "ebit": -170359000, "ebitda": 155699000, "pretax_income": -245909000, "tax_provision": -447000, "net_income": -230203000, "net_income_to_common": -230203000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 465297000, "total_current_assets": 1030424000, "total_assets": 9184005000, "short_term_debt": 2099627000, "long_term_debt": 6038350000, "total_debt": 8137977000, "total_liabilities": 6738745000, "total_equity": 2445260000, "shares_outstanding": 146232000, "goodwill_and_intangibles": 206281000 }, "cash_flow": { "operating_cash_flow": 124837000, "capital_expenditure": 68304000, "free_cash_flow": 193141000, "dividends_paid": 179862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293002, "ticker_id": 2559, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-170359000", "ebitda": "155699000", "netIncome": "-230203000", "grossProfit": "438047000", "depreciation": "None", "totalRevenue": "786026000", "costOfRevenue": "347979000", "interestIncome": "27038000", "incomeBeforeTax": "-245909000", "interestExpense": "75550000", "operatingIncome": "88089000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-447000", "reportedCurrency": "USD", "netInterestIncome": "-75550000", "nonInterestIncome": "None", "operatingExpenses": "349958000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "-95150000", "costofGoodsAndServicesSold": "347979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "326058000", "sellingGeneralAndAdministrative": "30339000", "netIncomeFromContinuingOperations": "-82164000" }, "balance": { "goodwill": "30767000", "inventory": "17362000", "commonStock": "1498000", "currentDebt": "None", "investments": "None", "totalAssets": "9184005000", "longTermDebt": "6038350000", "shortTermDebt": "2099627000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "175514000", "reportedCurrency": "USD", "retainedEarnings": "-2339619000", "totalLiabilities": "6738745000", "otherCurrentAssets": "306959000", "totalCurrentAssets": "1030424000", "currentLongTermDebt": "None", "longTermInvestments": "1340647000", "shortTermInvestments": "None", "currentNetReceivables": "240806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8153581000", "currentAccountsPayable": "68825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6694579000", "shortLongTermDebtTotal": "8137977000", "totalShareholderEquity": "2445260000", "capitalLeaseObligations": "90216000", "otherCurrentLiabilities": "406975000", "totalCurrentLiabilities": "475800000", "otherNonCurrentLiabilities": "224595000", "totalNonCurrentLiabilities": "6262945000", "cashAndShortTermInvestments": "465297000", "commonStockSharesOutstanding": "146232000", "intangibleAssetsExcludingGoodwill": "175514000", "cashAndCashEquivalentsAtCarryingValue": "465297000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-245462000", "profitLoss": "None", "dividendPayout": "179862000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "124837000", "capitalExpenditures": "68304000", "changeInReceivables": "-102562000", "changeInExchangeRate": "None", "cashflowFromFinancing": "446454000", "cashflowFromInvestment": "-202848000", "stockBasedCompensation": "13843000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "368443000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "664115000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "326058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 786026000, "cost_of_revenue": 347979000, "gross_profit": 438047000, "research_and_development": 0.16, "selling_general_admin": 30339000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -170359000, "depreciation_amortisation": 326058000, "ebitda": 155699000, "interest_expense": 75550000, "interest_income": null, "other_non_operating": null, "pretax_income": -245909000, "tax_provision": -447000, "effective_tax_rate": null, "net_income": -230203000, "net_income_continuing_ops": -82164000, "net_income_to_common": -230203000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 465297000, "short_term_investments": null, "net_receivables": 240806000, "inventory": 17362000, "other_current_assets": null, "total_current_assets": 1030424000, "net_ppe": null, "goodwill": 30767000, "intangible_assets": 175514000, "goodwill_and_intangibles": 206281000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8153581000, "total_assets": 9184005000, "short_term_debt": 2099627000, "accounts_payable": 68825000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 475800000, "long_term_debt": 6038350000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6262945000, "total_liabilities": 6738745000, "total_debt": 8137977000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2339619000, "total_equity": 2445260000, "shares_outstanding": 146232000, "operating_cash_flow": 124837000, "stock_based_compensation": 13843000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68304000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -202848000, "dividends_paid": 179862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 446454000, "free_cash_flow": 193141000, "net_change_in_cash": 368443000 }, "raw_data": { "income": { "ebit": "-170359000", "ebitda": "155699000", "netIncome": "-230203000", "grossProfit": "438047000", "depreciation": "None", "totalRevenue": "786026000", "costOfRevenue": "347979000", "interestIncome": "27038000", "incomeBeforeTax": "-245909000", "interestExpense": "75550000", "operatingIncome": "88089000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-447000", "reportedCurrency": "USD", "netInterestIncome": "-75550000", "nonInterestIncome": "None", "operatingExpenses": "349958000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.16", "otherNonOperatingIncome": "-95150000", "costofGoodsAndServicesSold": "347979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "326058000", "sellingGeneralAndAdministrative": "30339000", "netIncomeFromContinuingOperations": "-82164000" }, "balance": { "goodwill": "30767000", "inventory": "17362000", "commonStock": "1498000", "currentDebt": "None", "investments": "None", "totalAssets": "9184005000", "longTermDebt": "6038350000", "shortTermDebt": "2099627000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "175514000", "reportedCurrency": "USD", "retainedEarnings": "-2339619000", "totalLiabilities": "6738745000", "otherCurrentAssets": "306959000", "totalCurrentAssets": "1030424000", "currentLongTermDebt": "None", "longTermInvestments": "1340647000", "shortTermInvestments": "None", "currentNetReceivables": "240806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8153581000", "currentAccountsPayable": "68825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6694579000", "shortLongTermDebtTotal": "8137977000", "totalShareholderEquity": "2445260000", "capitalLeaseObligations": "90216000", "otherCurrentLiabilities": "406975000", "totalCurrentLiabilities": "475800000", "otherNonCurrentLiabilities": "224595000", "totalNonCurrentLiabilities": "6262945000", "cashAndShortTermInvestments": "465297000", "commonStockSharesOutstanding": "146232000", "intangibleAssetsExcludingGoodwill": "175514000", "cashAndCashEquivalentsAtCarryingValue": "465297000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-245462000", "profitLoss": "None", "dividendPayout": "179862000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "124837000", "capitalExpenditures": "68304000", "changeInReceivables": "-102562000", "changeInExchangeRate": "None", "cashflowFromFinancing": "446454000", "cashflowFromInvestment": "-202848000", "stockBasedCompensation": "13843000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "368443000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "664115000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "326058000", "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": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "income_statement": { "revenue": 927462000, "cost_of_revenue": 367953000, "gross_profit": 559509000, "ebit": 242397000, "ebitda": 580064000, "pretax_income": 104143000, "tax_provision": 1589000, "net_income": 96820000, "net_income_to_common": 96820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100005000, "total_current_assets": 264408000, "total_assets": 8853571000, "short_term_debt": 327239000, "long_term_debt": 5209976000, "total_debt": 5537215000, "total_liabilities": 6022601000, "total_equity": 2830970000, "shares_outstanding": 141340000, "goodwill_and_intangibles": 189362000 }, "cash_flow": { "operating_cash_flow": 355157000, "capital_expenditure": 199811000, "free_cash_flow": 554968000, "dividends_paid": 474534000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293007, "ticker_id": 2559, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "242397000", "ebitda": "580064000", "netIncome": "96820000", "grossProfit": "559509000", "depreciation": "None", "totalRevenue": "927462000", "costOfRevenue": "367953000", "interestIncome": "48508000", "incomeBeforeTax": "104143000", "interestExpense": "138254000", "operatingIncome": "206149000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1589000", "reportedCurrency": "USD", "netInterestIncome": "-138254000", "nonInterestIncome": "None", "operatingExpenses": "353360000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "36248000", "costofGoodsAndServicesSold": "367953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337667000", "sellingGeneralAndAdministrative": "22634000", "netIncomeFromContinuingOperations": "102554000" }, "balance": { "goodwill": "30757000", "inventory": "278619000", "commonStock": "1414000", "currentDebt": "None", "investments": "None", "totalAssets": "8853571000", "longTermDebt": "5209976000", "shortTermDebt": "327239000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "158605000", "reportedCurrency": "USD", "retainedEarnings": "-1944012000", "totalLiabilities": "6022601000", "otherCurrentAssets": "-264408000", "totalCurrentAssets": "264408000", "currentLongTermDebt": "301116000", "longTermInvestments": "1519697000", "shortTermInvestments": "None", "currentNetReceivables": "150192000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8589163000", "currentAccountsPayable": "51027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6643513000", "shortLongTermDebtTotal": "5537215000", "totalShareholderEquity": "2830970000", "capitalLeaseObligations": "114201000", "otherCurrentLiabilities": "373497000", "totalCurrentLiabilities": "424524000", "otherNonCurrentLiabilities": "388101000", "totalNonCurrentLiabilities": "5598077000", "cashAndShortTermInvestments": "100005000", "commonStockSharesOutstanding": "141340000", "intangibleAssetsExcludingGoodwill": "158605000", "cashAndCashEquivalentsAtCarryingValue": "100005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102554000", "profitLoss": "None", "dividendPayout": "474534000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "40244000", "operatingCashflow": "355157000", "capitalExpenditures": "199811000", "changeInReceivables": "3965000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-278216000", "cashflowFromInvestment": "-112026000", "stockBasedCompensation": "12032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "474534000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35085000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1796000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337667000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 927462000, "cost_of_revenue": 367953000, "gross_profit": 559509000, "research_and_development": 0.21, "selling_general_admin": 22634000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 242397000, "depreciation_amortisation": 337667000, "ebitda": 580064000, "interest_expense": 138254000, "interest_income": null, "other_non_operating": null, "pretax_income": 104143000, "tax_provision": 1589000, "effective_tax_rate": null, "net_income": 96820000, "net_income_continuing_ops": 102554000, "net_income_to_common": 96820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100005000, "short_term_investments": null, "net_receivables": 150192000, "inventory": 278619000, "other_current_assets": null, "total_current_assets": 264408000, "net_ppe": null, "goodwill": 30757000, "intangible_assets": 158605000, "goodwill_and_intangibles": 189362000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8589163000, "total_assets": 8853571000, "short_term_debt": 327239000, "accounts_payable": 51027000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 424524000, "long_term_debt": 5209976000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5598077000, "total_liabilities": 6022601000, "total_debt": 5537215000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1944012000, "total_equity": 2830970000, "shares_outstanding": 141340000, "operating_cash_flow": 355157000, "stock_based_compensation": 12032000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 199811000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112026000, "dividends_paid": 474534000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -278216000, "free_cash_flow": 554968000, "net_change_in_cash": -35085000 }, "raw_data": { "income": { "ebit": "242397000", "ebitda": "580064000", "netIncome": "96820000", "grossProfit": "559509000", "depreciation": "None", "totalRevenue": "927462000", "costOfRevenue": "367953000", "interestIncome": "48508000", "incomeBeforeTax": "104143000", "interestExpense": "138254000", "operatingIncome": "206149000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1589000", "reportedCurrency": "USD", "netInterestIncome": "-138254000", "nonInterestIncome": "None", "operatingExpenses": "353360000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "36248000", "costofGoodsAndServicesSold": "367953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337667000", "sellingGeneralAndAdministrative": "22634000", "netIncomeFromContinuingOperations": "102554000" }, "balance": { "goodwill": "30757000", "inventory": "278619000", "commonStock": "1414000", "currentDebt": "None", "investments": "None", "totalAssets": "8853571000", "longTermDebt": "5209976000", "shortTermDebt": "327239000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "158605000", "reportedCurrency": "USD", "retainedEarnings": "-1944012000", "totalLiabilities": "6022601000", "otherCurrentAssets": "-264408000", "totalCurrentAssets": "264408000", "currentLongTermDebt": "301116000", "longTermInvestments": "1519697000", "shortTermInvestments": "None", "currentNetReceivables": "150192000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8589163000", "currentAccountsPayable": "51027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6643513000", "shortLongTermDebtTotal": "5537215000", "totalShareholderEquity": "2830970000", "capitalLeaseObligations": "114201000", "otherCurrentLiabilities": "373497000", "totalCurrentLiabilities": "424524000", "otherNonCurrentLiabilities": "388101000", "totalNonCurrentLiabilities": "5598077000", "cashAndShortTermInvestments": "100005000", "commonStockSharesOutstanding": "141340000", "intangibleAssetsExcludingGoodwill": "158605000", "cashAndCashEquivalentsAtCarryingValue": "100005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102554000", "profitLoss": "None", "dividendPayout": "474534000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "40244000", "operatingCashflow": "355157000", "capitalExpenditures": "199811000", "changeInReceivables": "3965000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-278216000", "cashflowFromInvestment": "-112026000", "stockBasedCompensation": "12032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "474534000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35085000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1796000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337667000", "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": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "income_statement": { "revenue": 960351000, "cost_of_revenue": 381004000, "gross_profit": 579347000, "ebit": 255576000, "ebitda": 583012000, "pretax_income": 65368000, "tax_provision": -3604000, "net_income": 60020000, "net_income_to_common": 60020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102711000, "total_current_assets": 748377000, "total_assets": 9026808000, "short_term_debt": 758677000, "long_term_debt": 4982460000, "total_debt": 5741137000, "total_liabilities": 5838376000, "total_equity": 3188432000, "shares_outstanding": 141221712, "goodwill_and_intangibles": 291560000 }, "cash_flow": { "operating_cash_flow": 344311000, "capital_expenditure": 237231000, "free_cash_flow": 581542000, "dividends_paid": 453634000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 293012, "ticker_id": 2559, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "255576000", "ebitda": "583012000", "netIncome": "60020000", "grossProfit": "579347000", "depreciation": "None", "totalRevenue": "960351000", "costOfRevenue": "381004000", "interestIncome": "71773000", "incomeBeforeTax": "65368000", "interestExpense": "182962000", "operatingIncome": "308565000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-3604000", "reportedCurrency": "USD", "netInterestIncome": "-182962000", "nonInterestIncome": "None", "operatingExpenses": "370965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "39948000", "costofGoodsAndServicesSold": "381004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "327436000", "sellingGeneralAndAdministrative": "24160000", "netIncomeFromContinuingOperations": "68972000" }, "balance": { "goodwill": "32197000", "inventory": "46590000", "commonStock": "1412000", "currentDebt": "None", "investments": "None", "totalAssets": "9026808000", "longTermDebt": "4982460000", "shortTermDebt": "758677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "259363000", "reportedCurrency": "USD", "retainedEarnings": "-1614357000", "totalLiabilities": "5838376000", "otherCurrentAssets": "390403000", "totalCurrentAssets": "748377000", "currentLongTermDebt": "758677000", "longTermInvestments": "1492655000", "shortTermInvestments": "None", "currentNetReceivables": "208673000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8278431000", "currentAccountsPayable": "59392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6785776000", "shortLongTermDebtTotal": "5741137000", "totalShareholderEquity": "3188432000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "418039000", "totalCurrentLiabilities": "477431000", "otherNonCurrentLiabilities": "378485000", "totalNonCurrentLiabilities": "5360945000", "cashAndShortTermInvestments": "102711000", "commonStockSharesOutstanding": "141221712", "intangibleAssetsExcludingGoodwill": "259363000", "cashAndCashEquivalentsAtCarryingValue": "102711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68972000", "profitLoss": "None", "dividendPayout": "453634000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-12293000", "operatingCashflow": "344311000", "capitalExpenditures": "237231000", "changeInReceivables": "-16931000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-514438000", "cashflowFromInvestment": "176323000", "stockBasedCompensation": "27367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "453634000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6196000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "415000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 960351000, "cost_of_revenue": 381004000, "gross_profit": 579347000, "research_and_development": 0.12, "selling_general_admin": 24160000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 255576000, "depreciation_amortisation": 327436000, "ebitda": 583012000, "interest_expense": 182962000, "interest_income": null, "other_non_operating": null, "pretax_income": 65368000, "tax_provision": -3604000, "effective_tax_rate": null, "net_income": 60020000, "net_income_continuing_ops": 68972000, "net_income_to_common": 60020000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102711000, "short_term_investments": null, "net_receivables": 208673000, "inventory": 46590000, "other_current_assets": null, "total_current_assets": 748377000, "net_ppe": null, "goodwill": 32197000, "intangible_assets": 259363000, "goodwill_and_intangibles": 291560000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8278431000, "total_assets": 9026808000, "short_term_debt": 758677000, "accounts_payable": 59392000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 477431000, "long_term_debt": 4982460000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5360945000, "total_liabilities": 5838376000, "total_debt": 5741137000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1614357000, "total_equity": 3188432000, "shares_outstanding": 141221712, "operating_cash_flow": 344311000, "stock_based_compensation": 27367000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 237231000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 176323000, "dividends_paid": 453634000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -514438000, "free_cash_flow": 581542000, "net_change_in_cash": 6196000 }, "raw_data": { "income": { "ebit": "255576000", "ebitda": "583012000", "netIncome": "60020000", "grossProfit": "579347000", "depreciation": "None", "totalRevenue": "960351000", "costOfRevenue": "381004000", "interestIncome": "71773000", "incomeBeforeTax": "65368000", "interestExpense": "182962000", "operatingIncome": "308565000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-3604000", "reportedCurrency": "USD", "netInterestIncome": "-182962000", "nonInterestIncome": "None", "operatingExpenses": "370965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "39948000", "costofGoodsAndServicesSold": "381004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "327436000", "sellingGeneralAndAdministrative": "24160000", "netIncomeFromContinuingOperations": "68972000" }, "balance": { "goodwill": "32197000", "inventory": "46590000", "commonStock": "1412000", "currentDebt": "None", "investments": "None", "totalAssets": "9026808000", "longTermDebt": "4982460000", "shortTermDebt": "758677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "259363000", "reportedCurrency": "USD", "retainedEarnings": "-1614357000", "totalLiabilities": "5838376000", "otherCurrentAssets": "390403000", "totalCurrentAssets": "748377000", "currentLongTermDebt": "758677000", "longTermInvestments": "1492655000", "shortTermInvestments": "None", "currentNetReceivables": "208673000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8278431000", "currentAccountsPayable": "59392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6785776000", "shortLongTermDebtTotal": "5741137000", "totalShareholderEquity": "3188432000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "418039000", "totalCurrentLiabilities": "477431000", "otherNonCurrentLiabilities": "378485000", "totalNonCurrentLiabilities": "5360945000", "cashAndShortTermInvestments": "102711000", "commonStockSharesOutstanding": "141221712", "intangibleAssetsExcludingGoodwill": "259363000", "cashAndCashEquivalentsAtCarryingValue": "102711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68972000", "profitLoss": "None", "dividendPayout": "453634000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-12293000", "operatingCashflow": "344311000", "capitalExpenditures": "237231000", "changeInReceivables": "-16931000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-514438000", "cashflowFromInvestment": "176323000", "stockBasedCompensation": "27367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "453634000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6196000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "415000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "332736000", "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": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "income_statement": { "revenue": 242749000, "cost_of_revenue": 285597000, "gross_profit": -42848000, "ebit": 21125000, "ebitda": 104201000, "pretax_income": -46375000, "tax_provision": -2641000, "net_income": -36350000, "net_income_to_common": -36350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51128000, "total_current_assets": 400111000, "total_assets": 8191702000, "short_term_debt": 799832000, "long_term_debt": 4932618000, "total_debt": 5732450000, "total_liabilities": 5679836000, "total_equity": 2437998000, "shares_outstanding": 258028000, "goodwill_and_intangibles": 236411000 }, "cash_flow": { "operating_cash_flow": 94486000, "capital_expenditure": 58968000, "free_cash_flow": 153454000, "dividends_paid": 44267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292975, "ticker_id": 2559, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21125000", "ebitda": "104201000", "netIncome": "-36350000", "grossProfit": "-42848000", "depreciation": "None", "totalRevenue": "242749000", "costOfRevenue": "285597000", "interestIncome": "None", "incomeBeforeTax": "-46375000", "interestExpense": "67500000", "operatingIncome": "30991000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-2641000", "reportedCurrency": "USD", "netInterestIncome": "-67500000", "nonInterestIncome": "None", "operatingExpenses": "-73839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "285597000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83076000", "sellingGeneralAndAdministrative": "8026000", "netIncomeFromContinuingOperations": "-36894000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2606000", "currentDebt": "None", "investments": "None", "totalAssets": "8191702000", "longTermDebt": "4932618000", "shortTermDebt": "799832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "236411000", "reportedCurrency": "USD", "retainedEarnings": "-3858433000", "totalLiabilities": "5679836000", "otherCurrentAssets": "295530000", "totalCurrentAssets": "400111000", "currentLongTermDebt": "None", "longTermInvestments": "699632000", "shortTermInvestments": "None", "currentNetReceivables": "53453000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7791591000", "currentAccountsPayable": "129537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5056244000", "totalShareholderEquity": "2437998000", "capitalLeaseObligations": "65149000", "otherCurrentLiabilities": "-129537000", "totalCurrentLiabilities": "799832000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4880004000", "cashAndShortTermInvestments": "51128000", "commonStockSharesOutstanding": "258028000", "intangibleAssetsExcludingGoodwill": "236411000", "cashAndCashEquivalentsAtCarryingValue": "51128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36563000", "profitLoss": "None", "dividendPayout": "44267000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "94486000", "capitalExpenditures": "58968000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124032000", "cashflowFromInvestment": "-72653000", "stockBasedCompensation": "5901000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44267000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83076000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 242749000, "cost_of_revenue": 285597000, "gross_profit": -42848000, "research_and_development": null, "selling_general_admin": 8026000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21125000, "depreciation_amortisation": 83076000, "ebitda": 104201000, "interest_expense": 67500000, "interest_income": null, "other_non_operating": null, "pretax_income": -46375000, "tax_provision": -2641000, "effective_tax_rate": null, "net_income": -36350000, "net_income_continuing_ops": -36894000, "net_income_to_common": -36350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51128000, "short_term_investments": null, "net_receivables": 53453000, "inventory": null, "other_current_assets": null, "total_current_assets": 400111000, "net_ppe": null, "goodwill": null, "intangible_assets": 236411000, "goodwill_and_intangibles": 236411000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7791591000, "total_assets": 8191702000, "short_term_debt": 799832000, "accounts_payable": 129537000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 799832000, "long_term_debt": 4932618000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4880004000, "total_liabilities": 5679836000, "total_debt": 5732450000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3858433000, "total_equity": 2437998000, "shares_outstanding": 258028000, "operating_cash_flow": 94486000, "stock_based_compensation": 5901000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58968000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72653000, "dividends_paid": 44267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -124032000, "free_cash_flow": 153454000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21125000", "ebitda": "104201000", "netIncome": "-36350000", "grossProfit": "-42848000", "depreciation": "None", "totalRevenue": "242749000", "costOfRevenue": "285597000", "interestIncome": "None", "incomeBeforeTax": "-46375000", "interestExpense": "67500000", "operatingIncome": "30991000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-2641000", "reportedCurrency": "USD", "netInterestIncome": "-67500000", "nonInterestIncome": "None", "operatingExpenses": "-73839000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "285597000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83076000", "sellingGeneralAndAdministrative": "8026000", "netIncomeFromContinuingOperations": "-36894000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2606000", "currentDebt": "None", "investments": "None", "totalAssets": "8191702000", "longTermDebt": "4932618000", "shortTermDebt": "799832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "236411000", "reportedCurrency": "USD", "retainedEarnings": "-3858433000", "totalLiabilities": "5679836000", "otherCurrentAssets": "295530000", "totalCurrentAssets": "400111000", "currentLongTermDebt": "None", "longTermInvestments": "699632000", "shortTermInvestments": "None", "currentNetReceivables": "53453000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7791591000", "currentAccountsPayable": "129537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5056244000", "totalShareholderEquity": "2437998000", "capitalLeaseObligations": "65149000", "otherCurrentLiabilities": "-129537000", "totalCurrentLiabilities": "799832000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4880004000", "cashAndShortTermInvestments": "51128000", "commonStockSharesOutstanding": "258028000", "intangibleAssetsExcludingGoodwill": "236411000", "cashAndCashEquivalentsAtCarryingValue": "51128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36563000", "profitLoss": "None", "dividendPayout": "44267000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "94486000", "capitalExpenditures": "58968000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124032000", "cashflowFromInvestment": "-72653000", "stockBasedCompensation": "5901000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44267000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83076000", "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": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "income_statement": { "revenue": 263026000, "cost_of_revenue": 287765000, "gross_profit": -24739000, "ebit": 82816000, "ebitda": 167933000, "pretax_income": 7472000, "tax_provision": -473000, "net_income": -18760000, "net_income_to_common": -18760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43007000, "total_current_assets": 102635000, "total_assets": 8368684999, "short_term_debt": 1157712000, "long_term_debt": 5068946000, "total_debt": 6226658000, "total_liabilities": 5841615000, "total_equity": 2448871000, "shares_outstanding": 256618000, "goodwill_and_intangibles": 30134000 }, "cash_flow": { "operating_cash_flow": 50204000, "capital_expenditure": 333341000, "free_cash_flow": 383545000, "dividends_paid": 43604000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292976, "ticker_id": 2559, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82816000", "ebitda": "167933000", "netIncome": "-18760000", "grossProfit": "-24739000", "depreciation": "None", "totalRevenue": "263026000", "costOfRevenue": "287765000", "interestIncome": "27461000", "incomeBeforeTax": "7472000", "interestExpense": "75344000", "operatingIncome": "49855000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-473000", "reportedCurrency": "USD", "netInterestIncome": "-69844000", "nonInterestIncome": "None", "operatingExpenses": "-74594000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85117000", "sellingGeneralAndAdministrative": "9201000", "netIncomeFromContinuingOperations": "-18366000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2569000", "currentDebt": "None", "investments": "None", "totalAssets": "8368684999", "longTermDebt": "5068946000", "shortTermDebt": "1157712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30134000", "reportedCurrency": "USD", "retainedEarnings": "-3777816000", "totalLiabilities": "5841615000", "otherCurrentAssets": "None", "totalCurrentAssets": "102635000", "currentLongTermDebt": "None", "longTermInvestments": "707075000", "shortTermInvestments": "None", "currentNetReceivables": "59628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8266049999", "currentAccountsPayable": "125210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6797046000", "shortLongTermDebtTotal": "5202904000", "totalShareholderEquity": "2448871000", "capitalLeaseObligations": "66979000", "otherCurrentLiabilities": "-125210000", "totalCurrentLiabilities": "1157712000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4683903000", "cashAndShortTermInvestments": "43007000", "commonStockSharesOutstanding": "256618000", "intangibleAssetsExcludingGoodwill": "30134000", "cashAndCashEquivalentsAtCarryingValue": "43007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18760000", "profitLoss": "None", "dividendPayout": "43604000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50204000", "capitalExpenditures": "333341000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50671000", "cashflowFromInvestment": "-7173000", "stockBasedCompensation": "4845000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43604000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "53253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85117000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 263026000, "cost_of_revenue": 287765000, "gross_profit": -24739000, "research_and_development": null, "selling_general_admin": 9201000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82816000, "depreciation_amortisation": 85117000, "ebitda": 167933000, "interest_expense": 75344000, "interest_income": null, "other_non_operating": null, "pretax_income": 7472000, "tax_provision": -473000, "effective_tax_rate": null, "net_income": -18760000, "net_income_continuing_ops": -18366000, "net_income_to_common": -18760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43007000, "short_term_investments": null, "net_receivables": 59628000, "inventory": null, "other_current_assets": null, "total_current_assets": 102635000, "net_ppe": null, "goodwill": null, "intangible_assets": 30134000, "goodwill_and_intangibles": 30134000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8266049999, "total_assets": 8368684999, "short_term_debt": 1157712000, "accounts_payable": 125210000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1157712000, "long_term_debt": 5068946000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4683903000, "total_liabilities": 5841615000, "total_debt": 6226658000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3777816000, "total_equity": 2448871000, "shares_outstanding": 256618000, "operating_cash_flow": 50204000, "stock_based_compensation": 4845000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 333341000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7173000, "dividends_paid": 43604000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50671000, "free_cash_flow": 383545000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82816000", "ebitda": "167933000", "netIncome": "-18760000", "grossProfit": "-24739000", "depreciation": "None", "totalRevenue": "263026000", "costOfRevenue": "287765000", "interestIncome": "27461000", "incomeBeforeTax": "7472000", "interestExpense": "75344000", "operatingIncome": "49855000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-473000", "reportedCurrency": "USD", "netInterestIncome": "-69844000", "nonInterestIncome": "None", "operatingExpenses": "-74594000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85117000", "sellingGeneralAndAdministrative": "9201000", "netIncomeFromContinuingOperations": "-18366000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2569000", "currentDebt": "None", "investments": "None", "totalAssets": "8368684999", "longTermDebt": "5068946000", "shortTermDebt": "1157712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "30134000", "reportedCurrency": "USD", "retainedEarnings": "-3777816000", "totalLiabilities": "5841615000", "otherCurrentAssets": "None", "totalCurrentAssets": "102635000", "currentLongTermDebt": "None", "longTermInvestments": "707075000", "shortTermInvestments": "None", "currentNetReceivables": "59628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8266049999", "currentAccountsPayable": "125210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6797046000", "shortLongTermDebtTotal": "5202904000", "totalShareholderEquity": "2448871000", "capitalLeaseObligations": "66979000", "otherCurrentLiabilities": "-125210000", "totalCurrentLiabilities": "1157712000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4683903000", "cashAndShortTermInvestments": "43007000", "commonStockSharesOutstanding": "256618000", "intangibleAssetsExcludingGoodwill": "30134000", "cashAndCashEquivalentsAtCarryingValue": "43007000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18760000", "profitLoss": "None", "dividendPayout": "43604000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50204000", "capitalExpenditures": "333341000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50671000", "cashflowFromInvestment": "-7173000", "stockBasedCompensation": "4845000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43604000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "53253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85117000", "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": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "income_statement": { "revenue": 253262000, "cost_of_revenue": 110561000, "gross_profit": 142701000, "ebit": 44869000, "ebitda": 138857000, "pretax_income": -90705000, "tax_provision": -710000, "net_income": -87360000, "net_income_to_common": -87360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 290162000, "total_current_assets": 512192000, "total_assets": 8423928000, "short_term_debt": 0, "long_term_debt": 5076908000, "total_debt": 5076908000, "total_liabilities": 5842380000, "total_equity": 2511004000, "shares_outstanding": 254130000, "goodwill_and_intangibles": 192483000 }, "cash_flow": { "operating_cash_flow": 112390000, "capital_expenditure": 41196000, "free_cash_flow": 153586000, "dividends_paid": 96165000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292978, "ticker_id": 2559, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44869000", "ebitda": "138857000", "netIncome": "-87360000", "grossProfit": "142701000", "depreciation": "None", "totalRevenue": "253262000", "costOfRevenue": "110561000", "interestIncome": "9759000", "incomeBeforeTax": "-90705000", "interestExpense": "72699000", "operatingIncome": "44869000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-710000", "reportedCurrency": "USD", "netInterestIncome": "-72699000", "nonInterestIncome": "None", "operatingExpenses": "97832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93988000", "sellingGeneralAndAdministrative": "6928000", "netIncomeFromContinuingOperations": "-89995000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2561000", "currentDebt": "None", "investments": "None", "totalAssets": "8423928000", "longTermDebt": "5076908000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "192483000", "reportedCurrency": "USD", "retainedEarnings": "-3715452000", "totalLiabilities": "5842380000", "otherCurrentAssets": "183433000", "totalCurrentAssets": "512192000", "currentLongTermDebt": "None", "longTermInvestments": "727139000", "shortTermInvestments": "None", "currentNetReceivables": "38597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7911736000", "currentAccountsPayable": "128426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6842682000", "shortLongTermDebtTotal": "5146640000", "totalShareholderEquity": "2511004000", "capitalLeaseObligations": "69732000", "otherCurrentLiabilities": "567314000", "totalCurrentLiabilities": "695740000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5146640000", "cashAndShortTermInvestments": "290162000", "commonStockSharesOutstanding": "254130000", "intangibleAssetsExcludingGoodwill": "192483000", "cashAndCashEquivalentsAtCarryingValue": "290162000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89995000", "profitLoss": "None", "dividendPayout": "96165000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "112390000", "capitalExpenditures": "41196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46246000", "cashflowFromInvestment": "-3506000", "stockBasedCompensation": "-8505000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96165000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "48406000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93988000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 253262000, "cost_of_revenue": 110561000, "gross_profit": 142701000, "research_and_development": null, "selling_general_admin": 6928000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44869000, "depreciation_amortisation": 93988000, "ebitda": 138857000, "interest_expense": 72699000, "interest_income": null, "other_non_operating": null, "pretax_income": -90705000, "tax_provision": -710000, "effective_tax_rate": null, "net_income": -87360000, "net_income_continuing_ops": -89995000, "net_income_to_common": -87360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 290162000, "short_term_investments": null, "net_receivables": 38597000, "inventory": null, "other_current_assets": null, "total_current_assets": 512192000, "net_ppe": null, "goodwill": null, "intangible_assets": 192483000, "goodwill_and_intangibles": 192483000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7911736000, "total_assets": 8423928000, "short_term_debt": 0, "accounts_payable": 128426000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 695740000, "long_term_debt": 5076908000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5146640000, "total_liabilities": 5842380000, "total_debt": 5076908000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3715452000, "total_equity": 2511004000, "shares_outstanding": 254130000, "operating_cash_flow": 112390000, "stock_based_compensation": -8505000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41196000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3506000, "dividends_paid": 96165000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46246000, "free_cash_flow": 153586000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44869000", "ebitda": "138857000", "netIncome": "-87360000", "grossProfit": "142701000", "depreciation": "None", "totalRevenue": "253262000", "costOfRevenue": "110561000", "interestIncome": "9759000", "incomeBeforeTax": "-90705000", "interestExpense": "72699000", "operatingIncome": "44869000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-710000", "reportedCurrency": "USD", "netInterestIncome": "-72699000", "nonInterestIncome": "None", "operatingExpenses": "97832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93988000", "sellingGeneralAndAdministrative": "6928000", "netIncomeFromContinuingOperations": "-89995000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2561000", "currentDebt": "None", "investments": "None", "totalAssets": "8423928000", "longTermDebt": "5076908000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "192483000", "reportedCurrency": "USD", "retainedEarnings": "-3715452000", "totalLiabilities": "5842380000", "otherCurrentAssets": "183433000", "totalCurrentAssets": "512192000", "currentLongTermDebt": "None", "longTermInvestments": "727139000", "shortTermInvestments": "None", "currentNetReceivables": "38597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7911736000", "currentAccountsPayable": "128426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6842682000", "shortLongTermDebtTotal": "5146640000", "totalShareholderEquity": "2511004000", "capitalLeaseObligations": "69732000", "otherCurrentLiabilities": "567314000", "totalCurrentLiabilities": "695740000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5146640000", "cashAndShortTermInvestments": "290162000", "commonStockSharesOutstanding": "254130000", "intangibleAssetsExcludingGoodwill": "192483000", "cashAndCashEquivalentsAtCarryingValue": "290162000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89995000", "profitLoss": "None", "dividendPayout": "96165000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "112390000", "capitalExpenditures": "41196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "46246000", "cashflowFromInvestment": "-3506000", "stockBasedCompensation": "-8505000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "96165000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "48406000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93988000", "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": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "income_statement": { "revenue": 249793000, "cost_of_revenue": 112343000, "gross_profit": 137450000, "ebit": 30193000, "ebitda": 121392000, "pretax_income": -41732000, "tax_provision": -188000, "net_income": -40905000, "net_income_to_common": -40905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131092000, "total_current_assets": 358169000, "total_assets": 8729251000, "short_term_debt": 586880000, "long_term_debt": 5320048000, "total_debt": 5906928000, "total_liabilities": 6066436000, "total_equity": 2585322000, "shares_outstanding": 253085000, "goodwill_and_intangibles": 210896000 }, "cash_flow": { "operating_cash_flow": 91642000, "capital_expenditure": 36304000, "free_cash_flow": 127946000, "dividends_paid": 42998000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292979, "ticker_id": 2559, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30193000", "ebitda": "121392000", "netIncome": "-40905000", "grossProfit": "137450000", "depreciation": "None", "totalRevenue": "249793000", "costOfRevenue": "112343000", "interestIncome": "475000", "incomeBeforeTax": "-41732000", "interestExpense": "71925000", "operatingIncome": "41152000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-188000", "reportedCurrency": "USD", "netInterestIncome": "-71925000", "nonInterestIncome": "None", "operatingExpenses": "96298000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91199000", "sellingGeneralAndAdministrative": "7798000", "netIncomeFromContinuingOperations": "-41544000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2530000", "currentDebt": "None", "investments": "None", "totalAssets": "8729251000", "longTermDebt": "5320048000", "shortTermDebt": "586880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "210896000", "reportedCurrency": "USD", "retainedEarnings": "-3584742000", "totalLiabilities": "6066436000", "otherCurrentAssets": "94381000", "totalCurrentAssets": "358169000", "currentLongTermDebt": "None", "longTermInvestments": "718917000", "shortTermInvestments": "None", "currentNetReceivables": "132696000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8371082000", "currentAccountsPayable": "98800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7279544000", "shortLongTermDebtTotal": "5391590000", "totalShareholderEquity": "2585322000", "capitalLeaseObligations": "71542000", "otherCurrentLiabilities": "576046000", "totalCurrentLiabilities": "674846000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5391590000", "cashAndShortTermInvestments": "131092000", "commonStockSharesOutstanding": "253085000", "intangibleAssetsExcludingGoodwill": "210896000", "cashAndCashEquivalentsAtCarryingValue": "131092000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-113516000", "profitLoss": "None", "dividendPayout": "42998000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91642000", "capitalExpenditures": "36304000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42066000", "cashflowFromInvestment": "-252742000", "stockBasedCompensation": "5299000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42998000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-639000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 249793000, "cost_of_revenue": 112343000, "gross_profit": 137450000, "research_and_development": null, "selling_general_admin": 7798000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30193000, "depreciation_amortisation": 91199000, "ebitda": 121392000, "interest_expense": 71925000, "interest_income": null, "other_non_operating": null, "pretax_income": -41732000, "tax_provision": -188000, "effective_tax_rate": null, "net_income": -40905000, "net_income_continuing_ops": -41544000, "net_income_to_common": -40905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131092000, "short_term_investments": null, "net_receivables": 132696000, "inventory": null, "other_current_assets": null, "total_current_assets": 358169000, "net_ppe": null, "goodwill": null, "intangible_assets": 210896000, "goodwill_and_intangibles": 210896000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8371082000, "total_assets": 8729251000, "short_term_debt": 586880000, "accounts_payable": 98800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 674846000, "long_term_debt": 5320048000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5391590000, "total_liabilities": 6066436000, "total_debt": 5906928000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3584742000, "total_equity": 2585322000, "shares_outstanding": 253085000, "operating_cash_flow": 91642000, "stock_based_compensation": 5299000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36304000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -252742000, "dividends_paid": 42998000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42066000, "free_cash_flow": 127946000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30193000", "ebitda": "121392000", "netIncome": "-40905000", "grossProfit": "137450000", "depreciation": "None", "totalRevenue": "249793000", "costOfRevenue": "112343000", "interestIncome": "475000", "incomeBeforeTax": "-41732000", "interestExpense": "71925000", "operatingIncome": "41152000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-188000", "reportedCurrency": "USD", "netInterestIncome": "-71925000", "nonInterestIncome": "None", "operatingExpenses": "96298000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112343000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91199000", "sellingGeneralAndAdministrative": "7798000", "netIncomeFromContinuingOperations": "-41544000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2530000", "currentDebt": "None", "investments": "None", "totalAssets": "8729251000", "longTermDebt": "5320048000", "shortTermDebt": "586880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "210896000", "reportedCurrency": "USD", "retainedEarnings": "-3584742000", "totalLiabilities": "6066436000", "otherCurrentAssets": "94381000", "totalCurrentAssets": "358169000", "currentLongTermDebt": "None", "longTermInvestments": "718917000", "shortTermInvestments": "None", "currentNetReceivables": "132696000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8371082000", "currentAccountsPayable": "98800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7279544000", "shortLongTermDebtTotal": "5391590000", "totalShareholderEquity": "2585322000", "capitalLeaseObligations": "71542000", "otherCurrentLiabilities": "576046000", "totalCurrentLiabilities": "674846000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5391590000", "cashAndShortTermInvestments": "131092000", "commonStockSharesOutstanding": "253085000", "intangibleAssetsExcludingGoodwill": "210896000", "cashAndCashEquivalentsAtCarryingValue": "131092000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-113516000", "profitLoss": "None", "dividendPayout": "42998000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91642000", "capitalExpenditures": "36304000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42066000", "cashflowFromInvestment": "-252742000", "stockBasedCompensation": "5299000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42998000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-639000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88500000", "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": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "income_statement": { "revenue": 249224000, "cost_of_revenue": 117165000, "gross_profit": 132059000, "ebit": 17099000, "ebitda": 112318000, "pretax_income": -51975000, "tax_provision": -822000, "net_income": -50123000, "net_income_to_common": -50123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253248000, "total_current_assets": 474785000, "total_assets": 8680059000, "short_term_debt": 494663000, "long_term_debt": 5232196000, "total_debt": 5726859000, "total_liabilities": 5936136000, "total_equity": 2663572000, "shares_outstanding": 252992000, "goodwill_and_intangibles": 185670000 }, "cash_flow": { "operating_cash_flow": 88491000, "capital_expenditure": 41196000, "free_cash_flow": 129687000, "dividends_paid": 50433000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292980, "ticker_id": 2559, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17099000", "ebitda": "112318000", "netIncome": "-50123000", "grossProfit": "132059000", "depreciation": "None", "totalRevenue": "249224000", "costOfRevenue": "117165000", "interestIncome": "799000", "incomeBeforeTax": "-51975000", "interestExpense": "69074000", "operatingIncome": "31885000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-822000", "reportedCurrency": "USD", "netInterestIncome": "-69074000", "nonInterestIncome": "None", "operatingExpenses": "100174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95219000", "sellingGeneralAndAdministrative": "7612000", "netIncomeFromContinuingOperations": "-51153000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2528000", "currentDebt": "None", "investments": "None", "totalAssets": "8680059000", "longTermDebt": "5232196000", "shortTermDebt": "494663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "185670000", "reportedCurrency": "USD", "retainedEarnings": "-3500838000", "totalLiabilities": "5936136000", "otherCurrentAssets": "91259000", "totalCurrentAssets": "474785000", "currentLongTermDebt": "None", "longTermInvestments": "728567000", "shortTermInvestments": "None", "currentNetReceivables": "130278000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8205274000", "currentAccountsPayable": "94563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7130288000", "shortLongTermDebtTotal": "5297701000", "totalShareholderEquity": "2663572000", "capitalLeaseObligations": "65505000", "otherCurrentLiabilities": "543872000", "totalCurrentLiabilities": "638435000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5297701000", "cashAndShortTermInvestments": "253248000", "commonStockSharesOutstanding": "252992000", "intangibleAssetsExcludingGoodwill": "185670000", "cashAndCashEquivalentsAtCarryingValue": "253248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51153000", "profitLoss": "None", "dividendPayout": "50433000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88491000", "capitalExpenditures": "41196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "161578000", "cashflowFromInvestment": "-83041000", "stockBasedCompensation": "3206000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50433000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-418000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 249224000, "cost_of_revenue": 117165000, "gross_profit": 132059000, "research_and_development": null, "selling_general_admin": 7612000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17099000, "depreciation_amortisation": 95219000, "ebitda": 112318000, "interest_expense": 69074000, "interest_income": null, "other_non_operating": null, "pretax_income": -51975000, "tax_provision": -822000, "effective_tax_rate": null, "net_income": -50123000, "net_income_continuing_ops": -51153000, "net_income_to_common": -50123000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 253248000, "short_term_investments": null, "net_receivables": 130278000, "inventory": null, "other_current_assets": null, "total_current_assets": 474785000, "net_ppe": null, "goodwill": null, "intangible_assets": 185670000, "goodwill_and_intangibles": 185670000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8205274000, "total_assets": 8680059000, "short_term_debt": 494663000, "accounts_payable": 94563000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 638435000, "long_term_debt": 5232196000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5297701000, "total_liabilities": 5936136000, "total_debt": 5726859000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3500838000, "total_equity": 2663572000, "shares_outstanding": 252992000, "operating_cash_flow": 88491000, "stock_based_compensation": 3206000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41196000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83041000, "dividends_paid": 50433000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 161578000, "free_cash_flow": 129687000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17099000", "ebitda": "112318000", "netIncome": "-50123000", "grossProfit": "132059000", "depreciation": "None", "totalRevenue": "249224000", "costOfRevenue": "117165000", "interestIncome": "799000", "incomeBeforeTax": "-51975000", "interestExpense": "69074000", "operatingIncome": "31885000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-822000", "reportedCurrency": "USD", "netInterestIncome": "-69074000", "nonInterestIncome": "None", "operatingExpenses": "100174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95219000", "sellingGeneralAndAdministrative": "7612000", "netIncomeFromContinuingOperations": "-51153000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2528000", "currentDebt": "None", "investments": "None", "totalAssets": "8680059000", "longTermDebt": "5232196000", "shortTermDebt": "494663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "185670000", "reportedCurrency": "USD", "retainedEarnings": "-3500838000", "totalLiabilities": "5936136000", "otherCurrentAssets": "91259000", "totalCurrentAssets": "474785000", "currentLongTermDebt": "None", "longTermInvestments": "728567000", "shortTermInvestments": "None", "currentNetReceivables": "130278000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8205274000", "currentAccountsPayable": "94563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7130288000", "shortLongTermDebtTotal": "5297701000", "totalShareholderEquity": "2663572000", "capitalLeaseObligations": "65505000", "otherCurrentLiabilities": "543872000", "totalCurrentLiabilities": "638435000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5297701000", "cashAndShortTermInvestments": "253248000", "commonStockSharesOutstanding": "252992000", "intangibleAssetsExcludingGoodwill": "185670000", "cashAndCashEquivalentsAtCarryingValue": "253248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51153000", "profitLoss": "None", "dividendPayout": "50433000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88491000", "capitalExpenditures": "41196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "161578000", "cashflowFromInvestment": "-83041000", "stockBasedCompensation": "3206000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50433000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-418000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95219000", "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": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "income_statement": { "revenue": 273676000, "cost_of_revenue": 123040000, "gross_profit": 150636000, "ebit": 61686000, "ebitda": 143140000, "pretax_income": -220499000, "tax_provision": -879000, "net_income": -211210000, "net_income_to_common": -211210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89858000, "total_current_assets": 334669000, "total_assets": 8567039000, "short_term_debt": 330123000, "long_term_debt": 4992848000, "total_debt": 5322971000, "total_liabilities": 5724614000, "total_equity": 2756487000, "shares_outstanding": 236619000, "goodwill_and_intangibles": 211484000 }, "cash_flow": { "operating_cash_flow": 54872000, "capital_expenditure": 46870000, "free_cash_flow": 101742000, "dividends_paid": 41218000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292981, "ticker_id": 2559, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61686000", "ebitda": "143140000", "netIncome": "-211210000", "grossProfit": "150636000", "depreciation": "None", "totalRevenue": "273676000", "costOfRevenue": "123040000", "interestIncome": "7692000", "incomeBeforeTax": "-220499000", "interestExpense": "70933000", "operatingIncome": "61686000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-879000", "reportedCurrency": "USD", "netInterestIncome": "-70933000", "nonInterestIncome": "None", "operatingExpenses": "88950000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123040000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81454000", "sellingGeneralAndAdministrative": "7496000", "netIncomeFromContinuingOperations": "-219620000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2527000", "currentDebt": "None", "investments": "None", "totalAssets": "8567039000", "longTermDebt": "4992848000", "shortTermDebt": "330123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "211484000", "reportedCurrency": "USD", "retainedEarnings": "-3406786000", "totalLiabilities": "5724614000", "otherCurrentAssets": "87621000", "totalCurrentAssets": "334669000", "currentLongTermDebt": "None", "longTermInvestments": "654667000", "shortTermInvestments": "44164000", "currentNetReceivables": "157190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8232370000", "currentAccountsPayable": "87540000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7208150000", "shortLongTermDebtTotal": "5064531000", "totalShareholderEquity": "2756487000", "capitalLeaseObligations": "71683000", "otherCurrentLiabilities": "572543000", "totalCurrentLiabilities": "660083000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5064531000", "cashAndShortTermInvestments": "89858000", "commonStockSharesOutstanding": "236619000", "intangibleAssetsExcludingGoodwill": "211484000", "cashAndCashEquivalentsAtCarryingValue": "89858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-219620000", "profitLoss": "None", "dividendPayout": "41218000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54872000", "capitalExpenditures": "46870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-144532000", "cashflowFromInvestment": "37161000", "stockBasedCompensation": "3517000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41218000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "657025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84159000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 273676000, "cost_of_revenue": 123040000, "gross_profit": 150636000, "research_and_development": null, "selling_general_admin": 7496000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61686000, "depreciation_amortisation": 81454000, "ebitda": 143140000, "interest_expense": 70933000, "interest_income": null, "other_non_operating": null, "pretax_income": -220499000, "tax_provision": -879000, "effective_tax_rate": null, "net_income": -211210000, "net_income_continuing_ops": -219620000, "net_income_to_common": -211210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89858000, "short_term_investments": 44164000, "net_receivables": 157190000, "inventory": null, "other_current_assets": null, "total_current_assets": 334669000, "net_ppe": null, "goodwill": null, "intangible_assets": 211484000, "goodwill_and_intangibles": 211484000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8232370000, "total_assets": 8567039000, "short_term_debt": 330123000, "accounts_payable": 87540000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 660083000, "long_term_debt": 4992848000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5064531000, "total_liabilities": 5724614000, "total_debt": 5322971000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3406786000, "total_equity": 2756487000, "shares_outstanding": 236619000, "operating_cash_flow": 54872000, "stock_based_compensation": 3517000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46870000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 37161000, "dividends_paid": 41218000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -144532000, "free_cash_flow": 101742000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61686000", "ebitda": "143140000", "netIncome": "-211210000", "grossProfit": "150636000", "depreciation": "None", "totalRevenue": "273676000", "costOfRevenue": "123040000", "interestIncome": "7692000", "incomeBeforeTax": "-220499000", "interestExpense": "70933000", "operatingIncome": "61686000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-879000", "reportedCurrency": "USD", "netInterestIncome": "-70933000", "nonInterestIncome": "None", "operatingExpenses": "88950000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123040000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81454000", "sellingGeneralAndAdministrative": "7496000", "netIncomeFromContinuingOperations": "-219620000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2527000", "currentDebt": "None", "investments": "None", "totalAssets": "8567039000", "longTermDebt": "4992848000", "shortTermDebt": "330123000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "211484000", "reportedCurrency": "USD", "retainedEarnings": "-3406786000", "totalLiabilities": "5724614000", "otherCurrentAssets": "87621000", "totalCurrentAssets": "334669000", "currentLongTermDebt": "None", "longTermInvestments": "654667000", "shortTermInvestments": "44164000", "currentNetReceivables": "157190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8232370000", "currentAccountsPayable": "87540000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7208150000", "shortLongTermDebtTotal": "5064531000", "totalShareholderEquity": "2756487000", "capitalLeaseObligations": "71683000", "otherCurrentLiabilities": "572543000", "totalCurrentLiabilities": "660083000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5064531000", "cashAndShortTermInvestments": "89858000", "commonStockSharesOutstanding": "236619000", "intangibleAssetsExcludingGoodwill": "211484000", "cashAndCashEquivalentsAtCarryingValue": "89858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-219620000", "profitLoss": "None", "dividendPayout": "41218000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "54872000", "capitalExpenditures": "46870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-144532000", "cashflowFromInvestment": "37161000", "stockBasedCompensation": "3517000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41218000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "657025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84159000", "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": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "income_statement": { "revenue": 220224000, "cost_of_revenue": 103833000, "gross_profit": 116391000, "ebit": 37082000, "ebitda": 110381000, "pretax_income": -111553000, "tax_provision": 545000, "net_income": -108189000, "net_income_to_common": -108189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116475000, "total_current_assets": 363260000, "total_assets": 7590463000, "short_term_debt": 474000, "long_term_debt": 4342216000, "total_debt": 4342690000, "total_liabilities": 5001347000, "total_equity": 2511650000, "shares_outstanding": 218420000, "goodwill_and_intangibles": 122918000 }, "cash_flow": { "operating_cash_flow": 100047000, "capital_expenditure": 47333000, "free_cash_flow": 147380000, "dividends_paid": 39839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292983, "ticker_id": 2559, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37082000", "ebitda": "110381000", "netIncome": "-108189000", "grossProfit": "116391000", "depreciation": "None", "totalRevenue": "220224000", "costOfRevenue": "103833000", "interestIncome": "74931000", "incomeBeforeTax": "-111553000", "interestExpense": "57099000", "operatingIncome": "37082000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "545000", "reportedCurrency": "USD", "netInterestIncome": "-57099000", "nonInterestIncome": "None", "operatingExpenses": "79309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103833000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73299000", "sellingGeneralAndAdministrative": "6010000", "netIncomeFromContinuingOperations": "-112098000" }, "balance": { "goodwill": "None", "inventory": "363260000", "commonStock": "2257000", "currentDebt": "None", "investments": "None", "totalAssets": "7590463000", "longTermDebt": "4342216000", "shortTermDebt": "474000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "122918000", "reportedCurrency": "USD", "retainedEarnings": "-3157064000", "totalLiabilities": "5001347000", "otherCurrentAssets": "113503000", "totalCurrentAssets": "363260000", "currentLongTermDebt": "None", "longTermInvestments": "775362000", "shortTermInvestments": "151798000", "currentNetReceivables": "133282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7227203000", "currentAccountsPayable": "79235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6172561000", "shortLongTermDebtTotal": "4415249000", "totalShareholderEquity": "2511650000", "capitalLeaseObligations": "73033000", "otherCurrentLiabilities": "506863000", "totalCurrentLiabilities": "586098000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4415249000", "cashAndShortTermInvestments": "116475000", "commonStockSharesOutstanding": "218420000", "intangibleAssetsExcludingGoodwill": "122918000", "cashAndCashEquivalentsAtCarryingValue": "116475000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-112098000", "profitLoss": "None", "dividendPayout": "39839000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100047000", "capitalExpenditures": "47333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117702000", "cashflowFromInvestment": "65979000", "stockBasedCompensation": "3425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "148558000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 220224000, "cost_of_revenue": 103833000, "gross_profit": 116391000, "research_and_development": null, "selling_general_admin": 6010000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37082000, "depreciation_amortisation": 73299000, "ebitda": 110381000, "interest_expense": 57099000, "interest_income": null, "other_non_operating": null, "pretax_income": -111553000, "tax_provision": 545000, "effective_tax_rate": null, "net_income": -108189000, "net_income_continuing_ops": -112098000, "net_income_to_common": -108189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116475000, "short_term_investments": 151798000, "net_receivables": 133282000, "inventory": 363260000, "other_current_assets": null, "total_current_assets": 363260000, "net_ppe": null, "goodwill": null, "intangible_assets": 122918000, "goodwill_and_intangibles": 122918000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7227203000, "total_assets": 7590463000, "short_term_debt": 474000, "accounts_payable": 79235000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 586098000, "long_term_debt": 4342216000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4415249000, "total_liabilities": 5001347000, "total_debt": 4342690000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3157064000, "total_equity": 2511650000, "shares_outstanding": 218420000, "operating_cash_flow": 100047000, "stock_based_compensation": 3425000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 65979000, "dividends_paid": 39839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117702000, "free_cash_flow": 147380000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37082000", "ebitda": "110381000", "netIncome": "-108189000", "grossProfit": "116391000", "depreciation": "None", "totalRevenue": "220224000", "costOfRevenue": "103833000", "interestIncome": "74931000", "incomeBeforeTax": "-111553000", "interestExpense": "57099000", "operatingIncome": "37082000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "545000", "reportedCurrency": "USD", "netInterestIncome": "-57099000", "nonInterestIncome": "None", "operatingExpenses": "79309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103833000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73299000", "sellingGeneralAndAdministrative": "6010000", "netIncomeFromContinuingOperations": "-112098000" }, "balance": { "goodwill": "None", "inventory": "363260000", "commonStock": "2257000", "currentDebt": "None", "investments": "None", "totalAssets": "7590463000", "longTermDebt": "4342216000", "shortTermDebt": "474000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "122918000", "reportedCurrency": "USD", "retainedEarnings": "-3157064000", "totalLiabilities": "5001347000", "otherCurrentAssets": "113503000", "totalCurrentAssets": "363260000", "currentLongTermDebt": "None", "longTermInvestments": "775362000", "shortTermInvestments": "151798000", "currentNetReceivables": "133282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7227203000", "currentAccountsPayable": "79235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6172561000", "shortLongTermDebtTotal": "4415249000", "totalShareholderEquity": "2511650000", "capitalLeaseObligations": "73033000", "otherCurrentLiabilities": "506863000", "totalCurrentLiabilities": "586098000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4415249000", "cashAndShortTermInvestments": "116475000", "commonStockSharesOutstanding": "218420000", "intangibleAssetsExcludingGoodwill": "122918000", "cashAndCashEquivalentsAtCarryingValue": "116475000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-112098000", "profitLoss": "None", "dividendPayout": "39839000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "100047000", "capitalExpenditures": "47333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117702000", "cashflowFromInvestment": "65979000", "stockBasedCompensation": "3425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "148558000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75927000", "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": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "income_statement": { "revenue": 215521000, "cost_of_revenue": 99486000, "gross_profit": 116035000, "ebit": 321223000, "ebitda": 395630000, "pretax_income": 265757000, "tax_provision": 258000, "net_income": 252007000, "net_income_to_common": 252007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70692000, "total_current_assets": 324310000, "total_assets": 7777706000, "short_term_debt": 124473000, "long_term_debt": 4544670000, "total_debt": 4669143000, "total_liabilities": 5188966000, "total_equity": 2505434000, "shares_outstanding": 216180000, "goodwill_and_intangibles": 129876000 }, "cash_flow": { "operating_cash_flow": 104187000, "capital_expenditure": 39694999, "free_cash_flow": 143881999, "dividends_paid": 36724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292984, "ticker_id": 2559, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "321223000", "ebitda": "395630000", "netIncome": "252007000", "grossProfit": "116035000", "depreciation": "None", "totalRevenue": "215521000", "costOfRevenue": "99486000", "interestIncome": "15701000", "incomeBeforeTax": "265757000", "interestExpense": "55466000", "operatingIncome": "37363000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "258000", "reportedCurrency": "USD", "netInterestIncome": "-39765000", "nonInterestIncome": "None", "operatingExpenses": "78672000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99486000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74407000", "sellingGeneralAndAdministrative": "6996000", "netIncomeFromContinuingOperations": "265499000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2162000", "currentDebt": "None", "investments": "None", "totalAssets": "7777706000", "longTermDebt": "4544670000", "shortTermDebt": "124473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "129876000", "reportedCurrency": "USD", "retainedEarnings": "-3012029000", "totalLiabilities": "5188966000", "otherCurrentAssets": "110962000", "totalCurrentAssets": "324310000", "currentLongTermDebt": "None", "longTermInvestments": "915817000", "shortTermInvestments": "None", "currentNetReceivables": "142656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7453396000", "currentAccountsPayable": "67703000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4624401000", "totalShareholderEquity": "2505434000", "capitalLeaseObligations": "79731000", "otherCurrentLiabilities": "496862000", "totalCurrentLiabilities": "564565000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4624401000", "cashAndShortTermInvestments": "70692000", "commonStockSharesOutstanding": "216180000", "intangibleAssetsExcludingGoodwill": "129876000", "cashAndCashEquivalentsAtCarryingValue": "70692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "251610000", "profitLoss": "None", "dividendPayout": "36724000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "104187000", "capitalExpenditures": "39694999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54483000", "cashflowFromInvestment": "-93129000", "stockBasedCompensation": "2459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36724000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 215521000, "cost_of_revenue": 99486000, "gross_profit": 116035000, "research_and_development": null, "selling_general_admin": 6996000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 321223000, "depreciation_amortisation": 74407000, "ebitda": 395630000, "interest_expense": 55466000, "interest_income": null, "other_non_operating": null, "pretax_income": 265757000, "tax_provision": 258000, "effective_tax_rate": null, "net_income": 252007000, "net_income_continuing_ops": 265499000, "net_income_to_common": 252007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70692000, "short_term_investments": null, "net_receivables": 142656000, "inventory": 1, "other_current_assets": null, "total_current_assets": 324310000, "net_ppe": null, "goodwill": null, "intangible_assets": 129876000, "goodwill_and_intangibles": 129876000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7453396000, "total_assets": 7777706000, "short_term_debt": 124473000, "accounts_payable": 67703000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 564565000, "long_term_debt": 4544670000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4624401000, "total_liabilities": 5188966000, "total_debt": 4669143000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3012029000, "total_equity": 2505434000, "shares_outstanding": 216180000, "operating_cash_flow": 104187000, "stock_based_compensation": 2459000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39694999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93129000, "dividends_paid": 36724000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54483000, "free_cash_flow": 143881999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "321223000", "ebitda": "395630000", "netIncome": "252007000", "grossProfit": "116035000", "depreciation": "None", "totalRevenue": "215521000", "costOfRevenue": "99486000", "interestIncome": "15701000", "incomeBeforeTax": "265757000", "interestExpense": "55466000", "operatingIncome": "37363000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "258000", "reportedCurrency": "USD", "netInterestIncome": "-39765000", "nonInterestIncome": "None", "operatingExpenses": "78672000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "99486000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74407000", "sellingGeneralAndAdministrative": "6996000", "netIncomeFromContinuingOperations": "265499000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2162000", "currentDebt": "None", "investments": "None", "totalAssets": "7777706000", "longTermDebt": "4544670000", "shortTermDebt": "124473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "129876000", "reportedCurrency": "USD", "retainedEarnings": "-3012029000", "totalLiabilities": "5188966000", "otherCurrentAssets": "110962000", "totalCurrentAssets": "324310000", "currentLongTermDebt": "None", "longTermInvestments": "915817000", "shortTermInvestments": "None", "currentNetReceivables": "142656000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7453396000", "currentAccountsPayable": "67703000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4624401000", "totalShareholderEquity": "2505434000", "capitalLeaseObligations": "79731000", "otherCurrentLiabilities": "496862000", "totalCurrentLiabilities": "564565000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4624401000", "cashAndShortTermInvestments": "70692000", "commonStockSharesOutstanding": "216180000", "intangibleAssetsExcludingGoodwill": "129876000", "cashAndCashEquivalentsAtCarryingValue": "70692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "251610000", "profitLoss": "None", "dividendPayout": "36724000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "104187000", "capitalExpenditures": "39694999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54483000", "cashflowFromInvestment": "-93129000", "stockBasedCompensation": "2459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36724000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71676000", "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": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "income_statement": { "revenue": 208783000, "cost_of_revenue": 103908000, "gross_profit": 104875000, "ebit": -80480000, "ebitda": -9098000, "pretax_income": -132670000, "tax_provision": -1224000, "net_income": -126728000, "net_income_to_common": -126728000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120054000, "total_current_assets": 372513000, "total_assets": 7363073000, "short_term_debt": 702678000, "long_term_debt": 4269199000, "total_debt": 4971877000, "total_liabilities": 5002458000, "total_equity": 2287138000, "shares_outstanding": 216036000, "goodwill_and_intangibles": 96503000 }, "cash_flow": { "operating_cash_flow": 61095000, "capital_expenditure": 33749000, "free_cash_flow": 94844000, "dividends_paid": 39201000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292985, "ticker_id": 2559, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-80480000", "ebitda": "-9098000", "netIncome": "-126728000", "grossProfit": "104875000", "depreciation": "None", "totalRevenue": "208783000", "costOfRevenue": "103908000", "interestIncome": "None", "incomeBeforeTax": "-132670000", "interestExpense": "52190000", "operatingIncome": "28881000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1224000", "reportedCurrency": "USD", "netInterestIncome": "-52190000", "nonInterestIncome": "None", "operatingExpenses": "75994000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71382000", "sellingGeneralAndAdministrative": "7643000", "netIncomeFromContinuingOperations": "-131446000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2159000", "currentDebt": "None", "investments": "None", "totalAssets": "7363073000", "longTermDebt": "4269199000", "shortTermDebt": "702678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "96503000", "reportedCurrency": "USD", "retainedEarnings": "-3227312000", "totalLiabilities": "5002458000", "otherCurrentAssets": "105025000", "totalCurrentAssets": "372513000", "currentLongTermDebt": "None", "longTermInvestments": "785588000", "shortTermInvestments": "-2495000", "currentNetReceivables": "147434000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6990560000", "currentAccountsPayable": "60576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4350912000", "totalShareholderEquity": "2287138000", "capitalLeaseObligations": "81713000", "otherCurrentLiabilities": "485515000", "totalCurrentLiabilities": "546091000", "otherNonCurrentLiabilities": "105455000", "totalNonCurrentLiabilities": "4456367000", "cashAndShortTermInvestments": "120054000", "commonStockSharesOutstanding": "216036000", "intangibleAssetsExcludingGoodwill": "96503000", "cashAndCashEquivalentsAtCarryingValue": "120054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131446000", "profitLoss": "None", "dividendPayout": "39201000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61095000", "capitalExpenditures": "33749000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "667000", "cashflowFromInvestment": "-26977000", "stockBasedCompensation": "2730000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39201000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208783000, "cost_of_revenue": 103908000, "gross_profit": 104875000, "research_and_development": null, "selling_general_admin": 7643000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -80480000, "depreciation_amortisation": 71382000, "ebitda": -9098000, "interest_expense": 52190000, "interest_income": null, "other_non_operating": null, "pretax_income": -132670000, "tax_provision": -1224000, "effective_tax_rate": null, "net_income": -126728000, "net_income_continuing_ops": -131446000, "net_income_to_common": -126728000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120054000, "short_term_investments": -2495000, "net_receivables": 147434000, "inventory": 1, "other_current_assets": null, "total_current_assets": 372513000, "net_ppe": null, "goodwill": null, "intangible_assets": 96503000, "goodwill_and_intangibles": 96503000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6990560000, "total_assets": 7363073000, "short_term_debt": 702678000, "accounts_payable": 60576000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 546091000, "long_term_debt": 4269199000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4456367000, "total_liabilities": 5002458000, "total_debt": 4971877000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3227312000, "total_equity": 2287138000, "shares_outstanding": 216036000, "operating_cash_flow": 61095000, "stock_based_compensation": 2730000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33749000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26977000, "dividends_paid": 39201000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 667000, "free_cash_flow": 94844000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-80480000", "ebitda": "-9098000", "netIncome": "-126728000", "grossProfit": "104875000", "depreciation": "None", "totalRevenue": "208783000", "costOfRevenue": "103908000", "interestIncome": "None", "incomeBeforeTax": "-132670000", "interestExpense": "52190000", "operatingIncome": "28881000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1224000", "reportedCurrency": "USD", "netInterestIncome": "-52190000", "nonInterestIncome": "None", "operatingExpenses": "75994000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "103908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71382000", "sellingGeneralAndAdministrative": "7643000", "netIncomeFromContinuingOperations": "-131446000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2159000", "currentDebt": "None", "investments": "None", "totalAssets": "7363073000", "longTermDebt": "4269199000", "shortTermDebt": "702678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "96503000", "reportedCurrency": "USD", "retainedEarnings": "-3227312000", "totalLiabilities": "5002458000", "otherCurrentAssets": "105025000", "totalCurrentAssets": "372513000", "currentLongTermDebt": "None", "longTermInvestments": "785588000", "shortTermInvestments": "-2495000", "currentNetReceivables": "147434000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6990560000", "currentAccountsPayable": "60576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4350912000", "totalShareholderEquity": "2287138000", "capitalLeaseObligations": "81713000", "otherCurrentLiabilities": "485515000", "totalCurrentLiabilities": "546091000", "otherNonCurrentLiabilities": "105455000", "totalNonCurrentLiabilities": "4456367000", "cashAndShortTermInvestments": "120054000", "commonStockSharesOutstanding": "216036000", "intangibleAssetsExcludingGoodwill": "96503000", "cashAndCashEquivalentsAtCarryingValue": "120054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131446000", "profitLoss": "None", "dividendPayout": "39201000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61095000", "capitalExpenditures": "33749000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "667000", "cashflowFromInvestment": "-26977000", "stockBasedCompensation": "2730000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39201000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71382000", "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": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "income_statement": { "revenue": 238688000, "cost_of_revenue": 98365000, "gross_profit": 140323000, "ebit": -220240000, "ebitda": -147581000, "pretax_income": 65811000, "tax_provision": -655000, "net_income": 62179000, "net_income_to_common": 62179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94936000, "total_current_assets": 378527000, "total_assets": 7513512000, "short_term_debt": 612003000, "long_term_debt": 4225684000, "total_debt": 4837687000, "total_liabilities": 4985911000, "total_equity": 2447020000, "shares_outstanding": 215807000, "goodwill_and_intangibles": 102304000 }, "cash_flow": { "operating_cash_flow": 49383000, "capital_expenditure": 52033000, "free_cash_flow": 101416000, "dividends_paid": 39157000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292986, "ticker_id": 2559, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-220240000", "ebitda": "-147581000", "netIncome": "62179000", "grossProfit": "140323000", "depreciation": "None", "totalRevenue": "238688000", "costOfRevenue": "98365000", "interestIncome": "None", "incomeBeforeTax": "65811000", "interestExpense": "25413000", "operatingIncome": "63012000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-655000", "reportedCurrency": "USD", "netInterestIncome": "-25413000", "nonInterestIncome": "None", "operatingExpenses": "77311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98365000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72659000", "sellingGeneralAndAdministrative": "7546000", "netIncomeFromContinuingOperations": "66466000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2158000", "currentDebt": "None", "investments": "None", "totalAssets": "7513512000", "longTermDebt": "4225684000", "shortTermDebt": "612003000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "102304000", "reportedCurrency": "USD", "retainedEarnings": "-3063789000", "totalLiabilities": "4985911000", "otherCurrentAssets": "95358000", "totalCurrentAssets": "378527000", "currentLongTermDebt": "None", "longTermInvestments": "852764000", "shortTermInvestments": "None", "currentNetReceivables": "188233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7134985000", "currentAccountsPayable": "64194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4309673000", "totalShareholderEquity": "2447020000", "capitalLeaseObligations": "83989000", "otherCurrentLiabilities": "509528000", "totalCurrentLiabilities": "573722000", "otherNonCurrentLiabilities": "102516000", "totalNonCurrentLiabilities": "4412189000", "cashAndShortTermInvestments": "94936000", "commonStockSharesOutstanding": "215807000", "intangibleAssetsExcludingGoodwill": "102304000", "cashAndCashEquivalentsAtCarryingValue": "94936000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66466000", "profitLoss": "None", "dividendPayout": "39157000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49383000", "capitalExpenditures": "52033000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87449000", "cashflowFromInvestment": "20226000", "stockBasedCompensation": "2286000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39157000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-184000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72659000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 238688000, "cost_of_revenue": 98365000, "gross_profit": 140323000, "research_and_development": null, "selling_general_admin": 7546000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -220240000, "depreciation_amortisation": 72659000, "ebitda": -147581000, "interest_expense": 25413000, "interest_income": null, "other_non_operating": null, "pretax_income": 65811000, "tax_provision": -655000, "effective_tax_rate": null, "net_income": 62179000, "net_income_continuing_ops": 66466000, "net_income_to_common": 62179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94936000, "short_term_investments": null, "net_receivables": 188233000, "inventory": null, "other_current_assets": null, "total_current_assets": 378527000, "net_ppe": null, "goodwill": null, "intangible_assets": 102304000, "goodwill_and_intangibles": 102304000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7134985000, "total_assets": 7513512000, "short_term_debt": 612003000, "accounts_payable": 64194000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 573722000, "long_term_debt": 4225684000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4412189000, "total_liabilities": 4985911000, "total_debt": 4837687000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3063789000, "total_equity": 2447020000, "shares_outstanding": 215807000, "operating_cash_flow": 49383000, "stock_based_compensation": 2286000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52033000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 20226000, "dividends_paid": 39157000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87449000, "free_cash_flow": 101416000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-220240000", "ebitda": "-147581000", "netIncome": "62179000", "grossProfit": "140323000", "depreciation": "None", "totalRevenue": "238688000", "costOfRevenue": "98365000", "interestIncome": "None", "incomeBeforeTax": "65811000", "interestExpense": "25413000", "operatingIncome": "63012000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-655000", "reportedCurrency": "USD", "netInterestIncome": "-25413000", "nonInterestIncome": "None", "operatingExpenses": "77311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98365000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72659000", "sellingGeneralAndAdministrative": "7546000", "netIncomeFromContinuingOperations": "66466000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2158000", "currentDebt": "None", "investments": "None", "totalAssets": "7513512000", "longTermDebt": "4225684000", "shortTermDebt": "612003000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "102304000", "reportedCurrency": "USD", "retainedEarnings": "-3063789000", "totalLiabilities": "4985911000", "otherCurrentAssets": "95358000", "totalCurrentAssets": "378527000", "currentLongTermDebt": "None", "longTermInvestments": "852764000", "shortTermInvestments": "None", "currentNetReceivables": "188233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7134985000", "currentAccountsPayable": "64194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4309673000", "totalShareholderEquity": "2447020000", "capitalLeaseObligations": "83989000", "otherCurrentLiabilities": "509528000", "totalCurrentLiabilities": "573722000", "otherNonCurrentLiabilities": "102516000", "totalNonCurrentLiabilities": "4412189000", "cashAndShortTermInvestments": "94936000", "commonStockSharesOutstanding": "215807000", "intangibleAssetsExcludingGoodwill": "102304000", "cashAndCashEquivalentsAtCarryingValue": "94936000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66466000", "profitLoss": "None", "dividendPayout": "39157000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49383000", "capitalExpenditures": "52033000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87449000", "cashflowFromInvestment": "20226000", "stockBasedCompensation": "2286000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39157000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-184000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72659000", "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": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "income_statement": { "revenue": 218152000, "cost_of_revenue": 101648000, "gross_profit": 116504000, "ebit": 39839000, "ebitda": 114238000, "pretax_income": -270293000, "tax_provision": 1672000, "net_income": -262547000, "net_income_to_common": -262547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111802000, "total_current_assets": 366963000, "total_assets": 7588105000, "short_term_debt": 88865000, "long_term_debt": 4284970000, "total_debt": 4373835000, "total_liabilities": 5089733000, "total_equity": 2432442000, "shares_outstanding": 215632000, "goodwill_and_intangibles": 146959000 }, "cash_flow": { "operating_cash_flow": 107398000, "capital_expenditure": 32379000, "free_cash_flow": 139777000, "dividends_paid": 38988000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292988, "ticker_id": 2559, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39839000", "ebitda": "114238000", "netIncome": "-262547000", "grossProfit": "116504000", "depreciation": "None", "totalRevenue": "218152000", "costOfRevenue": "101648000", "interestIncome": "107465000", "incomeBeforeTax": "-270293000", "interestExpense": "53380000", "operatingIncome": "39839000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1672000", "reportedCurrency": "USD", "netInterestIncome": "-53380000", "nonInterestIncome": "None", "operatingExpenses": "76665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101648000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74399000", "sellingGeneralAndAdministrative": "5910000", "netIncomeFromContinuingOperations": "-271965000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2155000", "currentDebt": "None", "investments": "None", "totalAssets": "7588105000", "longTermDebt": "4284970000", "shortTermDebt": "88865000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "146959000", "reportedCurrency": "USD", "retainedEarnings": "-3089298000", "totalLiabilities": "5089733000", "otherCurrentAssets": "-366963000", "totalCurrentAssets": "366963000", "currentLongTermDebt": "None", "longTermInvestments": "918540000", "shortTermInvestments": "None", "currentNetReceivables": "158829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7221142000", "currentAccountsPayable": "73923000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6070499000", "shortLongTermDebtTotal": "4522138000", "totalShareholderEquity": "2432442000", "capitalLeaseObligations": "85726000", "otherCurrentLiabilities": "507415000", "totalCurrentLiabilities": "581338000", "otherNonCurrentLiabilities": "137699000", "totalNonCurrentLiabilities": "4508395000", "cashAndShortTermInvestments": "111802000", "commonStockSharesOutstanding": "215632000", "intangibleAssetsExcludingGoodwill": "146959000", "cashAndCashEquivalentsAtCarryingValue": "111802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-271965000", "profitLoss": "None", "dividendPayout": "38988000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107398000", "capitalExpenditures": "32379000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57465000", "cashflowFromInvestment": "-26602000", "stockBasedCompensation": "1015000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38988000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "322000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74399000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 218152000, "cost_of_revenue": 101648000, "gross_profit": 116504000, "research_and_development": null, "selling_general_admin": 5910000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39839000, "depreciation_amortisation": 74399000, "ebitda": 114238000, "interest_expense": 53380000, "interest_income": null, "other_non_operating": null, "pretax_income": -270293000, "tax_provision": 1672000, "effective_tax_rate": null, "net_income": -262547000, "net_income_continuing_ops": -271965000, "net_income_to_common": -262547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111802000, "short_term_investments": null, "net_receivables": 158829000, "inventory": 1, "other_current_assets": null, "total_current_assets": 366963000, "net_ppe": null, "goodwill": null, "intangible_assets": 146959000, "goodwill_and_intangibles": 146959000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7221142000, "total_assets": 7588105000, "short_term_debt": 88865000, "accounts_payable": 73923000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 581338000, "long_term_debt": 4284970000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4508395000, "total_liabilities": 5089733000, "total_debt": 4373835000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3089298000, "total_equity": 2432442000, "shares_outstanding": 215632000, "operating_cash_flow": 107398000, "stock_based_compensation": 1015000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32379000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26602000, "dividends_paid": 38988000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57465000, "free_cash_flow": 139777000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39839000", "ebitda": "114238000", "netIncome": "-262547000", "grossProfit": "116504000", "depreciation": "None", "totalRevenue": "218152000", "costOfRevenue": "101648000", "interestIncome": "107465000", "incomeBeforeTax": "-270293000", "interestExpense": "53380000", "operatingIncome": "39839000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1672000", "reportedCurrency": "USD", "netInterestIncome": "-53380000", "nonInterestIncome": "None", "operatingExpenses": "76665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101648000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74399000", "sellingGeneralAndAdministrative": "5910000", "netIncomeFromContinuingOperations": "-271965000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2155000", "currentDebt": "None", "investments": "None", "totalAssets": "7588105000", "longTermDebt": "4284970000", "shortTermDebt": "88865000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "146959000", "reportedCurrency": "USD", "retainedEarnings": "-3089298000", "totalLiabilities": "5089733000", "otherCurrentAssets": "-366963000", "totalCurrentAssets": "366963000", "currentLongTermDebt": "None", "longTermInvestments": "918540000", "shortTermInvestments": "None", "currentNetReceivables": "158829000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7221142000", "currentAccountsPayable": "73923000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6070499000", "shortLongTermDebtTotal": "4522138000", "totalShareholderEquity": "2432442000", "capitalLeaseObligations": "85726000", "otherCurrentLiabilities": "507415000", "totalCurrentLiabilities": "581338000", "otherNonCurrentLiabilities": "137699000", "totalNonCurrentLiabilities": "4508395000", "cashAndShortTermInvestments": "111802000", "commonStockSharesOutstanding": "215632000", "intangibleAssetsExcludingGoodwill": "146959000", "cashAndCashEquivalentsAtCarryingValue": "111802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-271965000", "profitLoss": "None", "dividendPayout": "38988000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "107398000", "capitalExpenditures": "32379000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57465000", "cashflowFromInvestment": "-26602000", "stockBasedCompensation": "1015000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38988000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "322000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74399000", "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": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "income_statement": { "revenue": 212374000, "cost_of_revenue": 95834000, "gross_profit": 116540000, "ebit": 40669000, "ebitda": 114970000, "pretax_income": -14035000, "tax_provision": 371000, "net_income": -14964000, "net_income_to_common": -14964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92465000, "total_current_assets": 598023000, "total_assets": 7894586000, "short_term_debt": 96622000, "long_term_debt": 4298630000, "total_debt": 4395252000, "total_liabilities": 5085549000, "total_equity": 2731396000, "shares_outstanding": 215457000, "goodwill_and_intangibles": 146959000 }, "cash_flow": { "operating_cash_flow": 81882000, "capital_expenditure": 33227000, "free_cash_flow": 115109000, "dividends_paid": 36608000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 292989, "ticker_id": 2559, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:31:27.542583+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40669000", "ebitda": "114970000", "netIncome": "-14964000", "grossProfit": "116540000", "depreciation": "None", "totalRevenue": "212374000", "costOfRevenue": "95834000", "interestIncome": "6960000", "incomeBeforeTax": "-14035000", "interestExpense": "54704000", "operatingIncome": "37350000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "371000", "reportedCurrency": "USD", "netInterestIncome": "-54704000", "nonInterestIncome": "None", "operatingExpenses": "79190000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3319000", "costofGoodsAndServicesSold": "95834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74301000", "sellingGeneralAndAdministrative": "8802000", "netIncomeFromContinuingOperations": "-14406000" }, "balance": { "goodwill": "None", "inventory": "92338000", "commonStock": "2154000", "currentDebt": "None", "investments": "None", "totalAssets": "7894586000", "longTermDebt": "4298630000", "shortTermDebt": "96622000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "146959000", "reportedCurrency": "USD", "retainedEarnings": "-2790097000", "totalLiabilities": "5085549000", "otherCurrentAssets": "245471000", "totalCurrentAssets": "598023000", "currentLongTermDebt": "None", "longTermInvestments": "1034181000", "shortTermInvestments": "None", "currentNetReceivables": "167749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7296563000", "currentAccountsPayable": "57001000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6262382000", "shortLongTermDebtTotal": "4395252000", "totalShareholderEquity": "2731396000", "capitalLeaseObligations": "88173000", "otherCurrentLiabilities": "506041000", "totalCurrentLiabilities": "563042000", "otherNonCurrentLiabilities": "135704000", "totalNonCurrentLiabilities": "4522507000", "cashAndShortTermInvestments": "92465000", "commonStockSharesOutstanding": "215457000", "intangibleAssetsExcludingGoodwill": "146959000", "cashAndCashEquivalentsAtCarryingValue": "92465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15177000", "profitLoss": "None", "dividendPayout": "36608000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "81882000", "capitalExpenditures": "33227000", "changeInReceivables": "501000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19633000", "cashflowFromInvestment": "-83139000", "stockBasedCompensation": "4970000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36608000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-20890000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-944000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70388000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 212374000, "cost_of_revenue": 95834000, "gross_profit": 116540000, "research_and_development": null, "selling_general_admin": 8802000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40669000, "depreciation_amortisation": 74301000, "ebitda": 114970000, "interest_expense": 54704000, "interest_income": null, "other_non_operating": null, "pretax_income": -14035000, "tax_provision": 371000, "effective_tax_rate": null, "net_income": -14964000, "net_income_continuing_ops": -14406000, "net_income_to_common": -14964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92465000, "short_term_investments": null, "net_receivables": 167749000, "inventory": 92338000, "other_current_assets": null, "total_current_assets": 598023000, "net_ppe": null, "goodwill": null, "intangible_assets": 146959000, "goodwill_and_intangibles": 146959000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7296563000, "total_assets": 7894586000, "short_term_debt": 96622000, "accounts_payable": 57001000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 563042000, "long_term_debt": 4298630000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4522507000, "total_liabilities": 5085549000, "total_debt": 4395252000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2790097000, "total_equity": 2731396000, "shares_outstanding": 215457000, "operating_cash_flow": 81882000, "stock_based_compensation": 4970000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33227000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83139000, "dividends_paid": 36608000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19633000, "free_cash_flow": 115109000, "net_change_in_cash": -20890000 }, "raw_data": { "income": { "ebit": "40669000", "ebitda": "114970000", "netIncome": "-14964000", "grossProfit": "116540000", "depreciation": "None", "totalRevenue": "212374000", "costOfRevenue": "95834000", "interestIncome": "6960000", "incomeBeforeTax": "-14035000", "interestExpense": "54704000", "operatingIncome": "37350000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "371000", "reportedCurrency": "USD", "netInterestIncome": "-54704000", "nonInterestIncome": "None", "operatingExpenses": "79190000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3319000", "costofGoodsAndServicesSold": "95834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74301000", "sellingGeneralAndAdministrative": "8802000", "netIncomeFromContinuingOperations": "-14406000" }, "balance": { "goodwill": "None", "inventory": "92338000", "commonStock": "2154000", "currentDebt": "None", "investments": "None", "totalAssets": "7894586000", "longTermDebt": "4298630000", "shortTermDebt": "96622000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "146959000", "reportedCurrency": "USD", "retainedEarnings": "-2790097000", "totalLiabilities": "5085549000", "otherCurrentAssets": "245471000", "totalCurrentAssets": "598023000", "currentLongTermDebt": "None", "longTermInvestments": "1034181000", "shortTermInvestments": "None", "currentNetReceivables": "167749000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7296563000", "currentAccountsPayable": "57001000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6262382000", "shortLongTermDebtTotal": "4395252000", "totalShareholderEquity": "2731396000", "capitalLeaseObligations": "88173000", "otherCurrentLiabilities": "506041000", "totalCurrentLiabilities": "563042000", "otherNonCurrentLiabilities": "135704000", "totalNonCurrentLiabilities": "4522507000", "cashAndShortTermInvestments": "92465000", "commonStockSharesOutstanding": "215457000", "intangibleAssetsExcludingGoodwill": "146959000", "cashAndCashEquivalentsAtCarryingValue": "92465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15177000", "profitLoss": "None", "dividendPayout": "36608000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "81882000", "capitalExpenditures": "33227000", "changeInReceivables": "501000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19633000", "cashflowFromInvestment": "-83139000", "stockBasedCompensation": "4970000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36608000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-20890000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-944000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70388000", "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" ] } } }