{ "ticker": { "uuid": "cf729a57-f60f-4c54-90b7-ac072dba8b73", "symbol": "CBL", "name": "CBL & Associates Properties Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/cf729a57-f60f-4c54-90b7-ac072dba8b73/", "api_url": "https://sharemaestro.com/factors/api/tickers/cf729a57-f60f-4c54-90b7-ac072dba8b73/" }, "ticker_metadata": { "id": 646, "uuid": "cf729a57-f60f-4c54-90b7-ac072dba8b73", "symbol": "CBL", "name": "CBL & Associates Properties Inc", "asset_type": "equity", "market_cap": 1485039000, "stock_exchange_id": 3, "industry": "Reit - Retail", "sector": "Real Estate", "description": "CBL & Associates Properties Inc. is a leading real estate investment trust (REIT) specializing in the acquisition, management, and redevelopment of shopping malls and retail spaces across the United States. With a proactive approach to the changing retail landscape, CBL emphasizes mixed-use developments and experiential retail that enhance tenant engagement and operational performance. The company strategically maximizes asset value through innovative management and sustainable practices, making it an appealing choice for institutional investors looking for long-term growth and resilience in the retail real estate market.", "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": "cf729a57-f60f-4c54-90b7-ac072dba8b73", "symbol": "CBL", "name": "CBL & Associates Properties Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/cf729a57-f60f-4c54-90b7-ac072dba8b73/", "api_url": "https://sharemaestro.com/factors/api/tickers/cf729a57-f60f-4c54-90b7-ac072dba8b73/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.96, "value": 0.82, "quality": 0.88, "momentum": 0.92, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 48.43, "market_cap": 1485832400, "pe_ratio": 8.5557, "earnings_yield": 0.1169, "ebitda_to_ev": 0.1263, "shareholder_yield": 0.0363, "roe": 0.4364, "piotroski_f_score": 7, "momentum_12_1": 0.9638, "volatility_252d": 0.2594 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:23.489468+00:00", "batch_id": "" }, "size": { "price_close": 48.43, "market_cap": 1485832400, "market_cap_usd": 1485832400, "enterprise_value": 3973648400, "shares_outstanding": 30680000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 8.5557, "pb_ratio": 3.7334, "ptbv_ratio": 5.365, "ps_ratio": 2.5505, "pcf_ratio": 5.3763, "pfcf_ratio": 1.9215, "ev_ebitda": 7.9182, "ev_ebit": 11.547, "ev_sales": 6.8209, "ev_fcf": 5.1389, "earnings_yield": 0.1169, "fcf_yield": 0.1946, "price_to_sales": 2.5505, "price_to_book": 3.7334, "price_to_cashflow": 5.3763, "ebitda_to_ev": 0.1263, "sales_yield": 0.1466 }, "yield": { "dividend_yield": 0.0363, "buyback_yield": 0, "shareholder_yield": 0.0363, "debt_paydown_yield": null, "total_yield": 0.0363 }, "quality": { "gross_margin": 0.1085, "operating_margin": 0.5907, "net_margin": 0.2981, "ebitda_margin": 0.8614, "fcf_margin": 1.3273, "roe": 0.4364, "roa": 0.0657, "roic": 0.0894, "roc_greenblatt": null, "asset_turnover": 0.2202, "cash_conversion": 4.4525, "accruals_ratio": -0.0388, "sbc_to_revenue": 0.0261, "piotroski_f_score": 7, "altman_z_score": 0.7669, "earnings_stability_5y": 0.8661, "revenue_stability_5y": 0.1418, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0239, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.673, "net_debt_to_ebitda": 4.9574, "debt_to_assets": 0.9869, "interest_coverage": 2.0046, "current_ratio": 0.477, "quick_ratio": 0.477, "net_debt": 2487816000, "local_beta": 0.0007, "volatility_252d": 0.2594, "volatility_60d": 0.6049, "max_drawdown_12m": -0.1119, "risk_adjusted_momentum": 3.7155 }, "growth": { "revenue_growth_1y": 0.1029, "revenue_growth_3y_cagr": 0.009, "revenue_growth_5y_cagr": 0.0009, "eps_growth_1y": 1.5649, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.9671, "book_value_growth_1y": 0.1634, "revenue_growth": 0.1029, "earnings_growth": 1.5649 }, "momentum": { "price_return_1m": 0.0228, "price_return_3m": 0.3261, "price_return_6m": 0.3769, "price_return_9m": 0.5809, "price_return_12m": 1.0085, "price_return_12m_ex1m": 0.9638, "momentum_6m": 0.3769, "momentum_12m": 1.0085, "momentum_12_1": 0.9638, "distance_from_52w_high": 0, "distance_from_52w_low": 1.0725, "relative_strength": 0.9086 }, "raw_ttm": { "revenue_ttm": 582573000, "gross_profit_ttm": 63237000, "ebit_ttm": 344127000, "ebitda_ttm": 501840000, "net_income_ttm": 173665000, "eps_diluted_ttm": 5.6605, "operating_cash_flow_ttm": 276367000, "capital_expenditure_ttm": 496884000, "fcf_ttm": 773251000, "dividends_paid_ttm": 53897000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 171666000, "cash_and_equivalents": 122741000, "total_current_assets": 253752000, "total_current_liabilities": 532030000, "net_ppe": null, "total_assets": 2645103000, "total_debt": 2610557000, "total_equity": 397982000, "net_working_capital": 131011000, "book_value_per_share": 12.972, "retained_earnings": -285813000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 276949000, "tangible_book_per_share": 9.027 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 15, "rank_pb": 70, "rank_ptbv": 70, "rank_ps": 57, "rank_pcf": 19, "rank_ev_ebitda": 26, "rank_ev_ebit": 46, "rank_earnings_yield": 15, "rank_fcf_yield": 17, "rank_dividend_yield": 21, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 6, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 92, "rank_fcf_margin": 3, "rank_piotroski": 15, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 9, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 11 }, "composites": { "value_composite": 18, "quality_composite": 12, "momentum_composite": 8, "growth_composite": 9, "yield_composite": 14, "svqf_composite": 8, "vc1_composite": 19, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 4, "quality_value_composite": 0.8495, "os_score": 0.96, "value_percentile": 0.82, "quality_percentile": 0.88, "momentum_percentile": 0.92, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 19, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3732, "ticker_id": 646, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:23.489468+00:00", "batch_id": "", "os_score_delta": null, "price_close": 48.43, "market_cap": 1485832400, "market_cap_usd": 1485832400, "enterprise_value": 3973648400, "shares_outstanding": 30680000, "fx_rate_to_usd": null, "pe_ratio": 8.55573892, "pb_ratio": 3.73341608, "ptbv_ratio": 5.36500366, "ps_ratio": 2.55046561, "pcf_ratio": 5.3763018, "pfcf_ratio": 1.92153958, "ev_ebitda": 7.91815798, "ev_ebit": 11.54704048, "ev_sales": 6.82085919, "ev_fcf": 5.13888556, "earnings_yield": 0.11688061, "fcf_yield": 0.19459472, "dividend_yield": 0.03627394, "buyback_yield": 0, "shareholder_yield": 0.03627394, "debt_paydown_yield": null, "total_yield": 0.03627394, "gross_margin": 0.10854777, "operating_margin": 0.59070194, "net_margin": 0.29809998, "ebitda_margin": 0.86141994, "fcf_margin": 1.32730319, "roe": 0.43636396, "roa": 0.06565529, "roic": 0.08943635, "roc_greenblatt": null, "asset_turnover": 0.22024587, "cash_conversion": 4.45254369, "accruals_ratio": -0.03882722, "sbc_to_revenue": 0.0261272, "debt_to_equity": 5.67303044, "net_debt_to_ebitda": 4.95738881, "debt_to_assets": 0.98693964, "interest_coverage": 2.00463109, "current_ratio": 0.47695055, "quick_ratio": 0.47695055, "net_debt": 2487816000, "revenue_growth_1y": 0.10291512, "revenue_growth_3y_cagr": 0.00901365, "revenue_growth_5y_cagr": 0.00087091, "eps_growth_1y": 1.56487321, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.96714939, "book_value_growth_1y": 0.16338018, "piotroski_f_score": 7, "altman_z_score": 0.76691312, "earnings_stability_5y": 0.866087, "revenue_stability_5y": 0.141801, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02280887, "price_return_3m": 0.32606094, "price_return_6m": 0.37689277, "price_return_9m": 0.58092832, "price_return_12m": 1.00854346, "price_return_12m_ex1m": 0.96375249, "distance_from_52w_high": 0, "distance_from_52w_low": 1.0724923, "relative_strength": 0.90857988, "local_beta": 0.0007, "volatility_252d": 0.259385, "volatility_60d": 0.604875, "max_drawdown_12m": -0.11186813, "revenue_ttm": 582573000, "gross_profit_ttm": 63237000, "ebit_ttm": 344127000, "ebitda_ttm": 501840000, "net_income_ttm": 173665000, "eps_diluted_ttm": 5.66052803, "operating_cash_flow_ttm": 276367000, "capital_expenditure_ttm": 496884000, "fcf_ttm": 773251000, "dividends_paid_ttm": 53897000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 171666000, "cash_and_equivalents": 122741000, "total_current_assets": 253752000, "total_current_liabilities": 532030000, "net_ppe": null, "total_assets": 2645103000, "total_debt": 2610557000, "total_equity": 397982000, "net_working_capital": 131011000, "book_value_per_share": 12.9720339, "retained_earnings": -285813000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 276949000, "tangible_book_per_share": 9.02702086, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 15, "rank_pb": 70, "rank_ptbv": 70, "rank_ps": 57, "rank_pcf": 19, "rank_ev_ebitda": 26, "rank_ev_ebit": 46, "rank_earnings_yield": 15, "rank_fcf_yield": 17, "rank_dividend_yield": 21, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 6, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 92, "rank_fcf_margin": 3, "rank_piotroski": 15, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 9, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 11, "value_composite": 18, "quality_composite": 12, "momentum_composite": 8, "growth_composite": 9, "yield_composite": 14, "svqf_composite": 8, "vc1_composite": 19, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 4, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 19, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 48.43, "os": 0.96, "value": 0.82, "quality": 0.88, "momentum": 0.92, "confidence": 1, "coverage": 1, "pe_ratio": 8.5557, "earnings_yield": 0.1169, "shareholder_yield": 0.0363, "roe": 0.4364, "momentum_12_1": 0.9638, "complete_fields": { "id": 3732, "ticker_id": 646, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:23.489468+00:00", "batch_id": "", "os_score_delta": null, "price_close": 48.43, "market_cap": 1485832400, "market_cap_usd": 1485832400, "enterprise_value": 3973648400, "shares_outstanding": 30680000, "fx_rate_to_usd": null, "pe_ratio": 8.55573892, "pb_ratio": 3.73341608, "ptbv_ratio": 5.36500366, "ps_ratio": 2.55046561, "pcf_ratio": 5.3763018, "pfcf_ratio": 1.92153958, "ev_ebitda": 7.91815798, "ev_ebit": 11.54704048, "ev_sales": 6.82085919, "ev_fcf": 5.13888556, "earnings_yield": 0.11688061, "fcf_yield": 0.19459472, "dividend_yield": 0.03627394, "buyback_yield": 0, "shareholder_yield": 0.03627394, "debt_paydown_yield": null, "total_yield": 0.03627394, "gross_margin": 0.10854777, "operating_margin": 0.59070194, "net_margin": 0.29809998, "ebitda_margin": 0.86141994, "fcf_margin": 1.32730319, "roe": 0.43636396, "roa": 0.06565529, "roic": 0.08943635, "roc_greenblatt": null, "asset_turnover": 0.22024587, "cash_conversion": 4.45254369, "accruals_ratio": -0.03882722, "sbc_to_revenue": 0.0261272, "debt_to_equity": 5.67303044, "net_debt_to_ebitda": 4.95738881, "debt_to_assets": 0.98693964, "interest_coverage": 2.00463109, "current_ratio": 0.47695055, "quick_ratio": 0.47695055, "net_debt": 2487816000, "revenue_growth_1y": 0.10291512, "revenue_growth_3y_cagr": 0.00901365, "revenue_growth_5y_cagr": 0.00087091, "eps_growth_1y": 1.56487321, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.96714939, "book_value_growth_1y": 0.16338018, "piotroski_f_score": 7, "altman_z_score": 0.76691312, "earnings_stability_5y": 0.866087, "revenue_stability_5y": 0.141801, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02280887, "price_return_3m": 0.32606094, "price_return_6m": 0.37689277, "price_return_9m": 0.58092832, "price_return_12m": 1.00854346, "price_return_12m_ex1m": 0.96375249, "distance_from_52w_high": 0, "distance_from_52w_low": 1.0724923, "relative_strength": 0.90857988, "local_beta": 0.0007, "volatility_252d": 0.259385, "volatility_60d": 0.604875, "max_drawdown_12m": -0.11186813, "revenue_ttm": 582573000, "gross_profit_ttm": 63237000, "ebit_ttm": 344127000, "ebitda_ttm": 501840000, "net_income_ttm": 173665000, "eps_diluted_ttm": 5.66052803, "operating_cash_flow_ttm": 276367000, "capital_expenditure_ttm": 496884000, "fcf_ttm": 773251000, "dividends_paid_ttm": 53897000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 171666000, "cash_and_equivalents": 122741000, "total_current_assets": 253752000, "total_current_liabilities": 532030000, "net_ppe": null, "total_assets": 2645103000, "total_debt": 2610557000, "total_equity": 397982000, "net_working_capital": 131011000, "book_value_per_share": 12.9720339, "retained_earnings": -285813000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 276949000, "tangible_book_per_share": 9.02702086, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 15, "rank_pb": 70, "rank_ptbv": 70, "rank_ps": 57, "rank_pcf": 19, "rank_ev_ebitda": 26, "rank_ev_ebit": 46, "rank_earnings_yield": 15, "rank_fcf_yield": 17, "rank_dividend_yield": 21, "rank_shareholder_yield": 21, "rank_total_yield": 21, "rank_roe": 6, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 92, "rank_fcf_margin": 3, "rank_piotroski": 15, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 9, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 11, "value_composite": 18, "quality_composite": 12, "momentum_composite": 8, "growth_composite": 9, "yield_composite": 14, "svqf_composite": 8, "vc1_composite": 19, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 4, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 19, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "income_statement": { "revenue": 578373000, "cost_of_revenue": 534665000, "gross_profit": 43708000, "ebit": 311265000, "ebitda": 476421000, "pretax_income": 135001000, "tax_provision": 475000, "net_income": 135967000, "net_income_to_common": 135967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42287000, "total_current_assets": 494090000, "total_assets": 2729099000, "short_term_debt": 0, "long_term_debt": 2170785000, "total_debt": 2170785000, "total_liabilities": 2364425000, "total_equity": 374936000, "shares_outstanding": 30841000, "goodwill_and_intangibles": 272894000 }, "cash_flow": { "operating_cash_flow": 71791000, "capital_expenditure": 237763000, "free_cash_flow": 309554000, "dividends_paid": 77095000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234178, "ticker_id": 646, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "311265000", "ebitda": "476421000", "netIncome": "135967000", "grossProfit": "43708000", "depreciation": "None", "totalRevenue": "578373000", "costOfRevenue": "534665000", "interestIncome": "109436000", "incomeBeforeTax": "135001000", "interestExpense": "175962000", "operatingIncome": "139767000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "475000", "reportedCurrency": "USD", "netInterestIncome": "-162712000", "nonInterestIncome": "None", "operatingExpenses": "-96059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "534665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165156000", "sellingGeneralAndAdministrative": "69040000", "netIncomeFromContinuingOperations": "134526000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "2729099000", "longTermDebt": "2170785000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "272894000", "reportedCurrency": "USD", "retainedEarnings": "-312961000", "totalLiabilities": "2364425000", "otherCurrentAssets": "110665000", "totalCurrentAssets": "494090000", "currentLongTermDebt": "None", "longTermInvestments": "85941000", "shortTermInvestments": "293087000", "currentNetReceivables": "48051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2235009000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1876174000", "shortLongTermDebtTotal": "2170785000", "totalShareholderEquity": "374936000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "193640000", "totalCurrentLiabilities": "193640000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2170785000", "cashAndShortTermInvestments": "42287000", "commonStockSharesOutstanding": "30841000", "intangibleAssetsExcludingGoodwill": "272894000", "cashAndCashEquivalentsAtCarryingValue": "42287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49544000", "profitLoss": "None", "dividendPayout": "77095000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71791000", "capitalExpenditures": "237763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91231000", "cashflowFromInvestment": "17237000", "stockBasedCompensation": "16749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77095000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18059000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41416000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 578373000, "cost_of_revenue": 534665000, "gross_profit": 43708000, "research_and_development": null, "selling_general_admin": 69040000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 311265000, "depreciation_amortisation": 165156000, "ebitda": 476421000, "interest_expense": 175962000, "interest_income": null, "other_non_operating": null, "pretax_income": 135001000, "tax_provision": 475000, "effective_tax_rate": null, "net_income": 135967000, "net_income_continuing_ops": 134526000, "net_income_to_common": 135967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42287000, "short_term_investments": 293087000, "net_receivables": 48051000, "inventory": null, "other_current_assets": null, "total_current_assets": 494090000, "net_ppe": null, "goodwill": null, "intangible_assets": 272894000, "goodwill_and_intangibles": 272894000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2235009000, "total_assets": 2729099000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 193640000, "long_term_debt": 2170785000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2170785000, "total_liabilities": 2364425000, "total_debt": 2170785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -312961000, "total_equity": 374936000, "shares_outstanding": 30841000, "operating_cash_flow": 71791000, "stock_based_compensation": 16749000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 237763000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 17237000, "dividends_paid": 77095000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91231000, "free_cash_flow": 309554000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "311265000", "ebitda": "476421000", "netIncome": "135967000", "grossProfit": "43708000", "depreciation": "None", "totalRevenue": "578373000", "costOfRevenue": "534665000", "interestIncome": "109436000", "incomeBeforeTax": "135001000", "interestExpense": "175962000", "operatingIncome": "139767000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "475000", "reportedCurrency": "USD", "netInterestIncome": "-162712000", "nonInterestIncome": "None", "operatingExpenses": "-96059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "534665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165156000", "sellingGeneralAndAdministrative": "69040000", "netIncomeFromContinuingOperations": "134526000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "2729099000", "longTermDebt": "2170785000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "272894000", "reportedCurrency": "USD", "retainedEarnings": "-312961000", "totalLiabilities": "2364425000", "otherCurrentAssets": "110665000", "totalCurrentAssets": "494090000", "currentLongTermDebt": "None", "longTermInvestments": "85941000", "shortTermInvestments": "293087000", "currentNetReceivables": "48051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2235009000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1876174000", "shortLongTermDebtTotal": "2170785000", "totalShareholderEquity": "374936000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "193640000", "totalCurrentLiabilities": "193640000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2170785000", "cashAndShortTermInvestments": "42287000", "commonStockSharesOutstanding": "30841000", "intangibleAssetsExcludingGoodwill": "272894000", "cashAndCashEquivalentsAtCarryingValue": "42287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49544000", "profitLoss": "None", "dividendPayout": "77095000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71791000", "capitalExpenditures": "237763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91231000", "cashflowFromInvestment": "17237000", "stockBasedCompensation": "16749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77095000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18059000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41416000", "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": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "income_statement": { "revenue": 515561000, "cost_of_revenue": 456331000, "gross_profit": 59230000, "ebit": 213256000, "ebitda": 353847000, "pretax_income": 58172000, "tax_provision": 1055000, "net_income": 58970000, "net_income_to_common": 58970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40791000, "total_current_assets": 500902000, "total_assets": 2747191000, "short_term_debt": 0, "long_term_debt": 2212680000, "total_debt": 2212680000, "total_liabilities": 2434327000, "total_equity": 323546000, "shares_outstanding": 30962000, "goodwill_and_intangibles": 347407000 }, "cash_flow": { "operating_cash_flow": 202223000, "capital_expenditure": 36192000, "free_cash_flow": 238415000, "dividends_paid": 50357000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234183, "ticker_id": 646, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "213256000", "ebitda": "353847000", "netIncome": "58970000", "grossProfit": "59230000", "depreciation": "None", "totalRevenue": "515561000", "costOfRevenue": "456331000", "interestIncome": "15713000", "incomeBeforeTax": "58172000", "interestExpense": "154486000", "operatingIncome": "132336999", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1055000", "reportedCurrency": "USD", "netInterestIncome": "-138773000", "nonInterestIncome": "None", "operatingExpenses": "-73107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "456331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140591000", "sellingGeneralAndAdministrative": "67254000", "netIncomeFromContinuingOperations": "57117000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2747191000", "longTermDebt": "2212680000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "347407000", "reportedCurrency": "USD", "retainedEarnings": "-371833000", "totalLiabilities": "2434327000", "otherCurrentAssets": "169013000", "totalCurrentAssets": "500902000", "currentLongTermDebt": "None", "longTermInvestments": "83465000", "shortTermInvestments": "243148000", "currentNetReceivables": "47950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2246289000", "currentAccountsPayable": "106077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1871492000", "shortLongTermDebtTotal": "2212680000", "totalShareholderEquity": "323546000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "221647000", "totalCurrentLiabilities": "221647000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2212680000", "cashAndShortTermInvestments": "40791000", "commonStockSharesOutstanding": "30962000", "intangibleAssetsExcludingGoodwill": "347407000", "cashAndCashEquivalentsAtCarryingValue": "40791000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57117000", "profitLoss": "None", "dividendPayout": "50357000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "202223000", "capitalExpenditures": "36192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-236501000", "cashflowFromInvestment": "65006000", "stockBasedCompensation": "14928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50357000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36458000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156257000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 515561000, "cost_of_revenue": 456331000, "gross_profit": 59230000, "research_and_development": null, "selling_general_admin": 67254000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213256000, "depreciation_amortisation": 140591000, "ebitda": 353847000, "interest_expense": 154486000, "interest_income": null, "other_non_operating": null, "pretax_income": 58172000, "tax_provision": 1055000, "effective_tax_rate": null, "net_income": 58970000, "net_income_continuing_ops": 57117000, "net_income_to_common": 58970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40791000, "short_term_investments": 243148000, "net_receivables": 47950000, "inventory": null, "other_current_assets": null, "total_current_assets": 500902000, "net_ppe": null, "goodwill": null, "intangible_assets": 347407000, "goodwill_and_intangibles": 347407000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2246289000, "total_assets": 2747191000, "short_term_debt": 0, "accounts_payable": 106077000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 221647000, "long_term_debt": 2212680000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2212680000, "total_liabilities": 2434327000, "total_debt": 2212680000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -371833000, "total_equity": 323546000, "shares_outstanding": 30962000, "operating_cash_flow": 202223000, "stock_based_compensation": 14928000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36192000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 65006000, "dividends_paid": 50357000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -236501000, "free_cash_flow": 238415000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "213256000", "ebitda": "353847000", "netIncome": "58970000", "grossProfit": "59230000", "depreciation": "None", "totalRevenue": "515561000", "costOfRevenue": "456331000", "interestIncome": "15713000", "incomeBeforeTax": "58172000", "interestExpense": "154486000", "operatingIncome": "132336999", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1055000", "reportedCurrency": "USD", "netInterestIncome": "-138773000", "nonInterestIncome": "None", "operatingExpenses": "-73107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "456331000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140591000", "sellingGeneralAndAdministrative": "67254000", "netIncomeFromContinuingOperations": "57117000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2747191000", "longTermDebt": "2212680000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "347407000", "reportedCurrency": "USD", "retainedEarnings": "-371833000", "totalLiabilities": "2434327000", "otherCurrentAssets": "169013000", "totalCurrentAssets": "500902000", "currentLongTermDebt": "None", "longTermInvestments": "83465000", "shortTermInvestments": "243148000", "currentNetReceivables": "47950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2246289000", "currentAccountsPayable": "106077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1871492000", "shortLongTermDebtTotal": "2212680000", "totalShareholderEquity": "323546000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "221647000", "totalCurrentLiabilities": "221647000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2212680000", "cashAndShortTermInvestments": "40791000", "commonStockSharesOutstanding": "30962000", "intangibleAssetsExcludingGoodwill": "347407000", "cashAndCashEquivalentsAtCarryingValue": "40791000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57117000", "profitLoss": "None", "dividendPayout": "50357000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "202223000", "capitalExpenditures": "36192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-236501000", "cashflowFromInvestment": "65006000", "stockBasedCompensation": "14928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50357000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36458000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156257000", "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": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "income_statement": { "revenue": 535285999, "cost_of_revenue": 568149000, "gross_profit": -32863000, "ebit": 177419000, "ebitda": 367924000, "pretax_income": 4098000, "tax_provision": 894000, "net_income": 6546000, "net_income_to_common": 6546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34188000, "total_current_assets": 431406000, "total_assets": 2405905000, "short_term_debt": 180687000, "long_term_debt": 1888803000, "total_debt": 2069490000, "total_liabilities": 2075288000, "total_equity": 339321000, "shares_outstanding": 31303000, "goodwill_and_intangibles": 315930000 }, "cash_flow": { "operating_cash_flow": 188813000, "capital_expenditure": 2663000, "free_cash_flow": 191476000, "dividends_paid": 118093000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234188, "ticker_id": 646, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "177419000", "ebitda": "367924000", "netIncome": "6546000", "grossProfit": "-32863000", "depreciation": "None", "totalRevenue": "535285999", "costOfRevenue": "568149000", "interestIncome": "12982000", "incomeBeforeTax": "4098000", "interestExpense": "172905000", "operatingIncome": "93355000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "894000", "reportedCurrency": "USD", "netInterestIncome": "-151520000", "nonInterestIncome": "None", "operatingExpenses": "-126218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "568149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190505000", "sellingGeneralAndAdministrative": "64066000", "netIncomeFromContinuingOperations": "-4349000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "2405905000", "longTermDebt": "1888803000", "shortTermDebt": "180687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "315930000", "reportedCurrency": "USD", "retainedEarnings": "-380446000", "totalLiabilities": "2075288000", "otherCurrentAssets": "88888000", "totalCurrentAssets": "431406000", "currentLongTermDebt": "None", "longTermInvestments": "76458000", "shortTermInvestments": "262142000", "currentNetReceivables": "46188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1974499000", "currentAccountsPayable": "106077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1582111000", "shortLongTermDebtTotal": "1969211000", "totalShareholderEquity": "339321000", "capitalLeaseObligations": "80408000", "otherCurrentLiabilities": "186485000", "totalCurrentLiabilities": "186485000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1888803000", "cashAndShortTermInvestments": "34188000", "commonStockSharesOutstanding": "31303000", "intangibleAssetsExcludingGoodwill": "315930000", "cashAndCashEquivalentsAtCarryingValue": "34188000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6546000", "profitLoss": "None", "dividendPayout": "118093000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "188813000", "capitalExpenditures": "2663000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204090000", "cashflowFromInvestment": "1701000", "stockBasedCompensation": "12982000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118093000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4293000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190505000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 535285999, "cost_of_revenue": 568149000, "gross_profit": -32863000, "research_and_development": 0.01, "selling_general_admin": 64066000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177419000, "depreciation_amortisation": 190505000, "ebitda": 367924000, "interest_expense": 172905000, "interest_income": null, "other_non_operating": null, "pretax_income": 4098000, "tax_provision": 894000, "effective_tax_rate": null, "net_income": 6546000, "net_income_continuing_ops": -4349000, "net_income_to_common": 6546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34188000, "short_term_investments": 262142000, "net_receivables": 46188000, "inventory": null, "other_current_assets": null, "total_current_assets": 431406000, "net_ppe": null, "goodwill": null, "intangible_assets": 315930000, "goodwill_and_intangibles": 315930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1974499000, "total_assets": 2405905000, "short_term_debt": 180687000, "accounts_payable": 106077000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186485000, "long_term_debt": 1888803000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1888803000, "total_liabilities": 2075288000, "total_debt": 2069490000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -380446000, "total_equity": 339321000, "shares_outstanding": 31303000, "operating_cash_flow": 188813000, "stock_based_compensation": 12982000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2663000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1701000, "dividends_paid": 118093000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -204090000, "free_cash_flow": 191476000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "177419000", "ebitda": "367924000", "netIncome": "6546000", "grossProfit": "-32863000", "depreciation": "None", "totalRevenue": "535285999", "costOfRevenue": "568149000", "interestIncome": "12982000", "incomeBeforeTax": "4098000", "interestExpense": "172905000", "operatingIncome": "93355000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "894000", "reportedCurrency": "USD", "netInterestIncome": "-151520000", "nonInterestIncome": "None", "operatingExpenses": "-126218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "568149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190505000", "sellingGeneralAndAdministrative": "64066000", "netIncomeFromContinuingOperations": "-4349000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "2405905000", "longTermDebt": "1888803000", "shortTermDebt": "180687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "315930000", "reportedCurrency": "USD", "retainedEarnings": "-380446000", "totalLiabilities": "2075288000", "otherCurrentAssets": "88888000", "totalCurrentAssets": "431406000", "currentLongTermDebt": "None", "longTermInvestments": "76458000", "shortTermInvestments": "262142000", "currentNetReceivables": "46188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1974499000", "currentAccountsPayable": "106077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1582111000", "shortLongTermDebtTotal": "1969211000", "totalShareholderEquity": "339321000", "capitalLeaseObligations": "80408000", "otherCurrentLiabilities": "186485000", "totalCurrentLiabilities": "186485000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1888803000", "cashAndShortTermInvestments": "34188000", "commonStockSharesOutstanding": "31303000", "intangibleAssetsExcludingGoodwill": "315930000", "cashAndCashEquivalentsAtCarryingValue": "34188000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6546000", "profitLoss": "None", "dividendPayout": "118093000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "188813000", "capitalExpenditures": "2663000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-204090000", "cashflowFromInvestment": "1701000", "stockBasedCompensation": "12982000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118093000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4293000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190505000", "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": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "income_statement": { "revenue": 563011000, "cost_of_revenue": 704350000, "gross_profit": -141339000, "ebit": 120906000, "ebitda": 377216000, "pretax_income": -96436000, "tax_provision": 3079000, "net_income": -93482000, "net_income_to_common": -93482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44718000, "total_current_assets": 800398000, "total_assets": 2678243000, "short_term_debt": 321695000, "long_term_debt": 2000186000, "total_debt": 2321881000, "total_liabilities": 2311114000, "total_equity": 367129000, "shares_outstanding": 30046000, "goodwill_and_intangibles": 136563000 }, "cash_flow": { "operating_cash_flow": 208234000, "capital_expenditure": 5766000, "free_cash_flow": 214000000, "dividends_paid": 23873000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234193, "ticker_id": 646, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120906000", "ebitda": "377216000", "netIncome": "-93482000", "grossProfit": "-141339000", "depreciation": "None", "totalRevenue": "563011000", "costOfRevenue": "704350000", "interestIncome": "4938000", "incomeBeforeTax": "-96436000", "interestExpense": "217342000", "operatingIncome": "46922000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3079000", "reportedCurrency": "USD", "netInterestIncome": "-212404000", "nonInterestIncome": "None", "operatingExpenses": "-188261000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "70853000", "costofGoodsAndServicesSold": "704350000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "256310000", "sellingGeneralAndAdministrative": "67215000", "netIncomeFromContinuingOperations": "-99515000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "2678243000", "longTermDebt": "2000186000", "shortTermDebt": "321695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "136563000", "reportedCurrency": "USD", "retainedEarnings": "-338934000", "totalLiabilities": "2311114000", "otherCurrentAssets": "-89214000", "totalCurrentAssets": "800398000", "currentLongTermDebt": "None", "longTermInvestments": "77295000", "shortTermInvestments": "292422000", "currentNetReceivables": "463258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1877845000", "currentAccountsPayable": "200312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1663987000", "shortLongTermDebtTotal": "2321881000", "totalShareholderEquity": "367129000", "capitalLeaseObligations": "110616000", "otherCurrentLiabilities": "200312000", "totalCurrentLiabilities": "200312000", "otherNonCurrentLiabilities": "110616000", "totalNonCurrentLiabilities": "2110802000", "cashAndShortTermInvestments": "44718000", "commonStockSharesOutstanding": "30046000", "intangibleAssetsExcludingGoodwill": "136563000", "cashAndCashEquivalentsAtCarryingValue": "44718000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-99515000", "profitLoss": "None", "dividendPayout": "23873000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "208234000", "capitalExpenditures": "5766000", "changeInReceivables": "-10494000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145798000", "cashflowFromInvestment": "-156685000", "stockBasedCompensation": "11885000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23873000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94249000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "589000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "277108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 563011000, "cost_of_revenue": 704350000, "gross_profit": -141339000, "research_and_development": 0.21, "selling_general_admin": 67215000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120906000, "depreciation_amortisation": 256310000, "ebitda": 377216000, "interest_expense": 217342000, "interest_income": null, "other_non_operating": null, "pretax_income": -96436000, "tax_provision": 3079000, "effective_tax_rate": null, "net_income": -93482000, "net_income_continuing_ops": -99515000, "net_income_to_common": -93482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44718000, "short_term_investments": 292422000, "net_receivables": 463258000, "inventory": 1, "other_current_assets": null, "total_current_assets": 800398000, "net_ppe": null, "goodwill": null, "intangible_assets": 136563000, "goodwill_and_intangibles": 136563000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1877845000, "total_assets": 2678243000, "short_term_debt": 321695000, "accounts_payable": 200312000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200312000, "long_term_debt": 2000186000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2110802000, "total_liabilities": 2311114000, "total_debt": 2321881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -338934000, "total_equity": 367129000, "shares_outstanding": 30046000, "operating_cash_flow": 208234000, "stock_based_compensation": 11885000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5766000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -156685000, "dividends_paid": 23873000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -145798000, "free_cash_flow": 214000000, "net_change_in_cash": -94249000 }, "raw_data": { "income": { "ebit": "120906000", "ebitda": "377216000", "netIncome": "-93482000", "grossProfit": "-141339000", "depreciation": "None", "totalRevenue": "563011000", "costOfRevenue": "704350000", "interestIncome": "4938000", "incomeBeforeTax": "-96436000", "interestExpense": "217342000", "operatingIncome": "46922000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3079000", "reportedCurrency": "USD", "netInterestIncome": "-212404000", "nonInterestIncome": "None", "operatingExpenses": "-188261000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "70853000", "costofGoodsAndServicesSold": "704350000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "256310000", "sellingGeneralAndAdministrative": "67215000", "netIncomeFromContinuingOperations": "-99515000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "2678243000", "longTermDebt": "2000186000", "shortTermDebt": "321695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "136563000", "reportedCurrency": "USD", "retainedEarnings": "-338934000", "totalLiabilities": "2311114000", "otherCurrentAssets": "-89214000", "totalCurrentAssets": "800398000", "currentLongTermDebt": "None", "longTermInvestments": "77295000", "shortTermInvestments": "292422000", "currentNetReceivables": "463258000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1877845000", "currentAccountsPayable": "200312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1663987000", "shortLongTermDebtTotal": "2321881000", "totalShareholderEquity": "367129000", "capitalLeaseObligations": "110616000", "otherCurrentLiabilities": "200312000", "totalCurrentLiabilities": "200312000", "otherNonCurrentLiabilities": "110616000", "totalNonCurrentLiabilities": "2110802000", "cashAndShortTermInvestments": "44718000", "commonStockSharesOutstanding": "30046000", "intangibleAssetsExcludingGoodwill": "136563000", "cashAndCashEquivalentsAtCarryingValue": "44718000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-99515000", "profitLoss": "None", "dividendPayout": "23873000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "208234000", "capitalExpenditures": "5766000", "changeInReceivables": "-10494000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145798000", "cashflowFromInvestment": "-156685000", "stockBasedCompensation": "11885000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23873000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94249000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "589000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "277108000", "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": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "income_statement": { "revenue": 576875000, "cost_of_revenue": 604602000, "gross_profit": -27727000, "ebit": -376048000, "ebitda": -167970000, "pretax_income": -643951000, "tax_provision": -4807000, "net_income": -622172000, "net_income_to_common": -622172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169554000, "total_current_assets": 968524000, "total_assets": 2945979000, "short_term_debt": 420213000, "long_term_debt": 2208604000, "total_debt": 2628817000, "total_liabilities": 2544879000, "total_equity": 401100000, "shares_outstanding": -30, "goodwill_and_intangibles": 104685000 }, "cash_flow": { "operating_cash_flow": 133365000, "capital_expenditure": 31623000, "free_cash_flow": 164988000, "dividends_paid": 151545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234198, "ticker_id": 646, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-376048000", "ebitda": "-167970000", "netIncome": "-622172000", "grossProfit": "-27727000", "depreciation": "None", "totalRevenue": "576875000", "costOfRevenue": "604602000", "interestIncome": "275364000", "incomeBeforeTax": "-643951000", "interestExpense": "309588000", "operatingIncome": "127268000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-4807000", "reportedCurrency": "USD", "netInterestIncome": "-102200000", "nonInterestIncome": "None", "operatingExpenses": "-154995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "604602000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208078000", "sellingGeneralAndAdministrative": "52335000", "netIncomeFromContinuingOperations": "-159740000" }, "balance": { "goodwill": "None", "inventory": "199537000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "2945979000", "longTermDebt": "2208604000", "shortTermDebt": "420213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "104685000", "reportedCurrency": "USD", "retainedEarnings": "-151545000", "totalLiabilities": "2544879000", "otherCurrentAssets": "-199537000", "totalCurrentAssets": "968524000", "currentLongTermDebt": "None", "longTermInvestments": "103655000", "shortTermInvestments": "149996000", "currentNetReceivables": "648974000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1977455000", "currentAccountsPayable": "184404000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1769115000", "shortLongTermDebtTotal": "2628817000", "totalShareholderEquity": "401100000", "capitalLeaseObligations": "151871000", "otherCurrentLiabilities": "151871000", "totalCurrentLiabilities": "184404000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2360475000", "cashAndShortTermInvestments": "169554000", "commonStockSharesOutstanding": "-30", "intangibleAssetsExcludingGoodwill": "104685000", "cashAndCashEquivalentsAtCarryingValue": "169554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7500", "profitLoss": "None", "dividendPayout": "151545000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "133365000", "capitalExpenditures": "31623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151524000", "cashflowFromInvestment": "108478000", "stockBasedCompensation": "5819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151545000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-19939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 576875000, "cost_of_revenue": 604602000, "gross_profit": -27727000, "research_and_development": 1.1, "selling_general_admin": 52335000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -376048000, "depreciation_amortisation": 208078000, "ebitda": -167970000, "interest_expense": 309588000, "interest_income": null, "other_non_operating": null, "pretax_income": -643951000, "tax_provision": -4807000, "effective_tax_rate": null, "net_income": -622172000, "net_income_continuing_ops": -159740000, "net_income_to_common": -622172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169554000, "short_term_investments": 149996000, "net_receivables": 648974000, "inventory": 199537000, "other_current_assets": null, "total_current_assets": 968524000, "net_ppe": null, "goodwill": null, "intangible_assets": 104685000, "goodwill_and_intangibles": 104685000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1977455000, "total_assets": 2945979000, "short_term_debt": 420213000, "accounts_payable": 184404000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 184404000, "long_term_debt": 2208604000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2360475000, "total_liabilities": 2544879000, "total_debt": 2628817000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -151545000, "total_equity": 401100000, "shares_outstanding": -30, "operating_cash_flow": 133365000, "stock_based_compensation": 5819000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31623000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 108478000, "dividends_paid": 151545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -151524000, "free_cash_flow": 164988000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-376048000", "ebitda": "-167970000", "netIncome": "-622172000", "grossProfit": "-27727000", "depreciation": "None", "totalRevenue": "576875000", "costOfRevenue": "604602000", "interestIncome": "275364000", "incomeBeforeTax": "-643951000", "interestExpense": "309588000", "operatingIncome": "127268000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-4807000", "reportedCurrency": "USD", "netInterestIncome": "-102200000", "nonInterestIncome": "None", "operatingExpenses": "-154995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "604602000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "208078000", "sellingGeneralAndAdministrative": "52335000", "netIncomeFromContinuingOperations": "-159740000" }, "balance": { "goodwill": "None", "inventory": "199537000", "commonStock": "21000", "currentDebt": "None", "investments": "None", "totalAssets": "2945979000", "longTermDebt": "2208604000", "shortTermDebt": "420213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "104685000", "reportedCurrency": "USD", "retainedEarnings": "-151545000", "totalLiabilities": "2544879000", "otherCurrentAssets": "-199537000", "totalCurrentAssets": "968524000", "currentLongTermDebt": "None", "longTermInvestments": "103655000", "shortTermInvestments": "149996000", "currentNetReceivables": "648974000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1977455000", "currentAccountsPayable": "184404000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1769115000", "shortLongTermDebtTotal": "2628817000", "totalShareholderEquity": "401100000", "capitalLeaseObligations": "151871000", "otherCurrentLiabilities": "151871000", "totalCurrentLiabilities": "184404000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2360475000", "cashAndShortTermInvestments": "169554000", "commonStockSharesOutstanding": "-30", "intangibleAssetsExcludingGoodwill": "104685000", "cashAndCashEquivalentsAtCarryingValue": "169554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7500", "profitLoss": "None", "dividendPayout": "151545000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "133365000", "capitalExpenditures": "31623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151524000", "cashflowFromInvestment": "108478000", "stockBasedCompensation": "5819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "151545000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-19939000", "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": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "income_statement": { "revenue": 575861000, "cost_of_revenue": 617939000, "gross_profit": -42078000, "ebit": -147782000, "ebitda": 67248000, "pretax_income": -346805000, "tax_provision": 16836000, "net_income": -404086000, "net_income_to_common": -404086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61781000, "total_current_assets": 232572000, "total_assets": 4443740000, "short_term_debt": 675926000, "long_term_debt": 1184831000, "total_debt": 1860757000, "total_liabilities": 3909708000, "total_equity": 531843000, "shares_outstanding": 190277000, "goodwill_and_intangibles": 34424000 }, "cash_flow": { "operating_cash_flow": -69368000, "capital_expenditure": 1263000, "free_cash_flow": -68105000, "dividends_paid": 87000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234203, "ticker_id": 646, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-147782000", "ebitda": "67248000", "netIncome": "-404086000", "grossProfit": "-42078000", "depreciation": "None", "totalRevenue": "575861000", "costOfRevenue": "617939000", "interestIncome": "209121000", "incomeBeforeTax": "-346805000", "interestExpense": "200663000", "operatingIncome": "95644000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "16836000", "reportedCurrency": "USD", "netInterestIncome": "-194267000", "nonInterestIncome": "None", "operatingExpenses": "-137722000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.58", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "617939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215030000", "sellingGeneralAndAdministrative": "53425000", "netIncomeFromContinuingOperations": "-335529000" }, "balance": { "goodwill": "None", "inventory": "171394000", "commonStock": "1966000", "currentDebt": "None", "investments": "None", "totalAssets": "4443740000", "longTermDebt": "1184831000", "shortTermDebt": "675926000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "34424000", "reportedCurrency": "USD", "retainedEarnings": "-1456435000", "totalLiabilities": "3909708000", "otherCurrentAssets": "67136000", "totalCurrentAssets": "232572000", "currentLongTermDebt": "675926000", "longTermInvestments": "279355000", "shortTermInvestments": "233071000", "currentNetReceivables": "103655000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4211168000", "currentAccountsPayable": "164006000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3620994000", "shortLongTermDebtTotal": "3739651000", "totalShareholderEquity": "531843000", "capitalLeaseObligations": "6051000", "otherCurrentLiabilities": "6051000", "totalCurrentLiabilities": "170057000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3739651000", "cashAndShortTermInvestments": "61781000", "commonStockSharesOutstanding": "190277000", "intangibleAssetsExcludingGoodwill": "34424000", "cashAndCashEquivalentsAtCarryingValue": "61781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-404086000", "profitLoss": "None", "dividendPayout": "87000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-35457000", "operatingCashflow": "-69368000", "capitalExpenditures": "1263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "209004000", "cashflowFromInvestment": "-290330000", "stockBasedCompensation": "5819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215030000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 575861000, "cost_of_revenue": 617939000, "gross_profit": -42078000, "research_and_development": 0.58, "selling_general_admin": 53425000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -147782000, "depreciation_amortisation": 215030000, "ebitda": 67248000, "interest_expense": 200663000, "interest_income": null, "other_non_operating": null, "pretax_income": -346805000, "tax_provision": 16836000, "effective_tax_rate": null, "net_income": -404086000, "net_income_continuing_ops": -335529000, "net_income_to_common": -404086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61781000, "short_term_investments": 233071000, "net_receivables": 103655000, "inventory": 171394000, "other_current_assets": null, "total_current_assets": 232572000, "net_ppe": null, "goodwill": null, "intangible_assets": 34424000, "goodwill_and_intangibles": 34424000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4211168000, "total_assets": 4443740000, "short_term_debt": 675926000, "accounts_payable": 164006000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 170057000, "long_term_debt": 1184831000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3739651000, "total_liabilities": 3909708000, "total_debt": 1860757000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1456435000, "total_equity": 531843000, "shares_outstanding": 190277000, "operating_cash_flow": -69368000, "stock_based_compensation": 5819000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1263000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -290330000, "dividends_paid": 87000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 209004000, "free_cash_flow": -68105000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-147782000", "ebitda": "67248000", "netIncome": "-404086000", "grossProfit": "-42078000", "depreciation": "None", "totalRevenue": "575861000", "costOfRevenue": "617939000", "interestIncome": "209121000", "incomeBeforeTax": "-346805000", "interestExpense": "200663000", "operatingIncome": "95644000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "16836000", "reportedCurrency": "USD", "netInterestIncome": "-194267000", "nonInterestIncome": "None", "operatingExpenses": "-137722000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.58", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "617939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "215030000", "sellingGeneralAndAdministrative": "53425000", "netIncomeFromContinuingOperations": "-335529000" }, "balance": { "goodwill": "None", "inventory": "171394000", "commonStock": "1966000", "currentDebt": "None", "investments": "None", "totalAssets": "4443740000", "longTermDebt": "1184831000", "shortTermDebt": "675926000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "34424000", "reportedCurrency": "USD", "retainedEarnings": "-1456435000", "totalLiabilities": "3909708000", "otherCurrentAssets": "67136000", "totalCurrentAssets": "232572000", "currentLongTermDebt": "675926000", "longTermInvestments": "279355000", "shortTermInvestments": "233071000", "currentNetReceivables": "103655000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4211168000", "currentAccountsPayable": "164006000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3620994000", "shortLongTermDebtTotal": "3739651000", "totalShareholderEquity": "531843000", "capitalLeaseObligations": "6051000", "otherCurrentLiabilities": "6051000", "totalCurrentLiabilities": "170057000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3739651000", "cashAndShortTermInvestments": "61781000", "commonStockSharesOutstanding": "190277000", "intangibleAssetsExcludingGoodwill": "34424000", "cashAndCashEquivalentsAtCarryingValue": "61781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-404086000", "profitLoss": "None", "dividendPayout": "87000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-35457000", "operatingCashflow": "-69368000", "capitalExpenditures": "1263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "209004000", "cashflowFromInvestment": "-290330000", "stockBasedCompensation": "5819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "215030000", "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": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "income_statement": { "revenue": 768696000, "cost_of_revenue": 746143999, "gross_profit": 22552000, "ebit": 75280000, "ebitda": 333025999, "pretax_income": -128477000, "tax_provision": 3153000, "net_income": -108686000, "net_income_to_common": -108686000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32816000, "total_current_assets": 147127000, "total_assets": 222353000, "short_term_debt": 3304662000, "long_term_debt": 3527015000, "total_debt": 6831677000, "total_liabilities": 1741000, "total_equity": 220612000, "shares_outstanding": 173445000, "goodwill_and_intangibles": -137569000 }, "cash_flow": { "operating_cash_flow": 273408000, "capital_expenditure": 5786000, "free_cash_flow": 279194000, "dividends_paid": 59628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234208, "ticker_id": 646, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75280000", "ebitda": "333025999", "netIncome": "-108686000", "grossProfit": "22552000", "depreciation": "None", "totalRevenue": "768696000", "costOfRevenue": "746143999", "interestIncome": "198557000", "incomeBeforeTax": "-128477000", "interestExpense": "206261000", "operatingIncome": "216117000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3153000", "reportedCurrency": "USD", "netInterestIncome": "-203497000", "nonInterestIncome": "None", "operatingExpenses": "-193564999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "746143999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "257745999", "sellingGeneralAndAdministrative": "64181000", "netIncomeFromContinuingOperations": "-131721000" }, "balance": { "goodwill": "-175904000", "inventory": "-4598741000", "commonStock": "1741000", "currentDebt": "None", "investments": "None", "totalAssets": "222353000", "longTermDebt": "3527015000", "shortTermDebt": "3304662000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "38335000", "reportedCurrency": "USD", "retainedEarnings": "806312000", "totalLiabilities": "1741000", "otherCurrentAssets": "4622346000", "totalCurrentAssets": "147127000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4475219000", "currentAccountsPayable": "218967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4065800000", "shortLongTermDebtTotal": "6831677000", "totalShareholderEquity": "220612000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-3073807000", "totalCurrentLiabilities": "227469000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3530852000", "cashAndShortTermInvestments": "32816000", "commonStockSharesOutstanding": "173445000", "intangibleAssetsExcludingGoodwill": "38335000", "cashAndCashEquivalentsAtCarryingValue": "32816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131721000", "profitLoss": "None", "dividendPayout": "59628000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-40287000", "operatingCashflow": "273408000", "capitalExpenditures": "5786000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-296448000", "cashflowFromInvestment": "24586000", "stockBasedCompensation": "4783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1127991000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "255937000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 768696000, "cost_of_revenue": 746143999, "gross_profit": 22552000, "research_and_development": 0.17, "selling_general_admin": 64181000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75280000, "depreciation_amortisation": 257745999, "ebitda": 333025999, "interest_expense": 206261000, "interest_income": null, "other_non_operating": null, "pretax_income": -128477000, "tax_provision": 3153000, "effective_tax_rate": null, "net_income": -108686000, "net_income_continuing_ops": -131721000, "net_income_to_common": -108686000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32816000, "short_term_investments": null, "net_receivables": 90706000, "inventory": -4598741000, "other_current_assets": null, "total_current_assets": 147127000, "net_ppe": null, "goodwill": -175904000, "intangible_assets": 38335000, "goodwill_and_intangibles": -137569000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4475219000, "total_assets": 222353000, "short_term_debt": 3304662000, "accounts_payable": 218967000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227469000, "long_term_debt": 3527015000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3530852000, "total_liabilities": 1741000, "total_debt": 6831677000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 806312000, "total_equity": 220612000, "shares_outstanding": 173445000, "operating_cash_flow": 273408000, "stock_based_compensation": 4783000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5786000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 24586000, "dividends_paid": 59628000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -296448000, "free_cash_flow": 279194000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75280000", "ebitda": "333025999", "netIncome": "-108686000", "grossProfit": "22552000", "depreciation": "None", "totalRevenue": "768696000", "costOfRevenue": "746143999", "interestIncome": "198557000", "incomeBeforeTax": "-128477000", "interestExpense": "206261000", "operatingIncome": "216117000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3153000", "reportedCurrency": "USD", "netInterestIncome": "-203497000", "nonInterestIncome": "None", "operatingExpenses": "-193564999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "746143999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "257745999", "sellingGeneralAndAdministrative": "64181000", "netIncomeFromContinuingOperations": "-131721000" }, "balance": { "goodwill": "-175904000", "inventory": "-4598741000", "commonStock": "1741000", "currentDebt": "None", "investments": "None", "totalAssets": "222353000", "longTermDebt": "3527015000", "shortTermDebt": "3304662000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "38335000", "reportedCurrency": "USD", "retainedEarnings": "806312000", "totalLiabilities": "1741000", "otherCurrentAssets": "4622346000", "totalCurrentAssets": "147127000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4475219000", "currentAccountsPayable": "218967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4065800000", "shortLongTermDebtTotal": "6831677000", "totalShareholderEquity": "220612000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-3073807000", "totalCurrentLiabilities": "227469000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3530852000", "cashAndShortTermInvestments": "32816000", "commonStockSharesOutstanding": "173445000", "intangibleAssetsExcludingGoodwill": "38335000", "cashAndCashEquivalentsAtCarryingValue": "32816000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-131721000", "profitLoss": "None", "dividendPayout": "59628000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-40287000", "operatingCashflow": "273408000", "capitalExpenditures": "5786000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-296448000", "cashflowFromInvestment": "24586000", "stockBasedCompensation": "4783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59628000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1127991000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "255937000", "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": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "income_statement": { "revenue": 858557000, "cost_of_revenue": 823414000, "gross_profit": 35143000, "ebit": 119258000, "ebitda": 404659000, "pretax_income": -100780000, "tax_provision": -1551000, "net_income": -78568000, "net_income_to_common": -78568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25138000, "total_current_assets": 145599000, "total_assets": 664093000, "short_term_debt": 0, "long_term_debt": 4043180000, "total_debt": 4043180000, "total_liabilities": 1727000, "total_equity": 5340853000, "shares_outstanding": 172486000, "goodwill_and_intangibles": 20133000 }, "cash_flow": { "operating_cash_flow": 234990000, "capital_expenditure": 6853000, "free_cash_flow": 241843000, "dividends_paid": 182705000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234213, "ticker_id": 646, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119258000", "ebitda": "404659000", "netIncome": "-78568000", "grossProfit": "35143000", "depreciation": "None", "totalRevenue": "858557000", "costOfRevenue": "823414000", "interestIncome": "203503000", "incomeBeforeTax": "-100780000", "interestExpense": "220038000", "operatingIncome": "258250999", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-1551000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-223108000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "823414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285401000", "sellingGeneralAndAdministrative": "61506000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "-28522000", "inventory": "1", "commonStock": "1727000", "currentDebt": "None", "investments": "None", "totalAssets": "664093000", "longTermDebt": "4043180000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "48655000", "reportedCurrency": "USD", "retainedEarnings": "964137000", "totalLiabilities": "1727000", "otherCurrentAssets": "42673000", "totalCurrentAssets": "145599000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5195254000", "currentAccountsPayable": "187514000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4754555000", "shortLongTermDebtTotal": "81469000", "totalShareholderEquity": "5340853000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "74419000", "totalCurrentLiabilities": "261933000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4043180000", "cashAndShortTermInvestments": "25138000", "commonStockSharesOutstanding": "172486000", "intangibleAssetsExcludingGoodwill": "48655000", "cashAndCashEquivalentsAtCarryingValue": "25138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78568000", "profitLoss": "None", "dividendPayout": "182705000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "234990000", "capitalExpenditures": "6853000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-367775000", "cashflowFromInvestment": "-52404000", "stockBasedCompensation": "5386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182705000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-289000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "285401000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 858557000, "cost_of_revenue": 823414000, "gross_profit": 35143000, "research_and_development": 0.13, "selling_general_admin": 61506000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119258000, "depreciation_amortisation": 285401000, "ebitda": 404659000, "interest_expense": 220038000, "interest_income": null, "other_non_operating": null, "pretax_income": -100780000, "tax_provision": -1551000, "effective_tax_rate": null, "net_income": -78568000, "net_income_continuing_ops": null, "net_income_to_common": -78568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25138000, "short_term_investments": null, "net_receivables": 77788000, "inventory": 1, "other_current_assets": null, "total_current_assets": 145599000, "net_ppe": null, "goodwill": -28522000, "intangible_assets": 48655000, "goodwill_and_intangibles": 20133000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5195254000, "total_assets": 664093000, "short_term_debt": 0, "accounts_payable": 187514000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 261933000, "long_term_debt": 4043180000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4043180000, "total_liabilities": 1727000, "total_debt": 4043180000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 964137000, "total_equity": 5340853000, "shares_outstanding": 172486000, "operating_cash_flow": 234990000, "stock_based_compensation": 5386000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6853000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52404000, "dividends_paid": 182705000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -367775000, "free_cash_flow": 241843000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119258000", "ebitda": "404659000", "netIncome": "-78568000", "grossProfit": "35143000", "depreciation": "None", "totalRevenue": "858557000", "costOfRevenue": "823414000", "interestIncome": "203503000", "incomeBeforeTax": "-100780000", "interestExpense": "220038000", "operatingIncome": "258250999", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-1551000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-223108000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.13", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "823414000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "285401000", "sellingGeneralAndAdministrative": "61506000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "-28522000", "inventory": "1", "commonStock": "1727000", "currentDebt": "None", "investments": "None", "totalAssets": "664093000", "longTermDebt": "4043180000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "48655000", "reportedCurrency": "USD", "retainedEarnings": "964137000", "totalLiabilities": "1727000", "otherCurrentAssets": "42673000", "totalCurrentAssets": "145599000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5195254000", "currentAccountsPayable": "187514000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4754555000", "shortLongTermDebtTotal": "81469000", "totalShareholderEquity": "5340853000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "74419000", "totalCurrentLiabilities": "261933000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4043180000", "cashAndShortTermInvestments": "25138000", "commonStockSharesOutstanding": "172486000", "intangibleAssetsExcludingGoodwill": "48655000", "cashAndCashEquivalentsAtCarryingValue": "25138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78568000", "profitLoss": "None", "dividendPayout": "182705000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "234990000", "capitalExpenditures": "6853000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-367775000", "cashflowFromInvestment": "-52404000", "stockBasedCompensation": "5386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "182705000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-289000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "285401000", "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": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "income_statement": { "revenue": 145968000, "cost_of_revenue": 130828000, "gross_profit": 15140000, "ebit": 85084000, "ebitda": 123182000, "pretax_income": 45155000, "tax_provision": -1230000, "net_income": 46487000, "net_income_to_common": 46487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122741000, "total_current_assets": 253752000, "total_assets": 2645103000, "short_term_debt": 532030000, "long_term_debt": 2078527000, "total_debt": 2610557000, "total_liabilities": 2257764000, "total_equity": 397982000, "shares_outstanding": 30680000, "goodwill_and_intangibles": 121033000 }, "cash_flow": { "operating_cash_flow": 52919000, "capital_expenditure": 0, "free_cash_flow": 52919000, "dividends_paid": 13925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234176, "ticker_id": 646, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85084000", "ebitda": "123182000", "netIncome": "46487000", "grossProfit": "15140000", "depreciation": "None", "totalRevenue": "145968000", "costOfRevenue": "130828000", "interestIncome": "3360000", "incomeBeforeTax": "45155000", "interestExpense": "39929000", "operatingIncome": "34681000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1230000", "reportedCurrency": "USD", "netInterestIncome": "-36539000", "nonInterestIncome": "None", "operatingExpenses": "-19541000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38098000", "sellingGeneralAndAdministrative": "18587000", "netIncomeFromContinuingOperations": "46385000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2645103000", "longTermDebt": "2078527000", "shortTermDebt": "532030000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "121033000", "reportedCurrency": "USD", "retainedEarnings": "-285813000", "totalLiabilities": "2257764000", "otherCurrentAssets": "-70287000", "totalCurrentAssets": "253752000", "currentLongTermDebt": "None", "longTermInvestments": "83512000", "shortTermInvestments": "160268000", "currentNetReceivables": "41030000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2391351000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2078527000", "totalShareholderEquity": "397982000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "532030000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1725734000", "cashAndShortTermInvestments": "122741000", "commonStockSharesOutstanding": "30680000", "intangibleAssetsExcludingGoodwill": "121033000", "cashAndCashEquivalentsAtCarryingValue": "122741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110000", "profitLoss": "None", "dividendPayout": "13925000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52919000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76436000", "cashflowFromInvestment": "83287000", "stockBasedCompensation": "2364000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1336000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8798000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 145968000, "cost_of_revenue": 130828000, "gross_profit": 15140000, "research_and_development": null, "selling_general_admin": 18587000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85084000, "depreciation_amortisation": 38098000, "ebitda": 123182000, "interest_expense": 39929000, "interest_income": null, "other_non_operating": null, "pretax_income": 45155000, "tax_provision": -1230000, "effective_tax_rate": null, "net_income": 46487000, "net_income_continuing_ops": 46385000, "net_income_to_common": 46487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122741000, "short_term_investments": 160268000, "net_receivables": 41030000, "inventory": null, "other_current_assets": null, "total_current_assets": 253752000, "net_ppe": null, "goodwill": null, "intangible_assets": 121033000, "goodwill_and_intangibles": 121033000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2391351000, "total_assets": 2645103000, "short_term_debt": 532030000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 532030000, "long_term_debt": 2078527000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1725734000, "total_liabilities": 2257764000, "total_debt": 2610557000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -285813000, "total_equity": 397982000, "shares_outstanding": 30680000, "operating_cash_flow": 52919000, "stock_based_compensation": 2364000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 83287000, "dividends_paid": 13925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76436000, "free_cash_flow": 52919000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85084000", "ebitda": "123182000", "netIncome": "46487000", "grossProfit": "15140000", "depreciation": "None", "totalRevenue": "145968000", "costOfRevenue": "130828000", "interestIncome": "3360000", "incomeBeforeTax": "45155000", "interestExpense": "39929000", "operatingIncome": "34681000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1230000", "reportedCurrency": "USD", "netInterestIncome": "-36539000", "nonInterestIncome": "None", "operatingExpenses": "-19541000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38098000", "sellingGeneralAndAdministrative": "18587000", "netIncomeFromContinuingOperations": "46385000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2645103000", "longTermDebt": "2078527000", "shortTermDebt": "532030000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "121033000", "reportedCurrency": "USD", "retainedEarnings": "-285813000", "totalLiabilities": "2257764000", "otherCurrentAssets": "-70287000", "totalCurrentAssets": "253752000", "currentLongTermDebt": "None", "longTermInvestments": "83512000", "shortTermInvestments": "160268000", "currentNetReceivables": "41030000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2391351000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2078527000", "totalShareholderEquity": "397982000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "532030000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1725734000", "cashAndShortTermInvestments": "122741000", "commonStockSharesOutstanding": "30680000", "intangibleAssetsExcludingGoodwill": "121033000", "cashAndCashEquivalentsAtCarryingValue": "122741000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-110000", "profitLoss": "None", "dividendPayout": "13925000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52919000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76436000", "cashflowFromInvestment": "83287000", "stockBasedCompensation": "2364000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1336000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8798000", "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": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "income_statement": { "revenue": 156420000, "cost_of_revenue": 130375000, "gross_profit": 26045000, "ebit": 92505000, "ebitda": 132518000, "pretax_income": 49450000, "tax_provision": 529000, "net_income": 48991000, "net_income_to_common": 48991000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42287000, "total_current_assets": 494090000, "total_assets": 2729099000, "short_term_debt": 0, "long_term_debt": 2170785000, "total_debt": 2170785000, "total_liabilities": 2364425000, "total_equity": 374936000, "shares_outstanding": 31093000, "goodwill_and_intangibles": 272894000 }, "cash_flow": { "operating_cash_flow": 85607000, "capital_expenditure": 237763000, "free_cash_flow": 323370000, "dividends_paid": 13721000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234177, "ticker_id": 646, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92505000", "ebitda": "132518000", "netIncome": "48991000", "grossProfit": "26045000", "depreciation": "None", "totalRevenue": "156420000", "costOfRevenue": "130375000", "interestIncome": "1398000", "incomeBeforeTax": "49450000", "interestExpense": "42999000", "operatingIncome": "50718000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "529000", "reportedCurrency": "USD", "netInterestIncome": "-39628000", "nonInterestIncome": "None", "operatingExpenses": "-24673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40013000", "sellingGeneralAndAdministrative": "15358000", "netIncomeFromContinuingOperations": "48921000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "2729099000", "longTermDebt": "2170785000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "272894000", "reportedCurrency": "USD", "retainedEarnings": "-312961000", "totalLiabilities": "2364425000", "otherCurrentAssets": "110665000", "totalCurrentAssets": "494090000", "currentLongTermDebt": "None", "longTermInvestments": "85941000", "shortTermInvestments": "293087000", "currentNetReceivables": "48051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2235009000", "currentAccountsPayable": "193640000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1876174000", "shortLongTermDebtTotal": "2170785000", "totalShareholderEquity": "374936000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "193640000", "totalCurrentLiabilities": "193640000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2170785000", "cashAndShortTermInvestments": "42287000", "commonStockSharesOutstanding": "31093000", "intangibleAssetsExcludingGoodwill": "272894000", "cashAndCashEquivalentsAtCarryingValue": "42287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48991000", "profitLoss": "None", "dividendPayout": "13721000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "85607000", "capitalExpenditures": "237763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48490000", "cashflowFromInvestment": "-46127000", "stockBasedCompensation": "4262000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13721000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13902000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 156420000, "cost_of_revenue": 130375000, "gross_profit": 26045000, "research_and_development": null, "selling_general_admin": 15358000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92505000, "depreciation_amortisation": 40013000, "ebitda": 132518000, "interest_expense": 42999000, "interest_income": null, "other_non_operating": null, "pretax_income": 49450000, "tax_provision": 529000, "effective_tax_rate": null, "net_income": 48991000, "net_income_continuing_ops": 48921000, "net_income_to_common": 48991000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42287000, "short_term_investments": 293087000, "net_receivables": 48051000, "inventory": null, "other_current_assets": null, "total_current_assets": 494090000, "net_ppe": null, "goodwill": null, "intangible_assets": 272894000, "goodwill_and_intangibles": 272894000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2235009000, "total_assets": 2729099000, "short_term_debt": 0, "accounts_payable": 193640000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 193640000, "long_term_debt": 2170785000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2170785000, "total_liabilities": 2364425000, "total_debt": 2170785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -312961000, "total_equity": 374936000, "shares_outstanding": 31093000, "operating_cash_flow": 85607000, "stock_based_compensation": 4262000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 237763000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46127000, "dividends_paid": 13721000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48490000, "free_cash_flow": 323370000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "92505000", "ebitda": "132518000", "netIncome": "48991000", "grossProfit": "26045000", "depreciation": "None", "totalRevenue": "156420000", "costOfRevenue": "130375000", "interestIncome": "1398000", "incomeBeforeTax": "49450000", "interestExpense": "42999000", "operatingIncome": "50718000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "529000", "reportedCurrency": "USD", "netInterestIncome": "-39628000", "nonInterestIncome": "None", "operatingExpenses": "-24673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40013000", "sellingGeneralAndAdministrative": "15358000", "netIncomeFromContinuingOperations": "48921000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "2729099000", "longTermDebt": "2170785000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "272894000", "reportedCurrency": "USD", "retainedEarnings": "-312961000", "totalLiabilities": "2364425000", "otherCurrentAssets": "110665000", "totalCurrentAssets": "494090000", "currentLongTermDebt": "None", "longTermInvestments": "85941000", "shortTermInvestments": "293087000", "currentNetReceivables": "48051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2235009000", "currentAccountsPayable": "193640000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1876174000", "shortLongTermDebtTotal": "2170785000", "totalShareholderEquity": "374936000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "193640000", "totalCurrentLiabilities": "193640000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2170785000", "cashAndShortTermInvestments": "42287000", "commonStockSharesOutstanding": "31093000", "intangibleAssetsExcludingGoodwill": "272894000", "cashAndCashEquivalentsAtCarryingValue": "42287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48991000", "profitLoss": "None", "dividendPayout": "13721000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "85607000", "capitalExpenditures": "237763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48490000", "cashflowFromInvestment": "-46127000", "stockBasedCompensation": "4262000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13721000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13902000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10135000", "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": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "income_statement": { "revenue": 139280000, "cost_of_revenue": 129747000, "gross_profit": 9533000, "ebit": 119970000, "ebitda": 159870000, "pretax_income": 75108000, "tax_provision": 48000, "net_income": 75428000, "net_income_to_common": 75428000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52586000, "total_current_assets": 460824000, "total_assets": 2730004000, "short_term_debt": 683121000, "long_term_debt": 2180861000, "total_debt": 2863982000, "total_liabilities": 2389444000, "total_equity": 351441000, "shares_outstanding": 31313000, "goodwill_and_intangibles": 299491000 }, "cash_flow": { "operating_cash_flow": 69573000, "capital_expenditure": 224700000, "free_cash_flow": 294273000, "dividends_paid": 13877000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234179, "ticker_id": 646, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119970000", "ebitda": "159870000", "netIncome": "75428000", "grossProfit": "9533000", "depreciation": "None", "totalRevenue": "139280000", "costOfRevenue": "129747000", "interestIncome": "3247000", "incomeBeforeTax": "75108000", "interestExpense": "44779000", "operatingIncome": "31601000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "48000", "reportedCurrency": "USD", "netInterestIncome": "-41532000", "nonInterestIncome": "None", "operatingExpenses": "-22068000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39900000", "sellingGeneralAndAdministrative": "17787000", "netIncomeFromContinuingOperations": "75060000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2730004000", "longTermDebt": "2180861000", "shortTermDebt": "683121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "299491000", "reportedCurrency": "USD", "retainedEarnings": "-348231000", "totalLiabilities": "2389444000", "otherCurrentAssets": "109377000", "totalCurrentAssets": "460824000", "currentLongTermDebt": "None", "longTermInvestments": "84219000", "shortTermInvestments": "260434000", "currentNetReceivables": "38427000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2269180000", "currentAccountsPayable": "202773000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1885470000", "shortLongTermDebtTotal": "2180861000", "totalShareholderEquity": "351441000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "208583000", "totalCurrentLiabilities": "208583000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2180861000", "cashAndShortTermInvestments": "52586000", "commonStockSharesOutstanding": "31313000", "intangibleAssetsExcludingGoodwill": "299491000", "cashAndCashEquivalentsAtCarryingValue": "52586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75060000", "profitLoss": "None", "dividendPayout": "13877000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69573000", "capitalExpenditures": "224700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59702000", "cashflowFromInvestment": "-171809000", "stockBasedCompensation": "4306000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13877000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4220000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44076000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 139280000, "cost_of_revenue": 129747000, "gross_profit": 9533000, "research_and_development": null, "selling_general_admin": 17787000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119970000, "depreciation_amortisation": 39900000, "ebitda": 159870000, "interest_expense": 44779000, "interest_income": null, "other_non_operating": null, "pretax_income": 75108000, "tax_provision": 48000, "effective_tax_rate": null, "net_income": 75428000, "net_income_continuing_ops": 75060000, "net_income_to_common": 75428000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52586000, "short_term_investments": 260434000, "net_receivables": 38427000, "inventory": null, "other_current_assets": null, "total_current_assets": 460824000, "net_ppe": null, "goodwill": null, "intangible_assets": 299491000, "goodwill_and_intangibles": 299491000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2269180000, "total_assets": 2730004000, "short_term_debt": 683121000, "accounts_payable": 202773000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208583000, "long_term_debt": 2180861000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2180861000, "total_liabilities": 2389444000, "total_debt": 2863982000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -348231000, "total_equity": 351441000, "shares_outstanding": 31313000, "operating_cash_flow": 69573000, "stock_based_compensation": 4306000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 224700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -171809000, "dividends_paid": 13877000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 59702000, "free_cash_flow": 294273000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119970000", "ebitda": "159870000", "netIncome": "75428000", "grossProfit": "9533000", "depreciation": "None", "totalRevenue": "139280000", "costOfRevenue": "129747000", "interestIncome": "3247000", "incomeBeforeTax": "75108000", "interestExpense": "44779000", "operatingIncome": "31601000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "48000", "reportedCurrency": "USD", "netInterestIncome": "-41532000", "nonInterestIncome": "None", "operatingExpenses": "-22068000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39900000", "sellingGeneralAndAdministrative": "17787000", "netIncomeFromContinuingOperations": "75060000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2730004000", "longTermDebt": "2180861000", "shortTermDebt": "683121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "299491000", "reportedCurrency": "USD", "retainedEarnings": "-348231000", "totalLiabilities": "2389444000", "otherCurrentAssets": "109377000", "totalCurrentAssets": "460824000", "currentLongTermDebt": "None", "longTermInvestments": "84219000", "shortTermInvestments": "260434000", "currentNetReceivables": "38427000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2269180000", "currentAccountsPayable": "202773000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1885470000", "shortLongTermDebtTotal": "2180861000", "totalShareholderEquity": "351441000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "208583000", "totalCurrentLiabilities": "208583000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2180861000", "cashAndShortTermInvestments": "52586000", "commonStockSharesOutstanding": "31313000", "intangibleAssetsExcludingGoodwill": "299491000", "cashAndCashEquivalentsAtCarryingValue": "52586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75060000", "profitLoss": "None", "dividendPayout": "13877000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69573000", "capitalExpenditures": "224700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "59702000", "cashflowFromInvestment": "-171809000", "stockBasedCompensation": "4306000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13877000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4220000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44076000", "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": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "income_statement": { "revenue": 140905000, "cost_of_revenue": 128386000, "gross_profit": 12519000, "ebit": 46568000, "ebitda": 86270000, "pretax_income": 2527000, "tax_provision": 369000, "net_income": 2759000, "net_income_to_common": 2759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100325000, "total_current_assets": 462424000, "total_assets": 2603007000, "short_term_debt": 817781000, "long_term_debt": 2139776000, "total_debt": 2957557000, "total_liabilities": 2325494000, "total_equity": 289387000, "shares_outstanding": 30742000, "goodwill_and_intangibles": 294989000 }, "cash_flow": { "operating_cash_flow": 68268000, "capital_expenditure": 34421000, "free_cash_flow": 102689000, "dividends_paid": 12374000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234180, "ticker_id": 646, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46568000", "ebitda": "86270000", "netIncome": "2759000", "grossProfit": "12519000", "depreciation": "None", "totalRevenue": "140905000", "costOfRevenue": "128386000", "interestIncome": "3164000", "incomeBeforeTax": "2527000", "interestExpense": "43959000", "operatingIncome": "37003000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "369000", "reportedCurrency": "USD", "netInterestIncome": "-40795000", "nonInterestIncome": "None", "operatingExpenses": "-24484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128386000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39702000", "sellingGeneralAndAdministrative": "15188000", "netIncomeFromContinuingOperations": "2158000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2603007000", "longTermDebt": "2139776000", "shortTermDebt": "817781000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "294989000", "reportedCurrency": "USD", "retainedEarnings": "-409782000", "totalLiabilities": "2325494000", "otherCurrentAssets": "137305000", "totalCurrentAssets": "462424000", "currentLongTermDebt": "None", "longTermInvestments": "84434000", "shortTermInvestments": "187662000", "currentNetReceivables": "37132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2140583000", "currentAccountsPayable": "183305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1794294000", "shortLongTermDebtTotal": "2139776000", "totalShareholderEquity": "289387000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "185718000", "totalCurrentLiabilities": "185718000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2139776000", "cashAndShortTermInvestments": "100325000", "commonStockSharesOutstanding": "30742000", "intangibleAssetsExcludingGoodwill": "294989000", "cashAndCashEquivalentsAtCarryingValue": "100325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2158000", "profitLoss": "None", "dividendPayout": "12374000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "68268000", "capitalExpenditures": "34421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33526000", "cashflowFromInvestment": "46607000", "stockBasedCompensation": "4289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12374000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 140905000, "cost_of_revenue": 128386000, "gross_profit": 12519000, "research_and_development": null, "selling_general_admin": 15188000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46568000, "depreciation_amortisation": 39702000, "ebitda": 86270000, "interest_expense": 43959000, "interest_income": null, "other_non_operating": null, "pretax_income": 2527000, "tax_provision": 369000, "effective_tax_rate": null, "net_income": 2759000, "net_income_continuing_ops": 2158000, "net_income_to_common": 2759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100325000, "short_term_investments": 187662000, "net_receivables": 37132000, "inventory": null, "other_current_assets": null, "total_current_assets": 462424000, "net_ppe": null, "goodwill": null, "intangible_assets": 294989000, "goodwill_and_intangibles": 294989000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2140583000, "total_assets": 2603007000, "short_term_debt": 817781000, "accounts_payable": 183305000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 185718000, "long_term_debt": 2139776000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2139776000, "total_liabilities": 2325494000, "total_debt": 2957557000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -409782000, "total_equity": 289387000, "shares_outstanding": 30742000, "operating_cash_flow": 68268000, "stock_based_compensation": 4289000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34421000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 46607000, "dividends_paid": 12374000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33526000, "free_cash_flow": 102689000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46568000", "ebitda": "86270000", "netIncome": "2759000", "grossProfit": "12519000", "depreciation": "None", "totalRevenue": "140905000", "costOfRevenue": "128386000", "interestIncome": "3164000", "incomeBeforeTax": "2527000", "interestExpense": "43959000", "operatingIncome": "37003000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "369000", "reportedCurrency": "USD", "netInterestIncome": "-40795000", "nonInterestIncome": "None", "operatingExpenses": "-24484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128386000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39702000", "sellingGeneralAndAdministrative": "15188000", "netIncomeFromContinuingOperations": "2158000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2603007000", "longTermDebt": "2139776000", "shortTermDebt": "817781000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "294989000", "reportedCurrency": "USD", "retainedEarnings": "-409782000", "totalLiabilities": "2325494000", "otherCurrentAssets": "137305000", "totalCurrentAssets": "462424000", "currentLongTermDebt": "None", "longTermInvestments": "84434000", "shortTermInvestments": "187662000", "currentNetReceivables": "37132000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2140583000", "currentAccountsPayable": "183305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1794294000", "shortLongTermDebtTotal": "2139776000", "totalShareholderEquity": "289387000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "185718000", "totalCurrentLiabilities": "185718000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2139776000", "cashAndShortTermInvestments": "100325000", "commonStockSharesOutstanding": "30742000", "intangibleAssetsExcludingGoodwill": "294989000", "cashAndCashEquivalentsAtCarryingValue": "100325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2158000", "profitLoss": "None", "dividendPayout": "12374000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "68268000", "capitalExpenditures": "34421000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33526000", "cashflowFromInvestment": "46607000", "stockBasedCompensation": "4289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12374000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42344000", "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": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "income_statement": { "revenue": 141768000, "cost_of_revenue": 146157000, "gross_profit": -4389000, "ebit": 52221999, "ebitda": 97762999, "pretax_income": 7915999, "tax_provision": -471000, "net_income": 8789000, "net_income_to_common": 8789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29822000, "total_current_assets": 409931000, "total_assets": 2624514000, "short_term_debt": 0, "long_term_debt": 2150562000, "total_debt": 2150562000, "total_liabilities": 2340752000, "total_equity": 295026000, "shares_outstanding": 30709000, "goodwill_and_intangibles": 323594000 }, "cash_flow": { "operating_cash_flow": 31679000, "capital_expenditure": 19368000, "free_cash_flow": 51047000, "dividends_paid": 37123000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234181, "ticker_id": 646, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52221999", "ebitda": "97762999", "netIncome": "8789000", "grossProfit": "-4389000", "depreciation": "None", "totalRevenue": "141768000", "costOfRevenue": "146157000", "interestIncome": "3468000", "incomeBeforeTax": "7915999", "interestExpense": "44225000", "operatingIncome": "20445000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-471000", "reportedCurrency": "USD", "netInterestIncome": "-40757000", "nonInterestIncome": "None", "operatingExpenses": "-24834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45541000", "sellingGeneralAndAdministrative": "20707000", "netIncomeFromContinuingOperations": "8387000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2624514000", "longTermDebt": "2150562000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "323594000", "reportedCurrency": "USD", "retainedEarnings": "-400167000", "totalLiabilities": "2340752000", "otherCurrentAssets": "93325000", "totalCurrentAssets": "409931000", "currentLongTermDebt": "None", "longTermInvestments": "84121000", "shortTermInvestments": "246290000", "currentNetReceivables": "40494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2214583000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1806868000", "shortLongTermDebtTotal": "2150562000", "totalShareholderEquity": "295026000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "190190000", "totalCurrentLiabilities": "190190000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2150562000", "cashAndShortTermInvestments": "29822000", "commonStockSharesOutstanding": "30709000", "intangibleAssetsExcludingGoodwill": "323594000", "cashAndCashEquivalentsAtCarryingValue": "29822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8387000", "profitLoss": "None", "dividendPayout": "37123000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31679000", "capitalExpenditures": "19368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113784000", "cashflowFromInvestment": "51448000", "stockBasedCompensation": "3990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37123000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49245000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 141768000, "cost_of_revenue": 146157000, "gross_profit": -4389000, "research_and_development": null, "selling_general_admin": 20707000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52221999, "depreciation_amortisation": 45541000, "ebitda": 97762999, "interest_expense": 44225000, "interest_income": null, "other_non_operating": null, "pretax_income": 7915999, "tax_provision": -471000, "effective_tax_rate": null, "net_income": 8789000, "net_income_continuing_ops": 8387000, "net_income_to_common": 8789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29822000, "short_term_investments": 246290000, "net_receivables": 40494000, "inventory": null, "other_current_assets": null, "total_current_assets": 409931000, "net_ppe": null, "goodwill": null, "intangible_assets": 323594000, "goodwill_and_intangibles": 323594000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2214583000, "total_assets": 2624514000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 190190000, "long_term_debt": 2150562000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2150562000, "total_liabilities": 2340752000, "total_debt": 2150562000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -400167000, "total_equity": 295026000, "shares_outstanding": 30709000, "operating_cash_flow": 31679000, "stock_based_compensation": 3990000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19368000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 51448000, "dividends_paid": 37123000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113784000, "free_cash_flow": 51047000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52221999", "ebitda": "97762999", "netIncome": "8789000", "grossProfit": "-4389000", "depreciation": "None", "totalRevenue": "141768000", "costOfRevenue": "146157000", "interestIncome": "3468000", "incomeBeforeTax": "7915999", "interestExpense": "44225000", "operatingIncome": "20445000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-471000", "reportedCurrency": "USD", "netInterestIncome": "-40757000", "nonInterestIncome": "None", "operatingExpenses": "-24834000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45541000", "sellingGeneralAndAdministrative": "20707000", "netIncomeFromContinuingOperations": "8387000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2624514000", "longTermDebt": "2150562000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "323594000", "reportedCurrency": "USD", "retainedEarnings": "-400167000", "totalLiabilities": "2340752000", "otherCurrentAssets": "93325000", "totalCurrentAssets": "409931000", "currentLongTermDebt": "None", "longTermInvestments": "84121000", "shortTermInvestments": "246290000", "currentNetReceivables": "40494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2214583000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1806868000", "shortLongTermDebtTotal": "2150562000", "totalShareholderEquity": "295026000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "190190000", "totalCurrentLiabilities": "190190000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2150562000", "cashAndShortTermInvestments": "29822000", "commonStockSharesOutstanding": "30709000", "intangibleAssetsExcludingGoodwill": "323594000", "cashAndCashEquivalentsAtCarryingValue": "29822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8387000", "profitLoss": "None", "dividendPayout": "37123000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31679000", "capitalExpenditures": "19368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113784000", "cashflowFromInvestment": "51448000", "stockBasedCompensation": "3990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37123000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49245000", "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": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "income_statement": { "revenue": 131690000, "cost_of_revenue": 106793000, "gross_profit": 24897000, "ebit": 74276000, "ebitda": 105837000, "pretax_income": 37746000, "tax_provision": 199000, "net_income": 37978000, "net_income_to_common": 37978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40791000, "total_current_assets": 500902000, "total_assets": 2747191000, "short_term_debt": 0, "long_term_debt": 2212680000, "total_debt": 2212680000, "total_liabilities": 2434327000, "total_equity": 323546000, "shares_outstanding": 30962000, "goodwill_and_intangibles": 160846000 }, "cash_flow": { "operating_cash_flow": 46200000, "capital_expenditure": 36192000, "free_cash_flow": 82392000, "dividends_paid": 12300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234182, "ticker_id": 646, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74276000", "ebitda": "105837000", "netIncome": "37978000", "grossProfit": "24897000", "depreciation": "None", "totalRevenue": "131690000", "costOfRevenue": "106793000", "interestIncome": "3604000", "incomeBeforeTax": "37746000", "interestExpense": "36418000", "operatingIncome": "39763000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "199000", "reportedCurrency": "USD", "netInterestIncome": "-32814000", "nonInterestIncome": "None", "operatingExpenses": "-14866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31561000", "sellingGeneralAndAdministrative": "16607000", "netIncomeFromContinuingOperations": "37547000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2747191000", "longTermDebt": "2212680000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "160846000", "reportedCurrency": "USD", "retainedEarnings": "-371833000", "totalLiabilities": "2434327000", "otherCurrentAssets": "169013000", "totalCurrentAssets": "500902000", "currentLongTermDebt": "None", "longTermInvestments": "83465000", "shortTermInvestments": "243148000", "currentNetReceivables": "47950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2246289000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1871492000", "shortLongTermDebtTotal": "2212680000", "totalShareholderEquity": "323546000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "221647000", "totalCurrentLiabilities": "221647000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2212680000", "cashAndShortTermInvestments": "40791000", "commonStockSharesOutstanding": "30962000", "intangibleAssetsExcludingGoodwill": "160846000", "cashAndCashEquivalentsAtCarryingValue": "40791000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37547000", "profitLoss": "None", "dividendPayout": "12300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "46200000", "capitalExpenditures": "36192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41275000", "cashflowFromInvestment": "7411000", "stockBasedCompensation": "3845000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12525000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36738000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 131690000, "cost_of_revenue": 106793000, "gross_profit": 24897000, "research_and_development": null, "selling_general_admin": 16607000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74276000, "depreciation_amortisation": 31561000, "ebitda": 105837000, "interest_expense": 36418000, "interest_income": null, "other_non_operating": null, "pretax_income": 37746000, "tax_provision": 199000, "effective_tax_rate": null, "net_income": 37978000, "net_income_continuing_ops": 37547000, "net_income_to_common": 37978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40791000, "short_term_investments": 243148000, "net_receivables": 47950000, "inventory": null, "other_current_assets": null, "total_current_assets": 500902000, "net_ppe": null, "goodwill": null, "intangible_assets": 160846000, "goodwill_and_intangibles": 160846000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2246289000, "total_assets": 2747191000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 221647000, "long_term_debt": 2212680000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2212680000, "total_liabilities": 2434327000, "total_debt": 2212680000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -371833000, "total_equity": 323546000, "shares_outstanding": 30962000, "operating_cash_flow": 46200000, "stock_based_compensation": 3845000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36192000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7411000, "dividends_paid": 12300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41275000, "free_cash_flow": 82392000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74276000", "ebitda": "105837000", "netIncome": "37978000", "grossProfit": "24897000", "depreciation": "None", "totalRevenue": "131690000", "costOfRevenue": "106793000", "interestIncome": "3604000", "incomeBeforeTax": "37746000", "interestExpense": "36418000", "operatingIncome": "39763000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "199000", "reportedCurrency": "USD", "netInterestIncome": "-32814000", "nonInterestIncome": "None", "operatingExpenses": "-14866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31561000", "sellingGeneralAndAdministrative": "16607000", "netIncomeFromContinuingOperations": "37547000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2747191000", "longTermDebt": "2212680000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "160846000", "reportedCurrency": "USD", "retainedEarnings": "-371833000", "totalLiabilities": "2434327000", "otherCurrentAssets": "169013000", "totalCurrentAssets": "500902000", "currentLongTermDebt": "None", "longTermInvestments": "83465000", "shortTermInvestments": "243148000", "currentNetReceivables": "47950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2246289000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1871492000", "shortLongTermDebtTotal": "2212680000", "totalShareholderEquity": "323546000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "221647000", "totalCurrentLiabilities": "221647000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2212680000", "cashAndShortTermInvestments": "40791000", "commonStockSharesOutstanding": "30962000", "intangibleAssetsExcludingGoodwill": "160846000", "cashAndCashEquivalentsAtCarryingValue": "40791000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37547000", "profitLoss": "None", "dividendPayout": "12300000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "46200000", "capitalExpenditures": "36192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41275000", "cashflowFromInvestment": "7411000", "stockBasedCompensation": "3845000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12525000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36738000", "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": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "income_statement": { "revenue": 125089000, "cost_of_revenue": 110149000, "gross_profit": 14940000, "ebit": 55128000, "ebitda": 87454000, "pretax_income": 16117000, "tax_provision": 364000, "net_income": 16198000, "net_income_to_common": 16198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65113000, "total_current_assets": 425475000, "total_assets": 2247616000, "short_term_debt": 0, "long_term_debt": 1775119000, "total_debt": 1775119000, "total_liabilities": 1949521000, "total_equity": 308346000, "shares_outstanding": 30756000, "goodwill_and_intangibles": 133826000 }, "cash_flow": { "operating_cash_flow": 61059000, "capital_expenditure": 1228000, "free_cash_flow": 62287000, "dividends_paid": 12516000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234184, "ticker_id": 646, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55128000", "ebitda": "87454000", "netIncome": "16198000", "grossProfit": "14940000", "depreciation": "None", "totalRevenue": "125089000", "costOfRevenue": "110149000", "interestIncome": "4023000", "incomeBeforeTax": "16117000", "interestExpense": "38849000", "operatingIncome": "31849000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "364000", "reportedCurrency": "USD", "netInterestIncome": "-34826000", "nonInterestIncome": "None", "operatingExpenses": "-16909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32326000", "sellingGeneralAndAdministrative": "15402000", "netIncomeFromContinuingOperations": "15753000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2247616000", "longTermDebt": "1775119000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "133826000", "reportedCurrency": "USD", "retainedEarnings": "-397511000", "totalLiabilities": "1949521000", "otherCurrentAssets": "76355000", "totalCurrentAssets": "425475000", "currentLongTermDebt": "None", "longTermInvestments": "83701000", "shortTermInvestments": "241930000", "currentNetReceivables": "42077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1822141000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1490515000", "shortLongTermDebtTotal": "1775119000", "totalShareholderEquity": "308346000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "174402000", "totalCurrentLiabilities": "174402000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1775119000", "cashAndShortTermInvestments": "65113000", "commonStockSharesOutstanding": "30756000", "intangibleAssetsExcludingGoodwill": "133826000", "cashAndCashEquivalentsAtCarryingValue": "65113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15753000", "profitLoss": "None", "dividendPayout": "12516000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61059000", "capitalExpenditures": "1228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105542000", "cashflowFromInvestment": "44713000", "stockBasedCompensation": "3839000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12516000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7932000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36667000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125089000, "cost_of_revenue": 110149000, "gross_profit": 14940000, "research_and_development": null, "selling_general_admin": 15402000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55128000, "depreciation_amortisation": 32326000, "ebitda": 87454000, "interest_expense": 38849000, "interest_income": null, "other_non_operating": null, "pretax_income": 16117000, "tax_provision": 364000, "effective_tax_rate": null, "net_income": 16198000, "net_income_continuing_ops": 15753000, "net_income_to_common": 16198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65113000, "short_term_investments": 241930000, "net_receivables": 42077000, "inventory": null, "other_current_assets": null, "total_current_assets": 425475000, "net_ppe": null, "goodwill": null, "intangible_assets": 133826000, "goodwill_and_intangibles": 133826000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1822141000, "total_assets": 2247616000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 174402000, "long_term_debt": 1775119000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1775119000, "total_liabilities": 1949521000, "total_debt": 1775119000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -397511000, "total_equity": 308346000, "shares_outstanding": 30756000, "operating_cash_flow": 61059000, "stock_based_compensation": 3839000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1228000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 44713000, "dividends_paid": 12516000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -105542000, "free_cash_flow": 62287000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55128000", "ebitda": "87454000", "netIncome": "16198000", "grossProfit": "14940000", "depreciation": "None", "totalRevenue": "125089000", "costOfRevenue": "110149000", "interestIncome": "4023000", "incomeBeforeTax": "16117000", "interestExpense": "38849000", "operatingIncome": "31849000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "364000", "reportedCurrency": "USD", "netInterestIncome": "-34826000", "nonInterestIncome": "None", "operatingExpenses": "-16909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "110149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32326000", "sellingGeneralAndAdministrative": "15402000", "netIncomeFromContinuingOperations": "15753000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "2247616000", "longTermDebt": "1775119000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "133826000", "reportedCurrency": "USD", "retainedEarnings": "-397511000", "totalLiabilities": "1949521000", "otherCurrentAssets": "76355000", "totalCurrentAssets": "425475000", "currentLongTermDebt": "None", "longTermInvestments": "83701000", "shortTermInvestments": "241930000", "currentNetReceivables": "42077000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1822141000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1490515000", "shortLongTermDebtTotal": "1775119000", "totalShareholderEquity": "308346000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "174402000", "totalCurrentLiabilities": "174402000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1775119000", "cashAndShortTermInvestments": "65113000", "commonStockSharesOutstanding": "30756000", "intangibleAssetsExcludingGoodwill": "133826000", "cashAndCashEquivalentsAtCarryingValue": "65113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15753000", "profitLoss": "None", "dividendPayout": "12516000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61059000", "capitalExpenditures": "1228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105542000", "cashflowFromInvestment": "44713000", "stockBasedCompensation": "3839000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12516000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7932000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36667000", "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": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "income_statement": { "revenue": 129664999, "cost_of_revenue": 120275000, "gross_profit": 9389999, "ebit": 44509000, "ebitda": 83173000, "pretax_income": 4941000, "tax_provision": 650000, "net_income": 4744000, "net_income_to_common": 4744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57679000, "total_current_assets": 420354000, "total_assets": 2321701000, "short_term_debt": 27389000, "long_term_debt": 1853341000, "total_debt": 1880730000, "total_liabilities": 2022715000, "total_equity": 308789000, "shares_outstanding": 31156000, "goodwill_and_intangibles": 271246000 }, "cash_flow": { "operating_cash_flow": 64226000, "capital_expenditure": 652000, "free_cash_flow": 64878000, "dividends_paid": 12671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234185, "ticker_id": 646, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44509000", "ebitda": "83173000", "netIncome": "4744000", "grossProfit": "9389999", "depreciation": "None", "totalRevenue": "129664999", "costOfRevenue": "120275000", "interestIncome": "4082000", "incomeBeforeTax": "4941000", "interestExpense": "39407000", "operatingIncome": "33095999", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "650000", "reportedCurrency": "USD", "netInterestIncome": "-35325000", "nonInterestIncome": "None", "operatingExpenses": "-23706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38664000", "sellingGeneralAndAdministrative": "14831000", "netIncomeFromContinuingOperations": "4291000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "2321701000", "longTermDebt": "1853341000", "shortTermDebt": "27389000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "271246000", "reportedCurrency": "USD", "retainedEarnings": "-401193000", "totalLiabilities": "2022715000", "otherCurrentAssets": "83559000", "totalCurrentAssets": "420354000", "currentLongTermDebt": "None", "longTermInvestments": "82553000", "shortTermInvestments": "238108000", "currentNetReceivables": "41008000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1901347000", "currentAccountsPayable": "169374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1853341000", "totalShareholderEquity": "308789000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "169374000", "totalCurrentLiabilities": "169374000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1853341000", "cashAndShortTermInvestments": "57679000", "commonStockSharesOutstanding": "31156000", "intangibleAssetsExcludingGoodwill": "271246000", "cashAndCashEquivalentsAtCarryingValue": "57679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4291000", "profitLoss": "None", "dividendPayout": "12671000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "4944000", "operatingCashflow": "64226000", "capitalExpenditures": "652000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36323000", "cashflowFromInvestment": "-13922000", "stockBasedCompensation": "3565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12671000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41363000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129664999, "cost_of_revenue": 120275000, "gross_profit": 9389999, "research_and_development": null, "selling_general_admin": 14831000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44509000, "depreciation_amortisation": 38664000, "ebitda": 83173000, "interest_expense": 39407000, "interest_income": null, "other_non_operating": null, "pretax_income": 4941000, "tax_provision": 650000, "effective_tax_rate": null, "net_income": 4744000, "net_income_continuing_ops": 4291000, "net_income_to_common": 4744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57679000, "short_term_investments": 238108000, "net_receivables": 41008000, "inventory": null, "other_current_assets": null, "total_current_assets": 420354000, "net_ppe": null, "goodwill": null, "intangible_assets": 271246000, "goodwill_and_intangibles": 271246000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1901347000, "total_assets": 2321701000, "short_term_debt": 27389000, "accounts_payable": 169374000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169374000, "long_term_debt": 1853341000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1853341000, "total_liabilities": 2022715000, "total_debt": 1880730000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -401193000, "total_equity": 308789000, "shares_outstanding": 31156000, "operating_cash_flow": 64226000, "stock_based_compensation": 3565000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 652000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13922000, "dividends_paid": 12671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36323000, "free_cash_flow": 64878000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44509000", "ebitda": "83173000", "netIncome": "4744000", "grossProfit": "9389999", "depreciation": "None", "totalRevenue": "129664999", "costOfRevenue": "120275000", "interestIncome": "4082000", "incomeBeforeTax": "4941000", "interestExpense": "39407000", "operatingIncome": "33095999", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "650000", "reportedCurrency": "USD", "netInterestIncome": "-35325000", "nonInterestIncome": "None", "operatingExpenses": "-23706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38664000", "sellingGeneralAndAdministrative": "14831000", "netIncomeFromContinuingOperations": "4291000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "2321701000", "longTermDebt": "1853341000", "shortTermDebt": "27389000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "271246000", "reportedCurrency": "USD", "retainedEarnings": "-401193000", "totalLiabilities": "2022715000", "otherCurrentAssets": "83559000", "totalCurrentAssets": "420354000", "currentLongTermDebt": "None", "longTermInvestments": "82553000", "shortTermInvestments": "238108000", "currentNetReceivables": "41008000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1901347000", "currentAccountsPayable": "169374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1853341000", "totalShareholderEquity": "308789000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "169374000", "totalCurrentLiabilities": "169374000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1853341000", "cashAndShortTermInvestments": "57679000", "commonStockSharesOutstanding": "31156000", "intangibleAssetsExcludingGoodwill": "271246000", "cashAndCashEquivalentsAtCarryingValue": "57679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4291000", "profitLoss": "None", "dividendPayout": "12671000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "4944000", "operatingCashflow": "64226000", "capitalExpenditures": "652000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36323000", "cashflowFromInvestment": "-13922000", "stockBasedCompensation": "3565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12671000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41363000", "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": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "income_statement": { "revenue": 129116999, "cost_of_revenue": 119114000, "gross_profit": 10002999, "ebit": 39343000, "ebitda": 77383000, "pretax_income": -632000, "tax_provision": -158000, "net_income": 50000, "net_income_to_common": 50000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60311000, "total_current_assets": 407089000, "total_assets": 2343816000, "short_term_debt": 148615000, "long_term_debt": 1860294000, "total_debt": 2008909000, "total_liabilities": 2028966000, "total_equity": 324198000, "shares_outstanding": 31546000, "goodwill_and_intangibles": 297122000 }, "cash_flow": { "operating_cash_flow": 30738000, "capital_expenditure": 576000, "free_cash_flow": 31314000, "dividends_paid": 12870000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234186, "ticker_id": 646, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39343000", "ebitda": "77383000", "netIncome": "50000", "grossProfit": "10002999", "depreciation": "None", "totalRevenue": "129116999", "costOfRevenue": "119114000", "interestIncome": "4004000", "incomeBeforeTax": "-632000", "interestExpense": "39812000", "operatingIncome": "27629000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-158000", "reportedCurrency": "USD", "netInterestIncome": "-35808000", "nonInterestIncome": "None", "operatingExpenses": "-17626000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38040000", "sellingGeneralAndAdministrative": "20414000", "netIncomeFromContinuingOperations": "-474000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "2343816000", "longTermDebt": "1860294000", "shortTermDebt": "148615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "297122000", "reportedCurrency": "USD", "retainedEarnings": "-393266000", "totalLiabilities": "2028966000", "otherCurrentAssets": "66946000", "totalCurrentAssets": "407089000", "currentLongTermDebt": "None", "longTermInvestments": "77818000", "shortTermInvestments": "234998000", "currentNetReceivables": "44834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1936727000", "currentAccountsPayable": "168672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1860294000", "totalShareholderEquity": "324198000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "168672000", "totalCurrentLiabilities": "168672000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1860294000", "cashAndShortTermInvestments": "60311000", "commonStockSharesOutstanding": "31546000", "intangibleAssetsExcludingGoodwill": "297122000", "cashAndCashEquivalentsAtCarryingValue": "60311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-474000", "profitLoss": "None", "dividendPayout": "12870000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30738000", "capitalExpenditures": "576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53361000", "cashflowFromInvestment": "26804000", "stockBasedCompensation": "3679000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12870000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5037000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41489000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129116999, "cost_of_revenue": 119114000, "gross_profit": 10002999, "research_and_development": null, "selling_general_admin": 20414000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39343000, "depreciation_amortisation": 38040000, "ebitda": 77383000, "interest_expense": 39812000, "interest_income": null, "other_non_operating": null, "pretax_income": -632000, "tax_provision": -158000, "effective_tax_rate": null, "net_income": 50000, "net_income_continuing_ops": -474000, "net_income_to_common": 50000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60311000, "short_term_investments": 234998000, "net_receivables": 44834000, "inventory": null, "other_current_assets": null, "total_current_assets": 407089000, "net_ppe": null, "goodwill": null, "intangible_assets": 297122000, "goodwill_and_intangibles": 297122000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1936727000, "total_assets": 2343816000, "short_term_debt": 148615000, "accounts_payable": 168672000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168672000, "long_term_debt": 1860294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1860294000, "total_liabilities": 2028966000, "total_debt": 2008909000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -393266000, "total_equity": 324198000, "shares_outstanding": 31546000, "operating_cash_flow": 30738000, "stock_based_compensation": 3679000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 576000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 26804000, "dividends_paid": 12870000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53361000, "free_cash_flow": 31314000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39343000", "ebitda": "77383000", "netIncome": "50000", "grossProfit": "10002999", "depreciation": "None", "totalRevenue": "129116999", "costOfRevenue": "119114000", "interestIncome": "4004000", "incomeBeforeTax": "-632000", "interestExpense": "39812000", "operatingIncome": "27629000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-158000", "reportedCurrency": "USD", "netInterestIncome": "-35808000", "nonInterestIncome": "None", "operatingExpenses": "-17626000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38040000", "sellingGeneralAndAdministrative": "20414000", "netIncomeFromContinuingOperations": "-474000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "2343816000", "longTermDebt": "1860294000", "shortTermDebt": "148615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "297122000", "reportedCurrency": "USD", "retainedEarnings": "-393266000", "totalLiabilities": "2028966000", "otherCurrentAssets": "66946000", "totalCurrentAssets": "407089000", "currentLongTermDebt": "None", "longTermInvestments": "77818000", "shortTermInvestments": "234998000", "currentNetReceivables": "44834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1936727000", "currentAccountsPayable": "168672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1860294000", "totalShareholderEquity": "324198000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "168672000", "totalCurrentLiabilities": "168672000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1860294000", "cashAndShortTermInvestments": "60311000", "commonStockSharesOutstanding": "31546000", "intangibleAssetsExcludingGoodwill": "297122000", "cashAndCashEquivalentsAtCarryingValue": "60311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-474000", "profitLoss": "None", "dividendPayout": "12870000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "30738000", "capitalExpenditures": "576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53361000", "cashflowFromInvestment": "26804000", "stockBasedCompensation": "3679000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12870000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5037000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41489000", "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": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "income_statement": { "revenue": 139709000, "cost_of_revenue": 130084000, "gross_profit": 9625000, "ebit": 54471000, "ebitda": 96847000, "pretax_income": 11991000, "tax_provision": -487000, "net_income": 11813000, "net_income_to_common": 11813000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123076000, "total_current_assets": 550079000, "total_assets": 2405905000, "short_term_debt": 180687000, "long_term_debt": 1888803000, "total_debt": 2069490000, "total_liabilities": 2075288000, "total_equity": 339321000, "shares_outstanding": 31291000, "goodwill_and_intangibles": -39437000 }, "cash_flow": { "operating_cash_flow": 49471000, "capital_expenditure": 535000, "free_cash_flow": 50006000, "dividends_paid": 12000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234187, "ticker_id": 646, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54471000", "ebitda": "96847000", "netIncome": "11813000", "grossProfit": "9625000", "depreciation": "None", "totalRevenue": "139709000", "costOfRevenue": "130084000", "interestIncome": "3939000", "incomeBeforeTax": "11991000", "interestExpense": "42317000", "operatingIncome": "37695000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-487000", "reportedCurrency": "USD", "netInterestIncome": "-38378000", "nonInterestIncome": "None", "operatingExpenses": "-28070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130084000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42376000", "sellingGeneralAndAdministrative": "14283000", "netIncomeFromContinuingOperations": "12478000" }, "balance": { "goodwill": "-236694000", "inventory": "None", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "2405905000", "longTermDebt": "1888803000", "shortTermDebt": "180687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "197257000", "reportedCurrency": "USD", "retainedEarnings": "-380446000", "totalLiabilities": "2075288000", "otherCurrentAssets": "88888000", "totalCurrentAssets": "550079000", "currentLongTermDebt": "None", "longTermInvestments": "76458000", "shortTermInvestments": "262142000", "currentNetReceivables": "46188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1855826000", "currentAccountsPayable": "106077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1969211000", "totalShareholderEquity": "339321000", "capitalLeaseObligations": "80408000", "otherCurrentLiabilities": "80408000", "totalCurrentLiabilities": "106077000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1969211000", "cashAndShortTermInvestments": "123076000", "commonStockSharesOutstanding": "31291000", "intangibleAssetsExcludingGoodwill": "197257000", "cashAndCashEquivalentsAtCarryingValue": "123076000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11813000", "profitLoss": "None", "dividendPayout": "12000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4944000", "operatingCashflow": "49471000", "capitalExpenditures": "535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29563000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-283000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42376000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 139709000, "cost_of_revenue": 130084000, "gross_profit": 9625000, "research_and_development": null, "selling_general_admin": 14283000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54471000, "depreciation_amortisation": 42376000, "ebitda": 96847000, "interest_expense": 42317000, "interest_income": null, "other_non_operating": null, "pretax_income": 11991000, "tax_provision": -487000, "effective_tax_rate": null, "net_income": 11813000, "net_income_continuing_ops": 12478000, "net_income_to_common": 11813000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123076000, "short_term_investments": 262142000, "net_receivables": 46188000, "inventory": null, "other_current_assets": null, "total_current_assets": 550079000, "net_ppe": null, "goodwill": -236694000, "intangible_assets": 197257000, "goodwill_and_intangibles": -39437000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1855826000, "total_assets": 2405905000, "short_term_debt": 180687000, "accounts_payable": 106077000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 106077000, "long_term_debt": 1888803000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1969211000, "total_liabilities": 2075288000, "total_debt": 2069490000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -380446000, "total_equity": 339321000, "shares_outstanding": 31291000, "operating_cash_flow": 49471000, "stock_based_compensation": 3278000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 535000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 12000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29563000, "free_cash_flow": 50006000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54471000", "ebitda": "96847000", "netIncome": "11813000", "grossProfit": "9625000", "depreciation": "None", "totalRevenue": "139709000", "costOfRevenue": "130084000", "interestIncome": "3939000", "incomeBeforeTax": "11991000", "interestExpense": "42317000", "operatingIncome": "37695000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-487000", "reportedCurrency": "USD", "netInterestIncome": "-38378000", "nonInterestIncome": "None", "operatingExpenses": "-28070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "130084000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42376000", "sellingGeneralAndAdministrative": "14283000", "netIncomeFromContinuingOperations": "12478000" }, "balance": { "goodwill": "-236694000", "inventory": "None", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "2405905000", "longTermDebt": "1888803000", "shortTermDebt": "180687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "197257000", "reportedCurrency": "USD", "retainedEarnings": "-380446000", "totalLiabilities": "2075288000", "otherCurrentAssets": "88888000", "totalCurrentAssets": "550079000", "currentLongTermDebt": "None", "longTermInvestments": "76458000", "shortTermInvestments": "262142000", "currentNetReceivables": "46188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1855826000", "currentAccountsPayable": "106077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1969211000", "totalShareholderEquity": "339321000", "capitalLeaseObligations": "80408000", "otherCurrentLiabilities": "80408000", "totalCurrentLiabilities": "106077000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1969211000", "cashAndShortTermInvestments": "123076000", "commonStockSharesOutstanding": "31291000", "intangibleAssetsExcludingGoodwill": "197257000", "cashAndCashEquivalentsAtCarryingValue": "123076000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11813000", "profitLoss": "None", "dividendPayout": "12000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4944000", "operatingCashflow": "49471000", "capitalExpenditures": "535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29563000", "cashflowFromInvestment": "None", "stockBasedCompensation": "3278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-283000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42376000", "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": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "income_statement": { "revenue": 129351000, "cost_of_revenue": 135138000, "gross_profit": -5787000, "ebit": 58239000, "ebitda": 103357000, "pretax_income": 14138000, "tax_provision": 1263000, "net_income": 13262000, "net_income_to_common": 13262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34509000, "total_current_assets": 548690000, "total_assets": 2436351000, "short_term_debt": 28904000, "long_term_debt": 1900473000, "total_debt": 1929377000, "total_liabilities": 2107381000, "total_equity": 338290000, "shares_outstanding": 31305000, "goodwill_and_intangibles": 219477000 }, "cash_flow": { "operating_cash_flow": 49919000, "capital_expenditure": 6588000, "free_cash_flow": 56507000, "dividends_paid": 12010000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234189, "ticker_id": 646, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58239000", "ebitda": "103357000", "netIncome": "13262000", "grossProfit": "-5787000", "depreciation": "None", "totalRevenue": "129351000", "costOfRevenue": "135138000", "interestIncome": "35997000", "incomeBeforeTax": "14138000", "interestExpense": "42891000", "operatingIncome": "24933000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1263000", "reportedCurrency": "USD", "netInterestIncome": "-39263000", "nonInterestIncome": "None", "operatingExpenses": "-30720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135138000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45118000", "sellingGeneralAndAdministrative": "14398000", "netIncomeFromContinuingOperations": "12875000" }, "balance": { "goodwill": "None", "inventory": "245556000", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "2436351000", "longTermDebt": "1900473000", "shortTermDebt": "28904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "219477000", "reportedCurrency": "USD", "retainedEarnings": "-380258000", "totalLiabilities": "2107381000", "otherCurrentAssets": "85167000", "totalCurrentAssets": "548690000", "currentLongTermDebt": "None", "longTermInvestments": "73434000", "shortTermInvestments": "258254000", "currentNetReceivables": "170760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1887661000", "currentAccountsPayable": "120741000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1594750000", "shortLongTermDebtTotal": "1986640000", "totalShareholderEquity": "338290000", "capitalLeaseObligations": "86167000", "otherCurrentLiabilities": "120741000", "totalCurrentLiabilities": "120741000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1986640000", "cashAndShortTermInvestments": "34509000", "commonStockSharesOutstanding": "31305000", "intangibleAssetsExcludingGoodwill": "219477000", "cashAndCashEquivalentsAtCarryingValue": "34509000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12875000", "profitLoss": "None", "dividendPayout": "12010000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49919000", "capitalExpenditures": "6588000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36263000", "cashflowFromInvestment": "18099000", "stockBasedCompensation": "3245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12010000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-826000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129351000, "cost_of_revenue": 135138000, "gross_profit": -5787000, "research_and_development": null, "selling_general_admin": 14398000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58239000, "depreciation_amortisation": 45118000, "ebitda": 103357000, "interest_expense": 42891000, "interest_income": null, "other_non_operating": null, "pretax_income": 14138000, "tax_provision": 1263000, "effective_tax_rate": null, "net_income": 13262000, "net_income_continuing_ops": 12875000, "net_income_to_common": 13262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34509000, "short_term_investments": 258254000, "net_receivables": 170760000, "inventory": 245556000, "other_current_assets": null, "total_current_assets": 548690000, "net_ppe": null, "goodwill": null, "intangible_assets": 219477000, "goodwill_and_intangibles": 219477000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1887661000, "total_assets": 2436351000, "short_term_debt": 28904000, "accounts_payable": 120741000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120741000, "long_term_debt": 1900473000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1986640000, "total_liabilities": 2107381000, "total_debt": 1929377000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -380258000, "total_equity": 338290000, "shares_outstanding": 31305000, "operating_cash_flow": 49919000, "stock_based_compensation": 3245000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6588000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18099000, "dividends_paid": 12010000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36263000, "free_cash_flow": 56507000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58239000", "ebitda": "103357000", "netIncome": "13262000", "grossProfit": "-5787000", "depreciation": "None", "totalRevenue": "129351000", "costOfRevenue": "135138000", "interestIncome": "35997000", "incomeBeforeTax": "14138000", "interestExpense": "42891000", "operatingIncome": "24933000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1263000", "reportedCurrency": "USD", "netInterestIncome": "-39263000", "nonInterestIncome": "None", "operatingExpenses": "-30720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135138000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45118000", "sellingGeneralAndAdministrative": "14398000", "netIncomeFromContinuingOperations": "12875000" }, "balance": { "goodwill": "None", "inventory": "245556000", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "2436351000", "longTermDebt": "1900473000", "shortTermDebt": "28904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "219477000", "reportedCurrency": "USD", "retainedEarnings": "-380258000", "totalLiabilities": "2107381000", "otherCurrentAssets": "85167000", "totalCurrentAssets": "548690000", "currentLongTermDebt": "None", "longTermInvestments": "73434000", "shortTermInvestments": "258254000", "currentNetReceivables": "170760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1887661000", "currentAccountsPayable": "120741000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1594750000", "shortLongTermDebtTotal": "1986640000", "totalShareholderEquity": "338290000", "capitalLeaseObligations": "86167000", "otherCurrentLiabilities": "120741000", "totalCurrentLiabilities": "120741000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1986640000", "cashAndShortTermInvestments": "34509000", "commonStockSharesOutstanding": "31305000", "intangibleAssetsExcludingGoodwill": "219477000", "cashAndCashEquivalentsAtCarryingValue": "34509000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12875000", "profitLoss": "None", "dividendPayout": "12010000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49919000", "capitalExpenditures": "6588000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36263000", "cashflowFromInvestment": "18099000", "stockBasedCompensation": "3245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12010000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-826000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50160000", "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": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "income_statement": { "revenue": 129866999, "cost_of_revenue": 145463000, "gross_profit": -15596000, "ebit": 21824000, "ebitda": 71566000, "pretax_income": -22444000, "tax_provision": 219000, "net_income": -20788000, "net_income_to_common": -20788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24919000, "total_current_assets": 550000000, "total_assets": 2475412000, "short_term_debt": 39522000, "long_term_debt": 1942049000, "total_debt": 1981571000, "total_liabilities": 2150311000, "total_equity": 334025000, "shares_outstanding": 31313000, "goodwill_and_intangibles": 238719000 }, "cash_flow": { "operating_cash_flow": 51061000, "capital_expenditure": 7152000, "free_cash_flow": 58213000, "dividends_paid": 12025000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234190, "ticker_id": 646, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:17:45.268733+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21824000", "ebitda": "71566000", "netIncome": "-20788000", "grossProfit": "-15596000", "depreciation": "None", "totalRevenue": "129866999", "costOfRevenue": "145463000", "interestIncome": "2967000", "incomeBeforeTax": "-22444000", "interestExpense": "44268000", "operatingIncome": "17990000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "219000", "reportedCurrency": "USD", "netInterestIncome": "-41206000", "nonInterestIncome": "None", "operatingExpenses": "-33586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3446000", "costofGoodsAndServicesSold": "145463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49742000", "sellingGeneralAndAdministrative": "16156000", "netIncomeFromContinuingOperations": "-22663000" }, "balance": { "goodwill": "None", "inventory": "240349000", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "2475412000", "longTermDebt": "1942049000", "shortTermDebt": "39522000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "238719000", "reportedCurrency": "USD", "retainedEarnings": "-381509000", "totalLiabilities": "2150311000", "otherCurrentAssets": "88674000", "totalCurrentAssets": "550000000", "currentLongTermDebt": "None", "longTermInvestments": "74138000", "shortTermInvestments": "254872000", "currentNetReceivables": "181535000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1925412000", "currentAccountsPayable": "114082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1612555000", "shortLongTermDebtTotal": "2036229000", "totalShareholderEquity": "334025000", "capitalLeaseObligations": "94180000", "otherCurrentLiabilities": "114082000", "totalCurrentLiabilities": "114082000", "otherNonCurrentLiabilities": "94180000", "totalNonCurrentLiabilities": "2036229000", "cashAndShortTermInvestments": "24919000", "commonStockSharesOutstanding": "31313000", "intangibleAssetsExcludingGoodwill": "238719000", "cashAndCashEquivalentsAtCarryingValue": "24919000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22663000", "profitLoss": "None", "dividendPayout": "12025000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-4944000", "operatingCashflow": "51061000", "capitalExpenditures": "7152000", "changeInReceivables": "-2843000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28255000", "cashflowFromInvestment": "-4200000", "stockBasedCompensation": "3207000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12025000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18606000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1793000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129866999, "cost_of_revenue": 145463000, "gross_profit": -15596000, "research_and_development": null, "selling_general_admin": 16156000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21824000, "depreciation_amortisation": 49742000, "ebitda": 71566000, "interest_expense": 44268000, "interest_income": null, "other_non_operating": null, "pretax_income": -22444000, "tax_provision": 219000, "effective_tax_rate": null, "net_income": -20788000, "net_income_continuing_ops": -22663000, "net_income_to_common": -20788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24919000, "short_term_investments": 254872000, "net_receivables": 181535000, "inventory": 240349000, "other_current_assets": null, "total_current_assets": 550000000, "net_ppe": null, "goodwill": null, "intangible_assets": 238719000, "goodwill_and_intangibles": 238719000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1925412000, "total_assets": 2475412000, "short_term_debt": 39522000, "accounts_payable": 114082000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114082000, "long_term_debt": 1942049000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2036229000, "total_liabilities": 2150311000, "total_debt": 1981571000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -381509000, "total_equity": 334025000, "shares_outstanding": 31313000, "operating_cash_flow": 51061000, "stock_based_compensation": 3207000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7152000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4200000, "dividends_paid": 12025000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28255000, "free_cash_flow": 58213000, "net_change_in_cash": 18606000 }, "raw_data": { "income": { "ebit": "21824000", "ebitda": "71566000", "netIncome": "-20788000", "grossProfit": "-15596000", "depreciation": "None", "totalRevenue": "129866999", "costOfRevenue": "145463000", "interestIncome": "2967000", "incomeBeforeTax": "-22444000", "interestExpense": "44268000", "operatingIncome": "17990000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "219000", "reportedCurrency": "USD", "netInterestIncome": "-41206000", "nonInterestIncome": "None", "operatingExpenses": "-33586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3446000", "costofGoodsAndServicesSold": "145463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49742000", "sellingGeneralAndAdministrative": "16156000", "netIncomeFromContinuingOperations": "-22663000" }, "balance": { "goodwill": "None", "inventory": "240349000", "commonStock": "32000", "currentDebt": "None", "investments": "None", "totalAssets": "2475412000", "longTermDebt": "1942049000", "shortTermDebt": "39522000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "238719000", "reportedCurrency": "USD", "retainedEarnings": "-381509000", "totalLiabilities": "2150311000", "otherCurrentAssets": "88674000", "totalCurrentAssets": "550000000", "currentLongTermDebt": "None", "longTermInvestments": "74138000", "shortTermInvestments": "254872000", "currentNetReceivables": "181535000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1925412000", "currentAccountsPayable": "114082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1612555000", "shortLongTermDebtTotal": "2036229000", "totalShareholderEquity": "334025000", "capitalLeaseObligations": "94180000", "otherCurrentLiabilities": "114082000", "totalCurrentLiabilities": "114082000", "otherNonCurrentLiabilities": "94180000", "totalNonCurrentLiabilities": "2036229000", "cashAndShortTermInvestments": "24919000", "commonStockSharesOutstanding": "31313000", "intangibleAssetsExcludingGoodwill": "238719000", "cashAndCashEquivalentsAtCarryingValue": "24919000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22663000", "profitLoss": "None", "dividendPayout": "12025000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-4944000", "operatingCashflow": "51061000", "capitalExpenditures": "7152000", "changeInReceivables": "-2843000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28255000", "cashflowFromInvestment": "-4200000", "stockBasedCompensation": "3207000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12025000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18606000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1793000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55120000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }