{ "ticker": { "uuid": "daf98b84-7765-4208-bb22-bc6048bcef8c", "symbol": "UTL", "name": "UNITIL Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/daf98b84-7765-4208-bb22-bc6048bcef8c/", "api_url": "https://sharemaestro.com/factors/api/tickers/daf98b84-7765-4208-bb22-bc6048bcef8c/" }, "ticker_metadata": { "id": 4179, "uuid": "daf98b84-7765-4208-bb22-bc6048bcef8c", "symbol": "UTL", "name": "UNITIL Corporation", "asset_type": "equity", "market_cap": 929765000, "stock_exchange_id": 3, "industry": "Utilities - Diversified", "sector": "Utilities", "description": "Unitil Corporation, a utility holding company, is engaged in the distribution of electricity and natural gas. The company is headquartered in Hampton, New Hampshire.", "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": "daf98b84-7765-4208-bb22-bc6048bcef8c", "symbol": "UTL", "name": "UNITIL Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/daf98b84-7765-4208-bb22-bc6048bcef8c/", "api_url": "https://sharemaestro.com/factors/api/tickers/daf98b84-7765-4208-bb22-bc6048bcef8c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.79, "value": 0.83, "quality": 0.67, "momentum": 0.23, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 51.23, "market_cap": 917017000, "pe_ratio": 16.4046, "earnings_yield": 0.061, "ebitda_to_ev": 0.1144, "shareholder_yield": 0.0341, "roe": 0.0879, "piotroski_f_score": 5, "momentum_12_1": -0.0145, "volatility_252d": 0.1749 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:58.836776+00:00", "batch_id": "" }, "size": { "price_close": 51.23, "market_cap": 917017000, "market_cap_usd": 917017000, "enterprise_value": 1829417000, "shares_outstanding": 17900000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 16.4046, "pb_ratio": 1.4419, "ptbv_ratio": 1.4517, "ps_ratio": 1.5754, "pcf_ratio": 7.0922, "pfcf_ratio": 2.9186, "ev_ebitda": 8.7448, "ev_ebit": 15.3862, "ev_sales": 3.1428, "ev_fcf": 5.8225, "earnings_yield": 0.061, "fcf_yield": 0.1717, "price_to_sales": 1.5754, "price_to_book": 1.4419, "price_to_cashflow": 7.0922, "ebitda_to_ev": 0.1144, "sales_yield": 0.3182 }, "yield": { "dividend_yield": 0.0341, "buyback_yield": 0, "shareholder_yield": 0.0341, "debt_paydown_yield": null, "total_yield": 0.0341 }, "quality": { "gross_margin": 0.4015, "operating_margin": 0.2043, "net_margin": 0.096, "ebitda_margin": 0.3594, "fcf_margin": 0.5398, "roe": 0.0879, "roa": 0.0259, "roic": 0.0583, "roc_greenblatt": null, "asset_turnover": 0.27, "cash_conversion": 5.6208, "accruals_ratio": -0.034, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": 0.8546, "earnings_stability_5y": 0.9985, "revenue_stability_5y": 0.1152, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1084, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.3896, "net_debt_to_ebitda": 4.3614, "debt_to_assets": 0.4311, "interest_coverage": 2.6247, "current_ratio": 0.5696, "quick_ratio": 0.5292, "net_debt": 912400000, "local_beta": 0.0001, "volatility_252d": 0.1749, "volatility_60d": 0.4145, "max_drawdown_12m": -0.1294, "risk_adjusted_momentum": -0.0829 }, "growth": { "revenue_growth_1y": 0.1955, "revenue_growth_3y_cagr": -0.0164, "revenue_growth_5y_cagr": 0.0507, "eps_growth_1y": 0.1793, "eps_growth_3y_cagr": 0.0664, "eps_growth_5y_cagr": 0.0929, "fcf_growth_1y": -0.0584, "book_value_growth_1y": 0.0892, "revenue_growth": 0.1955, "earnings_growth": 0.1793 }, "momentum": { "price_return_1m": 0.0189, "price_return_3m": -0.0257, "price_return_6m": 0.0902, "price_return_9m": 0.1393, "price_return_12m": 0.0041, "price_return_12m_ex1m": -0.0145, "momentum_6m": 0.0902, "momentum_12m": 0.0041, "momentum_12_1": -0.0145, "distance_from_52w_high": -0.0526, "distance_from_52w_low": 0.1627, "relative_strength": -0.0959 }, "raw_ttm": { "revenue_ttm": 582100000, "gross_profit_ttm": 233700000, "ebit_ttm": 118900000, "ebitda_ttm": 209200000, "net_income_ttm": 55900000, "eps_diluted_ttm": 3.1229, "operating_cash_flow_ttm": 129300000, "capital_expenditure_ttm": 184900000, "fcf_ttm": 314200000, "dividends_paid_ttm": 31300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 45300000, "cash_and_equivalents": 16900000, "total_current_assets": 236900000, "total_current_liabilities": 415900000, "net_ppe": null, "total_assets": 2155800000, "total_debt": 929300000, "total_equity": 636000000, "net_working_capital": 102000000, "book_value_per_share": 35.5307, "retained_earnings": 215900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 631700000, "tangible_book_per_share": 35.2905 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 44, "rank_pb": 37, "rank_ptbv": 30, "rank_ps": 40, "rank_pcf": 29, "rank_ev_ebitda": 31, "rank_ev_ebit": 58, "rank_earnings_yield": 44, "rank_fcf_yield": 20, "rank_dividend_yield": 22, "rank_shareholder_yield": 23, "rank_total_yield": 23, "rank_roe": 49, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 56, "rank_fcf_margin": 14, "rank_piotroski": 63, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 45, "rank_eps_growth_5y": 53, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 62 }, "composites": { "value_composite": 17, "quality_composite": 33, "momentum_composite": 77, "growth_composite": 21, "yield_composite": 15, "svqf_composite": 22, "vc1_composite": 18, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 21, "quality_value_composite": 0.7457, "os_score": 0.79, "value_percentile": 0.83, "quality_percentile": 0.67, "momentum_percentile": 0.23, "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": 35, "small_cap_core_rank": 18, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5150, "ticker_id": 4179, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:58.836776+00:00", "batch_id": "", "os_score_delta": null, "price_close": 51.23, "market_cap": 917017000, "market_cap_usd": 917017000, "enterprise_value": 1829417000, "shares_outstanding": 17900000, "fx_rate_to_usd": null, "pe_ratio": 16.4045975, "pb_ratio": 1.44185063, "ptbv_ratio": 1.45166535, "ps_ratio": 1.5753599, "pcf_ratio": 7.09216551, "pfcf_ratio": 2.91857734, "ev_ebitda": 8.74482314, "ev_ebit": 15.38618167, "ev_sales": 3.14278818, "ev_fcf": 5.82246022, "earnings_yield": 0.06095852, "fcf_yield": 0.1717487, "dividend_yield": 0.03413241, "buyback_yield": 0, "shareholder_yield": 0.03413241, "debt_paydown_yield": null, "total_yield": 0.03413241, "gross_margin": 0.40147741, "operating_margin": 0.20426044, "net_margin": 0.09603161, "ebitda_margin": 0.35938842, "fcf_margin": 0.5397698, "roe": 0.08789308, "roa": 0.02593005, "roic": 0.05832204, "roc_greenblatt": null, "asset_turnover": 0.27001577, "cash_conversion": 5.62075134, "accruals_ratio": -0.03404769, "sbc_to_revenue": null, "debt_to_equity": 2.38962264, "net_debt_to_ebitda": 4.36137667, "debt_to_assets": 0.43106967, "interest_coverage": 2.62472406, "current_ratio": 0.56960808, "quick_ratio": 0.52921375, "net_debt": 912400000, "revenue_growth_1y": 0.19552269, "revenue_growth_3y_cagr": -0.01636483, "revenue_growth_5y_cagr": 0.05068641, "eps_growth_1y": 0.17932489, "eps_growth_3y_cagr": 0.06635332, "eps_growth_5y_cagr": 0.09287268, "fcf_growth_1y": -0.05843572, "book_value_growth_1y": 0.08915538, "piotroski_f_score": 5, "altman_z_score": 0.85462011, "earnings_stability_5y": 0.998474, "revenue_stability_5y": 0.115177, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01885164, "price_return_3m": -0.02568813, "price_return_6m": 0.0902134, "price_return_9m": 0.13934073, "price_return_12m": 0.00407667, "price_return_12m_ex1m": -0.01450159, "distance_from_52w_high": -0.0526419, "distance_from_52w_low": 0.16272736, "relative_strength": -0.09588691, "local_beta": 0.0001, "volatility_252d": 0.17492, "volatility_60d": 0.414492, "max_drawdown_12m": -0.12937755, "revenue_ttm": 582100000, "gross_profit_ttm": 233700000, "ebit_ttm": 118900000, "ebitda_ttm": 209200000, "net_income_ttm": 55900000, "eps_diluted_ttm": 3.12290503, "operating_cash_flow_ttm": 129300000, "capital_expenditure_ttm": 184900000, "fcf_ttm": 314200000, "dividends_paid_ttm": 31300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 45300000, "cash_and_equivalents": 16900000, "total_current_assets": 236900000, "total_current_liabilities": 415900000, "net_ppe": null, "total_assets": 2155800000, "total_debt": 929300000, "total_equity": 636000000, "net_working_capital": 102000000, "book_value_per_share": 35.53072626, "retained_earnings": 215900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 631700000, "tangible_book_per_share": 35.29050279, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 44, "rank_pb": 37, "rank_ptbv": 30, "rank_ps": 40, "rank_pcf": 29, "rank_ev_ebitda": 31, "rank_ev_ebit": 58, "rank_earnings_yield": 44, "rank_fcf_yield": 20, "rank_dividend_yield": 22, "rank_shareholder_yield": 23, "rank_total_yield": 23, "rank_roe": 49, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 56, "rank_fcf_margin": 14, "rank_piotroski": 63, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 45, "rank_eps_growth_5y": 53, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 62, "value_composite": 17, "quality_composite": 33, "momentum_composite": 77, "growth_composite": 21, "yield_composite": 15, "svqf_composite": 22, "vc1_composite": 18, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 18, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 51.23, "os": 0.79, "value": 0.83, "quality": 0.67, "momentum": 0.23, "confidence": 1, "coverage": 1, "pe_ratio": 16.4046, "earnings_yield": 0.061, "shareholder_yield": 0.0341, "roe": 0.0879, "momentum_12_1": -0.0145, "complete_fields": { "id": 5150, "ticker_id": 4179, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:58.836776+00:00", "batch_id": "", "os_score_delta": null, "price_close": 51.23, "market_cap": 917017000, "market_cap_usd": 917017000, "enterprise_value": 1829417000, "shares_outstanding": 17900000, "fx_rate_to_usd": null, "pe_ratio": 16.4045975, "pb_ratio": 1.44185063, "ptbv_ratio": 1.45166535, "ps_ratio": 1.5753599, "pcf_ratio": 7.09216551, "pfcf_ratio": 2.91857734, "ev_ebitda": 8.74482314, "ev_ebit": 15.38618167, "ev_sales": 3.14278818, "ev_fcf": 5.82246022, "earnings_yield": 0.06095852, "fcf_yield": 0.1717487, "dividend_yield": 0.03413241, "buyback_yield": 0, "shareholder_yield": 0.03413241, "debt_paydown_yield": null, "total_yield": 0.03413241, "gross_margin": 0.40147741, "operating_margin": 0.20426044, "net_margin": 0.09603161, "ebitda_margin": 0.35938842, "fcf_margin": 0.5397698, "roe": 0.08789308, "roa": 0.02593005, "roic": 0.05832204, "roc_greenblatt": null, "asset_turnover": 0.27001577, "cash_conversion": 5.62075134, "accruals_ratio": -0.03404769, "sbc_to_revenue": null, "debt_to_equity": 2.38962264, "net_debt_to_ebitda": 4.36137667, "debt_to_assets": 0.43106967, "interest_coverage": 2.62472406, "current_ratio": 0.56960808, "quick_ratio": 0.52921375, "net_debt": 912400000, "revenue_growth_1y": 0.19552269, "revenue_growth_3y_cagr": -0.01636483, "revenue_growth_5y_cagr": 0.05068641, "eps_growth_1y": 0.17932489, "eps_growth_3y_cagr": 0.06635332, "eps_growth_5y_cagr": 0.09287268, "fcf_growth_1y": -0.05843572, "book_value_growth_1y": 0.08915538, "piotroski_f_score": 5, "altman_z_score": 0.85462011, "earnings_stability_5y": 0.998474, "revenue_stability_5y": 0.115177, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01885164, "price_return_3m": -0.02568813, "price_return_6m": 0.0902134, "price_return_9m": 0.13934073, "price_return_12m": 0.00407667, "price_return_12m_ex1m": -0.01450159, "distance_from_52w_high": -0.0526419, "distance_from_52w_low": 0.16272736, "relative_strength": -0.09588691, "local_beta": 0.0001, "volatility_252d": 0.17492, "volatility_60d": 0.414492, "max_drawdown_12m": -0.12937755, "revenue_ttm": 582100000, "gross_profit_ttm": 233700000, "ebit_ttm": 118900000, "ebitda_ttm": 209200000, "net_income_ttm": 55900000, "eps_diluted_ttm": 3.12290503, "operating_cash_flow_ttm": 129300000, "capital_expenditure_ttm": 184900000, "fcf_ttm": 314200000, "dividends_paid_ttm": 31300000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 45300000, "cash_and_equivalents": 16900000, "total_current_assets": 236900000, "total_current_liabilities": 415900000, "net_ppe": null, "total_assets": 2155800000, "total_debt": 929300000, "total_equity": 636000000, "net_working_capital": 102000000, "book_value_per_share": 35.53072626, "retained_earnings": 215900000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 631700000, "tangible_book_per_share": 35.29050279, "universe_ticker_count": 3577, "sector": "Utilities", "rank_pe": 44, "rank_pb": 37, "rank_ptbv": 30, "rank_ps": 40, "rank_pcf": 29, "rank_ev_ebitda": 31, "rank_ev_ebit": 58, "rank_earnings_yield": 44, "rank_fcf_yield": 20, "rank_dividend_yield": 22, "rank_shareholder_yield": 23, "rank_total_yield": 23, "rank_roe": 49, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 56, "rank_fcf_margin": 14, "rank_piotroski": 63, "rank_accruals": 56, "rank_sue": 50, "rank_eps_growth_1y": 45, "rank_eps_growth_5y": 53, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 64, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 62, "value_composite": 17, "quality_composite": 33, "momentum_composite": 77, "growth_composite": 21, "yield_composite": 15, "svqf_composite": 22, "vc1_composite": 18, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 21, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 18, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "income_statement": { "revenue": 536000000, "cost_of_revenue": 314800000, "gross_profit": 221200000, "ebit": 109300000, "ebitda": 198000000, "pretax_income": 65500000, "tax_provision": 15300000, "net_income": 50200000, "net_income_to_common": 50200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15600000, "total_current_assets": 240100000, "total_assets": 2148100000, "short_term_debt": 295900000, "long_term_debt": 632600000, "total_debt": 928500000, "total_liabilities": 1538500000, "total_equity": 609600000, "shares_outstanding": 17592592, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 131300000, "capital_expenditure": 185100000, "free_cash_flow": 316400000, "dividends_paid": 30100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348637, "ticker_id": 4179, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109300000", "ebitda": "198000000", "netIncome": "50200000", "grossProfit": "221200000", "depreciation": "None", "totalRevenue": "536000000", "costOfRevenue": "314800000", "interestIncome": "7100000", "incomeBeforeTax": "65500000", "interestExpense": "43800000", "operatingIncome": "101200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15300000", "reportedCurrency": "USD", "netInterestIncome": "-36700000", "nonInterestIncome": "None", "operatingExpenses": "120000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88700000", "sellingGeneralAndAdministrative": "55100000", "netIncomeFromContinuingOperations": "50200000" }, "balance": { "goodwill": "4300000", "inventory": "16700000", "commonStock": "418200000", "currentDebt": "None", "investments": "None", "totalAssets": "2148100000", "longTermDebt": "632600000", "shortTermDebt": "295900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "191200000", "totalLiabilities": "1538500000", "otherCurrentAssets": "90500000", "totalCurrentAssets": "240100000", "currentLongTermDebt": "293600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1908000000", "currentAccountsPayable": "62900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "108700000", "shortLongTermDebtTotal": "938700000", "totalShareholderEquity": "609600000", "capitalLeaseObligations": "7000000", "otherCurrentLiabilities": "67000000", "totalCurrentLiabilities": "425800000", "otherNonCurrentLiabilities": "160300000", "totalNonCurrentLiabilities": "1112700000", "cashAndShortTermInvestments": "15600000", "commonStockSharesOutstanding": "17592592", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50200000", "profitLoss": "None", "dividendPayout": "30100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "131300000", "capitalExpenditures": "185100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "223500000", "cashflowFromInvestment": "-345500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "73500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 536000000, "cost_of_revenue": 314800000, "gross_profit": 221200000, "research_and_development": null, "selling_general_admin": 55100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109300000, "depreciation_amortisation": 88700000, "ebitda": 198000000, "interest_expense": 43800000, "interest_income": null, "other_non_operating": null, "pretax_income": 65500000, "tax_provision": 15300000, "effective_tax_rate": null, "net_income": 50200000, "net_income_continuing_ops": 50200000, "net_income_to_common": 50200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15600000, "short_term_investments": null, "net_receivables": 117300000, "inventory": 16700000, "other_current_assets": null, "total_current_assets": 240100000, "net_ppe": null, "goodwill": 4300000, "intangible_assets": null, "goodwill_and_intangibles": 4300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1908000000, "total_assets": 2148100000, "short_term_debt": 295900000, "accounts_payable": 62900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 425800000, "long_term_debt": 632600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1112700000, "total_liabilities": 1538500000, "total_debt": 928500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 191200000, "total_equity": 609600000, "shares_outstanding": 17592592, "operating_cash_flow": 131300000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 185100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -345500000, "dividends_paid": 30100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 223500000, "free_cash_flow": 316400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "109300000", "ebitda": "198000000", "netIncome": "50200000", "grossProfit": "221200000", "depreciation": "None", "totalRevenue": "536000000", "costOfRevenue": "314800000", "interestIncome": "7100000", "incomeBeforeTax": "65500000", "interestExpense": "43800000", "operatingIncome": "101200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15300000", "reportedCurrency": "USD", "netInterestIncome": "-36700000", "nonInterestIncome": "None", "operatingExpenses": "120000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88700000", "sellingGeneralAndAdministrative": "55100000", "netIncomeFromContinuingOperations": "50200000" }, "balance": { "goodwill": "4300000", "inventory": "16700000", "commonStock": "418200000", "currentDebt": "None", "investments": "None", "totalAssets": "2148100000", "longTermDebt": "632600000", "shortTermDebt": "295900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "191200000", "totalLiabilities": "1538500000", "otherCurrentAssets": "90500000", "totalCurrentAssets": "240100000", "currentLongTermDebt": "293600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1908000000", "currentAccountsPayable": "62900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "108700000", "shortLongTermDebtTotal": "938700000", "totalShareholderEquity": "609600000", "capitalLeaseObligations": "7000000", "otherCurrentLiabilities": "67000000", "totalCurrentLiabilities": "425800000", "otherNonCurrentLiabilities": "160300000", "totalNonCurrentLiabilities": "1112700000", "cashAndShortTermInvestments": "15600000", "commonStockSharesOutstanding": "17592592", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50200000", "profitLoss": "None", "dividendPayout": "30100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "131300000", "capitalExpenditures": "185100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "223500000", "cashflowFromInvestment": "-345500000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "73500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "income_statement": { "revenue": 494800000, "cost_of_revenue": 298200000, "gross_profit": 196600000, "ebit": 98800000, "ebitda": 174900000, "pretax_income": 61100000, "tax_provision": 14000000, "net_income": 47100000, "net_income_to_common": 47100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6300000, "total_current_assets": 188800000, "total_assets": 1794500000, "short_term_debt": 112500000, "long_term_debt": 638400000, "total_debt": 750900000, "total_liabilities": 1282000000, "total_equity": 512500000, "shares_outstanding": 16109000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 125900000, "capital_expenditure": 169900000, "free_cash_flow": 295800000, "dividends_paid": 27500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348642, "ticker_id": 4179, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98800000", "ebitda": "174900000", "netIncome": "47100000", "grossProfit": "196600000", "depreciation": "None", "totalRevenue": "494800000", "costOfRevenue": "298200000", "interestIncome": "8400000", "incomeBeforeTax": "61100000", "interestExpense": "37700000", "operatingIncome": "90600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-29300000", "nonInterestIncome": "None", "operatingExpenses": "106000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "298200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "47100000" }, "balance": { "goodwill": "0", "inventory": "15300000", "commonStock": "341200000", "currentDebt": "None", "investments": "None", "totalAssets": "1794500000", "longTermDebt": "638400000", "shortTermDebt": "112500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "171100000", "totalLiabilities": "1282000000", "otherCurrentAssets": "8400000", "totalCurrentAssets": "188800000", "currentLongTermDebt": "110700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1605700000", "currentAccountsPayable": "49700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "99600000", "shortLongTermDebtTotal": "755800000", "totalShareholderEquity": "512500000", "capitalLeaseObligations": "6700000", "otherCurrentLiabilities": "66500000", "totalCurrentLiabilities": "228700000", "otherNonCurrentLiabilities": "144500000", "totalNonCurrentLiabilities": "1053300000", "cashAndShortTermInvestments": "6300000", "commonStockSharesOutstanding": "16109000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47100000", "profitLoss": "None", "dividendPayout": "27500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "125900000", "capitalExpenditures": "169900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43800000", "cashflowFromInvestment": "-169900000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 494800000, "cost_of_revenue": 298200000, "gross_profit": 196600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98800000, "depreciation_amortisation": 76100000, "ebitda": 174900000, "interest_expense": 37700000, "interest_income": null, "other_non_operating": null, "pretax_income": 61100000, "tax_provision": 14000000, "effective_tax_rate": null, "net_income": 47100000, "net_income_continuing_ops": 47100000, "net_income_to_common": 47100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6300000, "short_term_investments": null, "net_receivables": 158800000, "inventory": 15300000, "other_current_assets": null, "total_current_assets": 188800000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1605700000, "total_assets": 1794500000, "short_term_debt": 112500000, "accounts_payable": 49700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 228700000, "long_term_debt": 638400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1053300000, "total_liabilities": 1282000000, "total_debt": 750900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 171100000, "total_equity": 512500000, "shares_outstanding": 16109000, "operating_cash_flow": 125900000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -169900000, "dividends_paid": 27500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43800000, "free_cash_flow": 295800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98800000", "ebitda": "174900000", "netIncome": "47100000", "grossProfit": "196600000", "depreciation": "None", "totalRevenue": "494800000", "costOfRevenue": "298200000", "interestIncome": "8400000", "incomeBeforeTax": "61100000", "interestExpense": "37700000", "operatingIncome": "90600000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-29300000", "nonInterestIncome": "None", "operatingExpenses": "106000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "298200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "47100000" }, "balance": { "goodwill": "0", "inventory": "15300000", "commonStock": "341200000", "currentDebt": "None", "investments": "None", "totalAssets": "1794500000", "longTermDebt": "638400000", "shortTermDebt": "112500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "171100000", "totalLiabilities": "1282000000", "otherCurrentAssets": "8400000", "totalCurrentAssets": "188800000", "currentLongTermDebt": "110700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1605700000", "currentAccountsPayable": "49700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "99600000", "shortLongTermDebtTotal": "755800000", "totalShareholderEquity": "512500000", "capitalLeaseObligations": "6700000", "otherCurrentLiabilities": "66500000", "totalCurrentLiabilities": "228700000", "otherNonCurrentLiabilities": "144500000", "totalNonCurrentLiabilities": "1053300000", "cashAndShortTermInvestments": "6300000", "commonStockSharesOutstanding": "16109000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47100000", "profitLoss": "None", "dividendPayout": "27500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "125900000", "capitalExpenditures": "169900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43800000", "cashflowFromInvestment": "-169900000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "income_statement": { "revenue": 557100000, "cost_of_revenue": 374100000, "gross_profit": 183000000, "ebit": 93300000, "ebitda": 160700000, "pretax_income": 58400000, "tax_provision": 13200000, "net_income": 45200000, "net_income_to_common": 45200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6500000, "total_current_assets": 177100000, "total_assets": 1670400000, "short_term_debt": 168800000, "long_term_debt": 509100000, "total_debt": 677900000, "total_liabilities": 1181100000, "total_equity": 489300000, "shares_outstanding": 16053000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 107000000, "capital_expenditure": 141000000, "free_cash_flow": 248000000, "dividends_paid": 26200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348647, "ticker_id": 4179, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93300000", "ebitda": "160700000", "netIncome": "45200000", "grossProfit": "183000000", "depreciation": "None", "totalRevenue": "557100000", "costOfRevenue": "374100000", "interestIncome": "6200000", "incomeBeforeTax": "58400000", "interestExpense": "34900000", "operatingIncome": "87100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13200000", "reportedCurrency": "USD", "netInterestIncome": "-28700000", "nonInterestIncome": "None", "operatingExpenses": "95900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "45200000" }, "balance": { "goodwill": "None", "inventory": "14500000", "commonStock": "337600000", "currentDebt": "None", "investments": "None", "totalAssets": "1670400000", "longTermDebt": "509100000", "shortTermDebt": "168800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "151500000", "totalLiabilities": "1181100000", "otherCurrentAssets": "8300000", "totalCurrentAssets": "177100000", "currentLongTermDebt": "166900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1493300000", "currentAccountsPayable": "47700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "70900000", "shortLongTermDebtTotal": "681600000", "totalShareholderEquity": "489300000", "capitalLeaseObligations": "5600000", "otherCurrentLiabilities": "58900000", "totalCurrentLiabilities": "277300000", "otherNonCurrentLiabilities": "130900000", "totalNonCurrentLiabilities": "903800000", "cashAndShortTermInvestments": "6500000", "commonStockSharesOutstanding": "16053000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45200000", "profitLoss": "None", "dividendPayout": "26200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "16500000", "operatingCashflow": "107000000", "capitalExpenditures": "141000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31500000", "cashflowFromInvestment": "-141000000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "71300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 557100000, "cost_of_revenue": 374100000, "gross_profit": 183000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93300000, "depreciation_amortisation": 67400000, "ebitda": 160700000, "interest_expense": 34900000, "interest_income": null, "other_non_operating": null, "pretax_income": 58400000, "tax_provision": 13200000, "effective_tax_rate": null, "net_income": 45200000, "net_income_continuing_ops": 45200000, "net_income_to_common": 45200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6500000, "short_term_investments": null, "net_receivables": 147800000, "inventory": 14500000, "other_current_assets": null, "total_current_assets": 177100000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1493300000, "total_assets": 1670400000, "short_term_debt": 168800000, "accounts_payable": 47700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 277300000, "long_term_debt": 509100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 903800000, "total_liabilities": 1181100000, "total_debt": 677900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 151500000, "total_equity": 489300000, "shares_outstanding": 16053000, "operating_cash_flow": 107000000, "stock_based_compensation": 1400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 141000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141000000, "dividends_paid": 26200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31500000, "free_cash_flow": 248000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93300000", "ebitda": "160700000", "netIncome": "45200000", "grossProfit": "183000000", "depreciation": "None", "totalRevenue": "557100000", "costOfRevenue": "374100000", "interestIncome": "6200000", "incomeBeforeTax": "58400000", "interestExpense": "34900000", "operatingIncome": "87100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13200000", "reportedCurrency": "USD", "netInterestIncome": "-28700000", "nonInterestIncome": "None", "operatingExpenses": "95900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67400000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "45200000" }, "balance": { "goodwill": "None", "inventory": "14500000", "commonStock": "337600000", "currentDebt": "None", "investments": "None", "totalAssets": "1670400000", "longTermDebt": "509100000", "shortTermDebt": "168800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "151500000", "totalLiabilities": "1181100000", "otherCurrentAssets": "8300000", "totalCurrentAssets": "177100000", "currentLongTermDebt": "166900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1493300000", "currentAccountsPayable": "47700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "70900000", "shortLongTermDebtTotal": "681600000", "totalShareholderEquity": "489300000", "capitalLeaseObligations": "5600000", "otherCurrentLiabilities": "58900000", "totalCurrentLiabilities": "277300000", "otherNonCurrentLiabilities": "130900000", "totalNonCurrentLiabilities": "903800000", "cashAndShortTermInvestments": "6500000", "commonStockSharesOutstanding": "16053000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45200000", "profitLoss": "None", "dividendPayout": "26200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "16500000", "operatingCashflow": "107000000", "capitalExpenditures": "141000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31500000", "cashflowFromInvestment": "-141000000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "71300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "income_statement": { "revenue": 563200000, "cost_of_revenue": 394200000, "gross_profit": 169000000, "ebit": 80900000, "ebitda": 143500000, "pretax_income": 52600000, "tax_provision": 11200000, "net_income": 41400000, "net_income_to_common": 41400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9000000, "total_current_assets": 194800000, "total_assets": 1590400000, "short_term_debt": 122700000, "long_term_debt": 489100000, "total_debt": 611800000, "total_liabilities": 1122800000, "total_equity": 467600000, "shares_outstanding": 15996000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 97700000, "capital_expenditure": 122100000, "free_cash_flow": 219800000, "dividends_paid": 25100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348652, "ticker_id": 4179, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80900000", "ebitda": "143500000", "netIncome": "41400000", "grossProfit": "169000000", "depreciation": "None", "totalRevenue": "563200000", "costOfRevenue": "394200000", "interestIncome": "2800000", "incomeBeforeTax": "52600000", "interestExpense": "28300000", "operatingIncome": "80500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "11200000", "reportedCurrency": "USD", "netInterestIncome": "-25500000", "nonInterestIncome": "None", "operatingExpenses": "88500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2400000", "costofGoodsAndServicesSold": "394200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "41400000" }, "balance": { "goodwill": "None", "inventory": "13200000", "commonStock": "334900000", "currentDebt": "None", "investments": "None", "totalAssets": "1590400000", "longTermDebt": "489100000", "shortTermDebt": "122700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "132500000", "totalLiabilities": "1122800000", "otherCurrentAssets": "110200000", "totalCurrentAssets": "194800000", "currentLongTermDebt": "122700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1395600000", "currentAccountsPayable": "68600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56900000", "shortLongTermDebtTotal": "611900000", "totalShareholderEquity": "467600000", "capitalLeaseObligations": "4300000", "otherCurrentLiabilities": "68800000", "totalCurrentLiabilities": "260100000", "otherNonCurrentLiabilities": "122700000", "totalNonCurrentLiabilities": "862700000", "cashAndShortTermInvestments": "9000000", "commonStockSharesOutstanding": "15996000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41400000", "profitLoss": "None", "dividendPayout": "25100000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "97700000", "capitalExpenditures": "122100000", "changeInReceivables": "-6900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "26900000", "cashflowFromInvestment": "-122100000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 563200000, "cost_of_revenue": 394200000, "gross_profit": 169000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80900000, "depreciation_amortisation": 62600000, "ebitda": 143500000, "interest_expense": 28300000, "interest_income": null, "other_non_operating": null, "pretax_income": 52600000, "tax_provision": 11200000, "effective_tax_rate": null, "net_income": 41400000, "net_income_continuing_ops": 41400000, "net_income_to_common": 41400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9000000, "short_term_investments": null, "net_receivables": 164600000, "inventory": 13200000, "other_current_assets": null, "total_current_assets": 194800000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1395600000, "total_assets": 1590400000, "short_term_debt": 122700000, "accounts_payable": 68600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 260100000, "long_term_debt": 489100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 862700000, "total_liabilities": 1122800000, "total_debt": 611800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 132500000, "total_equity": 467600000, "shares_outstanding": 15996000, "operating_cash_flow": 97700000, "stock_based_compensation": 2100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122100000, "dividends_paid": 25100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26900000, "free_cash_flow": 219800000, "net_change_in_cash": 2500000 }, "raw_data": { "income": { "ebit": "80900000", "ebitda": "143500000", "netIncome": "41400000", "grossProfit": "169000000", "depreciation": "None", "totalRevenue": "563200000", "costOfRevenue": "394200000", "interestIncome": "2800000", "incomeBeforeTax": "52600000", "interestExpense": "28300000", "operatingIncome": "80500000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "11200000", "reportedCurrency": "USD", "netInterestIncome": "-25500000", "nonInterestIncome": "None", "operatingExpenses": "88500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-2400000", "costofGoodsAndServicesSold": "394200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "41400000" }, "balance": { "goodwill": "None", "inventory": "13200000", "commonStock": "334900000", "currentDebt": "None", "investments": "None", "totalAssets": "1590400000", "longTermDebt": "489100000", "shortTermDebt": "122700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "132500000", "totalLiabilities": "1122800000", "otherCurrentAssets": "110200000", "totalCurrentAssets": "194800000", "currentLongTermDebt": "122700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1395600000", "currentAccountsPayable": "68600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56900000", "shortLongTermDebtTotal": "611900000", "totalShareholderEquity": "467600000", "capitalLeaseObligations": "4300000", "otherCurrentLiabilities": "68800000", "totalCurrentLiabilities": "260100000", "otherNonCurrentLiabilities": "122700000", "totalNonCurrentLiabilities": "862700000", "cashAndShortTermInvestments": "9000000", "commonStockSharesOutstanding": "15996000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41400000", "profitLoss": "None", "dividendPayout": "25100000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "97700000", "capitalExpenditures": "122100000", "changeInReceivables": "-6900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "26900000", "cashflowFromInvestment": "-122100000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "income_statement": { "revenue": 473300000, "cost_of_revenue": 311500000, "gross_profit": 161800000, "ebit": 74800000, "ebitda": 134300000, "pretax_income": 47600000, "tax_provision": 11500000, "net_income": 36100000, "net_income_to_common": 36100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6500000, "total_current_assets": 159700000, "total_assets": 1540300000, "short_term_debt": 74000000, "long_term_debt": 497800000, "total_debt": 571800000, "total_liabilities": 1091800000, "total_equity": 448500000, "shares_outstanding": 15376000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 107800000, "capital_expenditure": 115000000, "free_cash_flow": 222800000, "dividends_paid": 23600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348657, "ticker_id": 4179, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74800000", "ebitda": "134300000", "netIncome": "36100000", "grossProfit": "161800000", "depreciation": "None", "totalRevenue": "473300000", "costOfRevenue": "311500000", "interestIncome": "25600000", "incomeBeforeTax": "47600000", "interestExpense": "27200000", "operatingIncome": "77800000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11500000", "reportedCurrency": "USD", "netInterestIncome": "-25600000", "nonInterestIncome": "None", "operatingExpenses": "84000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4600000", "costofGoodsAndServicesSold": "311500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "36100000" }, "balance": { "goodwill": "None", "inventory": "9600000", "commonStock": "332100000", "currentDebt": "None", "investments": "None", "totalAssets": "1540300000", "longTermDebt": "497800000", "shortTermDebt": "74000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "116200000", "totalLiabilities": "1091800000", "otherCurrentAssets": "8100000", "totalCurrentAssets": "159700000", "currentLongTermDebt": "72300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "135500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1380600000", "currentAccountsPayable": "52400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1261900000", "shortLongTermDebtTotal": "578200000", "totalShareholderEquity": "448500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47100000", "totalCurrentLiabilities": "173500000", "otherNonCurrentLiabilities": "292800000", "totalNonCurrentLiabilities": "918300000", "cashAndShortTermInvestments": "6500000", "commonStockSharesOutstanding": "15376000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36100000", "profitLoss": "None", "dividendPayout": "23600000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-8800000", "operatingCashflow": "107800000", "capitalExpenditures": "115000000", "changeInReceivables": "-4900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "7700000", "cashflowFromInvestment": "-115000000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 473300000, "cost_of_revenue": 311500000, "gross_profit": 161800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74800000, "depreciation_amortisation": 59500000, "ebitda": 134300000, "interest_expense": 27200000, "interest_income": null, "other_non_operating": null, "pretax_income": 47600000, "tax_provision": 11500000, "effective_tax_rate": null, "net_income": 36100000, "net_income_continuing_ops": 36100000, "net_income_to_common": 36100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6500000, "short_term_investments": null, "net_receivables": 135500000, "inventory": 9600000, "other_current_assets": null, "total_current_assets": 159700000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1380600000, "total_assets": 1540300000, "short_term_debt": 74000000, "accounts_payable": 52400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173500000, "long_term_debt": 497800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 918300000, "total_liabilities": 1091800000, "total_debt": 571800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 116200000, "total_equity": 448500000, "shares_outstanding": 15376000, "operating_cash_flow": 107800000, "stock_based_compensation": 1400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115000000, "dividends_paid": 23600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7700000, "free_cash_flow": 222800000, "net_change_in_cash": 500000 }, "raw_data": { "income": { "ebit": "74800000", "ebitda": "134300000", "netIncome": "36100000", "grossProfit": "161800000", "depreciation": "None", "totalRevenue": "473300000", "costOfRevenue": "311500000", "interestIncome": "25600000", "incomeBeforeTax": "47600000", "interestExpense": "27200000", "operatingIncome": "77800000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11500000", "reportedCurrency": "USD", "netInterestIncome": "-25600000", "nonInterestIncome": "None", "operatingExpenses": "84000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4600000", "costofGoodsAndServicesSold": "311500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "36100000" }, "balance": { "goodwill": "None", "inventory": "9600000", "commonStock": "332100000", "currentDebt": "None", "investments": "None", "totalAssets": "1540300000", "longTermDebt": "497800000", "shortTermDebt": "74000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "116200000", "totalLiabilities": "1091800000", "otherCurrentAssets": "8100000", "totalCurrentAssets": "159700000", "currentLongTermDebt": "72300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "135500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1380600000", "currentAccountsPayable": "52400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1261900000", "shortLongTermDebtTotal": "578200000", "totalShareholderEquity": "448500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "47100000", "totalCurrentLiabilities": "173500000", "otherNonCurrentLiabilities": "292800000", "totalNonCurrentLiabilities": "918300000", "cashAndShortTermInvestments": "6500000", "commonStockSharesOutstanding": "15376000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36100000", "profitLoss": "None", "dividendPayout": "23600000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-8800000", "operatingCashflow": "107800000", "capitalExpenditures": "115000000", "changeInReceivables": "-4900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "7700000", "cashflowFromInvestment": "-115000000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "income_statement": { "revenue": 418600000, "cost_of_revenue": 268800000, "gross_profit": 149800000, "ebit": 68800000, "ebitda": 123300000, "pretax_income": 42400000, "tax_provision": 10200000, "net_income": 32200000, "net_income_to_common": 32200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6000000, "total_current_assets": 139300000, "total_assets": 1520236000, "short_term_debt": 64900000, "long_term_debt": 523100000, "total_debt": 588000000, "total_liabilities": 1131036000, "total_equity": 389200000, "shares_outstanding": 14952000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 75700000, "capital_expenditure": 122600000, "free_cash_flow": 198300000, "dividends_paid": 22600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348662, "ticker_id": 4179, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68800000", "ebitda": "123300000", "netIncome": "32200000", "grossProfit": "149800000", "depreciation": "None", "totalRevenue": "418600000", "costOfRevenue": "268800000", "interestIncome": "2600000", "incomeBeforeTax": "42400000", "interestExpense": "26400000", "operatingIncome": "71400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "10200000", "reportedCurrency": "USD", "netInterestIncome": "-23800000", "nonInterestIncome": "None", "operatingExpenses": "78400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5200000", "costofGoodsAndServicesSold": "268800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "32200000" }, "balance": { "goodwill": "None", "inventory": "9100000", "commonStock": "285300000", "currentDebt": "None", "investments": "None", "totalAssets": "1520236000", "longTermDebt": "523100000", "shortTermDebt": "64900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "103700000", "totalLiabilities": "1131036000", "otherCurrentAssets": "43700000", "totalCurrentAssets": "139300000", "currentLongTermDebt": "63200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1380936000", "currentAccountsPayable": "33200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1198400000", "shortLongTermDebtTotal": "591900000", "totalShareholderEquity": "389200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38000000", "totalCurrentLiabilities": "136100000", "otherNonCurrentLiabilities": "320500000", "totalNonCurrentLiabilities": "994936000", "cashAndShortTermInvestments": "6000000", "commonStockSharesOutstanding": "14952000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32200000", "profitLoss": "None", "dividendPayout": "22600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1600000", "operatingCashflow": "75700000", "capitalExpenditures": "122600000", "changeInReceivables": "-6900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "47700000", "cashflowFromInvestment": "-122600000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "95800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 418600000, "cost_of_revenue": 268800000, "gross_profit": 149800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68800000, "depreciation_amortisation": 54500000, "ebitda": 123300000, "interest_expense": 26400000, "interest_income": null, "other_non_operating": null, "pretax_income": 42400000, "tax_provision": 10200000, "effective_tax_rate": null, "net_income": 32200000, "net_income_continuing_ops": 32200000, "net_income_to_common": 32200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6000000, "short_term_investments": null, "net_receivables": 80500000, "inventory": 9100000, "other_current_assets": null, "total_current_assets": 139300000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1380936000, "total_assets": 1520236000, "short_term_debt": 64900000, "accounts_payable": 33200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 136100000, "long_term_debt": 523100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 994936000, "total_liabilities": 1131036000, "total_debt": 588000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 103700000, "total_equity": 389200000, "shares_outstanding": 14952000, "operating_cash_flow": 75700000, "stock_based_compensation": 2200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122600000, "dividends_paid": 22600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47700000, "free_cash_flow": 198300000, "net_change_in_cash": 800000 }, "raw_data": { "income": { "ebit": "68800000", "ebitda": "123300000", "netIncome": "32200000", "grossProfit": "149800000", "depreciation": "None", "totalRevenue": "418600000", "costOfRevenue": "268800000", "interestIncome": "2600000", "incomeBeforeTax": "42400000", "interestExpense": "26400000", "operatingIncome": "71400000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "10200000", "reportedCurrency": "USD", "netInterestIncome": "-23800000", "nonInterestIncome": "None", "operatingExpenses": "78400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5200000", "costofGoodsAndServicesSold": "268800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "32200000" }, "balance": { "goodwill": "None", "inventory": "9100000", "commonStock": "285300000", "currentDebt": "None", "investments": "None", "totalAssets": "1520236000", "longTermDebt": "523100000", "shortTermDebt": "64900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "103700000", "totalLiabilities": "1131036000", "otherCurrentAssets": "43700000", "totalCurrentAssets": "139300000", "currentLongTermDebt": "63200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1380936000", "currentAccountsPayable": "33200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1198400000", "shortLongTermDebtTotal": "591900000", "totalShareholderEquity": "389200000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "38000000", "totalCurrentLiabilities": "136100000", "otherNonCurrentLiabilities": "320500000", "totalNonCurrentLiabilities": "994936000", "cashAndShortTermInvestments": "6000000", "commonStockSharesOutstanding": "14952000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32200000", "profitLoss": "None", "dividendPayout": "22600000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1600000", "operatingCashflow": "75700000", "capitalExpenditures": "122600000", "changeInReceivables": "-6900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "47700000", "cashflowFromInvestment": "-122600000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "95800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "income_statement": { "revenue": 438200000, "cost_of_revenue": 290400000, "gross_profit": 147800000, "ebit": 84600000, "ebitda": 136600000, "pretax_income": 58000000, "tax_provision": 13800000, "net_income": 44200000, "net_income_to_common": 44200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5200000, "total_current_assets": 130900000, "total_assets": 1412038000, "short_term_debt": 79500000, "long_term_debt": 437500000, "total_debt": 517000000, "total_liabilities": 1035238000, "total_equity": 376800000, "shares_outstanding": 14900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 104900000, "capital_expenditure": 119200000, "free_cash_flow": 224100000, "dividends_paid": 22100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348667, "ticker_id": 4179, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84600000", "ebitda": "136600000", "netIncome": "44200000", "grossProfit": "147800000", "depreciation": "None", "totalRevenue": "438200000", "costOfRevenue": "290400000", "interestIncome": "2900000", "incomeBeforeTax": "58000000", "interestExpense": "26600000", "operatingIncome": "73100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13800000", "reportedCurrency": "USD", "netInterestIncome": "-23700000", "nonInterestIncome": "None", "operatingExpenses": "74700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8600000", "costofGoodsAndServicesSold": "290400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52000000", "sellingGeneralAndAdministrative": "4600000", "netIncomeFromContinuingOperations": "44200000" }, "balance": { "goodwill": "None", "inventory": "8700000", "commonStock": "282500000", "currentDebt": "None", "investments": "None", "totalAssets": "1412038000", "longTermDebt": "437500000", "shortTermDebt": "79500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "94100000", "totalLiabilities": "1035238000", "otherCurrentAssets": "41600000", "totalCurrentAssets": "130900000", "currentLongTermDebt": "78100000", "longTermInvestments": "5800000", "shortTermInvestments": "None", "currentNetReceivables": "75400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1281138000", "currentAccountsPayable": "37600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1115500000", "shortLongTermDebtTotal": "520100000", "totalShareholderEquity": "376800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42700000", "totalCurrentLiabilities": "159800000", "otherNonCurrentLiabilities": "293100000", "totalNonCurrentLiabilities": "875438000", "cashAndShortTermInvestments": "5200000", "commonStockSharesOutstanding": "14900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44200000", "profitLoss": "None", "dividendPayout": "22100000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2600000", "operatingCashflow": "104900000", "capitalExpenditures": "119200000", "changeInReceivables": "11700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1700000", "cashflowFromInvestment": "-105800000", "stockBasedCompensation": "-13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "40100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 438200000, "cost_of_revenue": 290400000, "gross_profit": 147800000, "research_and_development": null, "selling_general_admin": 4600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84600000, "depreciation_amortisation": 52000000, "ebitda": 136600000, "interest_expense": 26600000, "interest_income": null, "other_non_operating": null, "pretax_income": 58000000, "tax_provision": 13800000, "effective_tax_rate": null, "net_income": 44200000, "net_income_continuing_ops": 44200000, "net_income_to_common": 44200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5200000, "short_term_investments": null, "net_receivables": 75400000, "inventory": 8700000, "other_current_assets": null, "total_current_assets": 130900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1281138000, "total_assets": 1412038000, "short_term_debt": 79500000, "accounts_payable": 37600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159800000, "long_term_debt": 437500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 875438000, "total_liabilities": 1035238000, "total_debt": 517000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 94100000, "total_equity": 376800000, "shares_outstanding": 14900000, "operating_cash_flow": 104900000, "stock_based_compensation": -13400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105800000, "dividends_paid": 22100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1700000, "free_cash_flow": 224100000, "net_change_in_cash": -2600000 }, "raw_data": { "income": { "ebit": "84600000", "ebitda": "136600000", "netIncome": "44200000", "grossProfit": "147800000", "depreciation": "None", "totalRevenue": "438200000", "costOfRevenue": "290400000", "interestIncome": "2900000", "incomeBeforeTax": "58000000", "interestExpense": "26600000", "operatingIncome": "73100000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13800000", "reportedCurrency": "USD", "netInterestIncome": "-23700000", "nonInterestIncome": "None", "operatingExpenses": "74700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8600000", "costofGoodsAndServicesSold": "290400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52000000", "sellingGeneralAndAdministrative": "4600000", "netIncomeFromContinuingOperations": "44200000" }, "balance": { "goodwill": "None", "inventory": "8700000", "commonStock": "282500000", "currentDebt": "None", "investments": "None", "totalAssets": "1412038000", "longTermDebt": "437500000", "shortTermDebt": "79500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "94100000", "totalLiabilities": "1035238000", "otherCurrentAssets": "41600000", "totalCurrentAssets": "130900000", "currentLongTermDebt": "78100000", "longTermInvestments": "5800000", "shortTermInvestments": "None", "currentNetReceivables": "75400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1281138000", "currentAccountsPayable": "37600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1115500000", "shortLongTermDebtTotal": "520100000", "totalShareholderEquity": "376800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "42700000", "totalCurrentLiabilities": "159800000", "otherNonCurrentLiabilities": "293100000", "totalNonCurrentLiabilities": "875438000", "cashAndShortTermInvestments": "5200000", "commonStockSharesOutstanding": "14900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44200000", "profitLoss": "None", "dividendPayout": "22100000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2600000", "operatingCashflow": "104900000", "capitalExpenditures": "119200000", "changeInReceivables": "11700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1700000", "cashflowFromInvestment": "-105800000", "stockBasedCompensation": "-13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2600000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "40100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "income_statement": { "revenue": 444100000, "cost_of_revenue": 300100000, "gross_profit": 144000000, "ebit": 67800000, "ebitda": 118200000, "pretax_income": 41400000, "tax_provision": 8400000, "net_income": 33000000, "net_income_to_common": 33000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7800000, "total_current_assets": 152200000, "total_assets": 1298300000, "short_term_debt": 104300000, "long_term_debt": 387400000, "total_debt": 491700000, "total_liabilities": 947000000, "total_equity": 351300000, "shares_outstanding": 14829000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 78500000, "capital_expenditure": 102400000, "free_cash_flow": 180900000, "dividends_paid": 21800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348672, "ticker_id": 4179, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67800000", "ebitda": "118200000", "netIncome": "33000000", "grossProfit": "144000000", "depreciation": "None", "totalRevenue": "444100000", "costOfRevenue": "300100000", "interestIncome": "2400000", "incomeBeforeTax": "41400000", "interestExpense": "26400000", "operatingIncome": "71200000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8400000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "72800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-5800000", "costofGoodsAndServicesSold": "300100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50400000", "sellingGeneralAndAdministrative": "5500000", "netIncomeFromContinuingOperations": "33007000" }, "balance": { "goodwill": "None", "inventory": "7800000", "commonStock": "279100000", "currentDebt": "None", "investments": "None", "totalAssets": "1298300000", "longTermDebt": "387400000", "shortTermDebt": "104300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "72000000", "totalLiabilities": "947000000", "otherCurrentAssets": "48300000", "totalCurrentAssets": "152200000", "currentLongTermDebt": "101200000", "longTermInvestments": "4800000", "shortTermInvestments": "None", "currentNetReceivables": "88300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1146100000", "currentAccountsPayable": "42600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1036800000", "shortLongTermDebtTotal": "494400000", "totalShareholderEquity": "351300000", "capitalLeaseObligations": "2700000", "otherCurrentLiabilities": "-900000", "totalCurrentLiabilities": "192500000", "otherNonCurrentLiabilities": "266600000", "totalNonCurrentLiabilities": "754500000", "cashAndShortTermInvestments": "7800000", "commonStockSharesOutstanding": "14829000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33000000", "profitLoss": "None", "dividendPayout": "21800000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1400000", "operatingCashflow": "78500000", "capitalExpenditures": "102400000", "changeInReceivables": "-1700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "22800000", "cashflowFromInvestment": "-102400000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "74400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 444100000, "cost_of_revenue": 300100000, "gross_profit": 144000000, "research_and_development": 0, "selling_general_admin": 5500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67800000, "depreciation_amortisation": 50400000, "ebitda": 118200000, "interest_expense": 26400000, "interest_income": null, "other_non_operating": null, "pretax_income": 41400000, "tax_provision": 8400000, "effective_tax_rate": null, "net_income": 33000000, "net_income_continuing_ops": 33007000, "net_income_to_common": 33000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7800000, "short_term_investments": null, "net_receivables": 88300000, "inventory": 7800000, "other_current_assets": null, "total_current_assets": 152200000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1146100000, "total_assets": 1298300000, "short_term_debt": 104300000, "accounts_payable": 42600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 192500000, "long_term_debt": 387400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 754500000, "total_liabilities": 947000000, "total_debt": 491700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 72000000, "total_equity": 351300000, "shares_outstanding": 14829000, "operating_cash_flow": 78500000, "stock_based_compensation": 2200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102400000, "dividends_paid": 21800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22800000, "free_cash_flow": 180900000, "net_change_in_cash": -1100000 }, "raw_data": { "income": { "ebit": "67800000", "ebitda": "118200000", "netIncome": "33000000", "grossProfit": "144000000", "depreciation": "None", "totalRevenue": "444100000", "costOfRevenue": "300100000", "interestIncome": "2400000", "incomeBeforeTax": "41400000", "interestExpense": "26400000", "operatingIncome": "71200000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8400000", "reportedCurrency": "USD", "netInterestIncome": "-24000000", "nonInterestIncome": "None", "operatingExpenses": "72800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-5800000", "costofGoodsAndServicesSold": "300100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50400000", "sellingGeneralAndAdministrative": "5500000", "netIncomeFromContinuingOperations": "33007000" }, "balance": { "goodwill": "None", "inventory": "7800000", "commonStock": "279100000", "currentDebt": "None", "investments": "None", "totalAssets": "1298300000", "longTermDebt": "387400000", "shortTermDebt": "104300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "72000000", "totalLiabilities": "947000000", "otherCurrentAssets": "48300000", "totalCurrentAssets": "152200000", "currentLongTermDebt": "101200000", "longTermInvestments": "4800000", "shortTermInvestments": "None", "currentNetReceivables": "88300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1146100000", "currentAccountsPayable": "42600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1036800000", "shortLongTermDebtTotal": "494400000", "totalShareholderEquity": "351300000", "capitalLeaseObligations": "2700000", "otherCurrentLiabilities": "-900000", "totalCurrentLiabilities": "192500000", "otherNonCurrentLiabilities": "266600000", "totalNonCurrentLiabilities": "754500000", "cashAndShortTermInvestments": "7800000", "commonStockSharesOutstanding": "14829000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33000000", "profitLoss": "None", "dividendPayout": "21800000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1400000", "operatingCashflow": "78500000", "capitalExpenditures": "102400000", "changeInReceivables": "-1700000", "changeInExchangeRate": "None", "cashflowFromFinancing": "22800000", "cashflowFromInvestment": "-102400000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "74400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "income_statement": { "revenue": 216900000, "cost_of_revenue": 128600000, "gross_profit": 88300000, "ebit": 57400000, "ebitda": 80700000, "pretax_income": 45100000, "tax_provision": 11900000, "net_income": 33200000, "net_income_to_common": 33200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16900000, "total_current_assets": 236900000, "total_assets": 2155800000, "short_term_debt": 297900000, "long_term_debt": 631400000, "total_debt": 929300000, "total_liabilities": 1519800000, "total_equity": 636000000, "shares_outstanding": 17900000, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 50100000, "capital_expenditure": 32400000, "free_cash_flow": 82500000, "dividends_paid": 8500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348635, "ticker_id": 4179, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57400000", "ebitda": "80700000", "netIncome": "33200000", "grossProfit": "88300000", "depreciation": "None", "totalRevenue": "216900000", "costOfRevenue": "128600000", "interestIncome": "1500000", "incomeBeforeTax": "45100000", "interestExpense": "12300000", "operatingIncome": "55900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11900000", "reportedCurrency": "USD", "netInterestIncome": "-10800000", "nonInterestIncome": "None", "operatingExpenses": "32400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "33200000" }, "balance": { "goodwill": "4300000", "inventory": "16800000", "commonStock": "419900000", "currentDebt": "None", "investments": "None", "totalAssets": "2155800000", "longTermDebt": "631400000", "shortTermDebt": "297900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "215900000", "totalLiabilities": "1519800000", "otherCurrentAssets": "87200000", "totalCurrentAssets": "236900000", "currentLongTermDebt": "295900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "116000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1918900000", "currentAccountsPayable": "47200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "933800000", "totalShareholderEquity": "636000000", "capitalLeaseObligations": "6500000", "otherCurrentLiabilities": "59600000", "totalCurrentLiabilities": "415900000", "otherNonCurrentLiabilities": "164000000", "totalNonCurrentLiabilities": "1103900000", "cashAndShortTermInvestments": "16900000", "commonStockSharesOutstanding": "17900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33200000", "profitLoss": "None", "dividendPayout": "8500000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50100000", "capitalExpenditures": "32400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16400000", "cashflowFromInvestment": "-32400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 216900000, "cost_of_revenue": 128600000, "gross_profit": 88300000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57400000, "depreciation_amortisation": 23300000, "ebitda": 80700000, "interest_expense": 12300000, "interest_income": null, "other_non_operating": null, "pretax_income": 45100000, "tax_provision": 11900000, "effective_tax_rate": null, "net_income": 33200000, "net_income_continuing_ops": 33200000, "net_income_to_common": 33200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16900000, "short_term_investments": null, "net_receivables": 116000000, "inventory": 16800000, "other_current_assets": null, "total_current_assets": 236900000, "net_ppe": null, "goodwill": 4300000, "intangible_assets": null, "goodwill_and_intangibles": 4300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1918900000, "total_assets": 2155800000, "short_term_debt": 297900000, "accounts_payable": 47200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 415900000, "long_term_debt": 631400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1103900000, "total_liabilities": 1519800000, "total_debt": 929300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 215900000, "total_equity": 636000000, "shares_outstanding": 17900000, "operating_cash_flow": 50100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32400000, "dividends_paid": 8500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16400000, "free_cash_flow": 82500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57400000", "ebitda": "80700000", "netIncome": "33200000", "grossProfit": "88300000", "depreciation": "None", "totalRevenue": "216900000", "costOfRevenue": "128600000", "interestIncome": "1500000", "incomeBeforeTax": "45100000", "interestExpense": "12300000", "operatingIncome": "55900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11900000", "reportedCurrency": "USD", "netInterestIncome": "-10800000", "nonInterestIncome": "None", "operatingExpenses": "32400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "33200000" }, "balance": { "goodwill": "4300000", "inventory": "16800000", "commonStock": "419900000", "currentDebt": "None", "investments": "None", "totalAssets": "2155800000", "longTermDebt": "631400000", "shortTermDebt": "297900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "215900000", "totalLiabilities": "1519800000", "otherCurrentAssets": "87200000", "totalCurrentAssets": "236900000", "currentLongTermDebt": "295900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "116000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1918900000", "currentAccountsPayable": "47200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "933800000", "totalShareholderEquity": "636000000", "capitalLeaseObligations": "6500000", "otherCurrentLiabilities": "59600000", "totalCurrentLiabilities": "415900000", "otherNonCurrentLiabilities": "164000000", "totalNonCurrentLiabilities": "1103900000", "cashAndShortTermInvestments": "16900000", "commonStockSharesOutstanding": "17900000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33200000", "profitLoss": "None", "dividendPayout": "8500000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50100000", "capitalExpenditures": "32400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16400000", "cashflowFromInvestment": "-32400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "income_statement": { "revenue": 161500000, "cost_of_revenue": 95600000, "gross_profit": 65900000, "ebit": 37000000, "ebitda": 60000000, "pretax_income": 25400000, "tax_provision": 6400000, "net_income": 19000000, "net_income_to_common": 19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15600000, "total_current_assets": 240100000, "total_assets": 2148100000, "short_term_debt": 295900000, "long_term_debt": 632600000, "total_debt": 928500000, "total_liabilities": 1538500000, "total_equity": 609600000, "shares_outstanding": 17592592, "goodwill_and_intangibles": 4300000 }, "cash_flow": { "operating_cash_flow": 21400000, "capital_expenditure": 57700000, "free_cash_flow": 79100000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348636, "ticker_id": 4179, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37000000", "ebitda": "60000000", "netIncome": "19000000", "grossProfit": "65900000", "depreciation": "None", "totalRevenue": "161500000", "costOfRevenue": "95600000", "interestIncome": "2200000", "incomeBeforeTax": "25400000", "interestExpense": "11600000", "operatingIncome": "34700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6400000", "reportedCurrency": "USD", "netInterestIncome": "-9400000", "nonInterestIncome": "None", "operatingExpenses": "31200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23000000", "sellingGeneralAndAdministrative": "55100000", "netIncomeFromContinuingOperations": "19000000" }, "balance": { "goodwill": "4300000", "inventory": "16700000", "commonStock": "418200000", "currentDebt": "None", "investments": "None", "totalAssets": "2148100000", "longTermDebt": "632600000", "shortTermDebt": "295900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "191200000", "totalLiabilities": "1538500000", "otherCurrentAssets": "90500000", "totalCurrentAssets": "240100000", "currentLongTermDebt": "293600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1908000000", "currentAccountsPayable": "62900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "108700000", "shortLongTermDebtTotal": "938700000", "totalShareholderEquity": "609600000", "capitalLeaseObligations": "7000000", "otherCurrentLiabilities": "67000000", "totalCurrentLiabilities": "425800000", "otherNonCurrentLiabilities": "160300000", "totalNonCurrentLiabilities": "1112700000", "cashAndShortTermInvestments": "15600000", "commonStockSharesOutstanding": "17592592", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19000000", "profitLoss": "None", "dividendPayout": "8100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21400000", "capitalExpenditures": "57700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "126300000", "cashflowFromInvestment": "-146700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "73500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161500000, "cost_of_revenue": 95600000, "gross_profit": 65900000, "research_and_development": null, "selling_general_admin": 55100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37000000, "depreciation_amortisation": 23000000, "ebitda": 60000000, "interest_expense": 11600000, "interest_income": null, "other_non_operating": null, "pretax_income": 25400000, "tax_provision": 6400000, "effective_tax_rate": null, "net_income": 19000000, "net_income_continuing_ops": 19000000, "net_income_to_common": 19000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15600000, "short_term_investments": null, "net_receivables": 117300000, "inventory": 16700000, "other_current_assets": null, "total_current_assets": 240100000, "net_ppe": null, "goodwill": 4300000, "intangible_assets": null, "goodwill_and_intangibles": 4300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1908000000, "total_assets": 2148100000, "short_term_debt": 295900000, "accounts_payable": 62900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 425800000, "long_term_debt": 632600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1112700000, "total_liabilities": 1538500000, "total_debt": 928500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 191200000, "total_equity": 609600000, "shares_outstanding": 17592592, "operating_cash_flow": 21400000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -146700000, "dividends_paid": 8100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 126300000, "free_cash_flow": 79100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37000000", "ebitda": "60000000", "netIncome": "19000000", "grossProfit": "65900000", "depreciation": "None", "totalRevenue": "161500000", "costOfRevenue": "95600000", "interestIncome": "2200000", "incomeBeforeTax": "25400000", "interestExpense": "11600000", "operatingIncome": "34700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6400000", "reportedCurrency": "USD", "netInterestIncome": "-9400000", "nonInterestIncome": "None", "operatingExpenses": "31200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23000000", "sellingGeneralAndAdministrative": "55100000", "netIncomeFromContinuingOperations": "19000000" }, "balance": { "goodwill": "4300000", "inventory": "16700000", "commonStock": "418200000", "currentDebt": "None", "investments": "None", "totalAssets": "2148100000", "longTermDebt": "632600000", "shortTermDebt": "295900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "191200000", "totalLiabilities": "1538500000", "otherCurrentAssets": "90500000", "totalCurrentAssets": "240100000", "currentLongTermDebt": "293600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1908000000", "currentAccountsPayable": "62900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "108700000", "shortLongTermDebtTotal": "938700000", "totalShareholderEquity": "609600000", "capitalLeaseObligations": "7000000", "otherCurrentLiabilities": "67000000", "totalCurrentLiabilities": "425800000", "otherNonCurrentLiabilities": "160300000", "totalNonCurrentLiabilities": "1112700000", "cashAndShortTermInvestments": "15600000", "commonStockSharesOutstanding": "17592592", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19000000", "profitLoss": "None", "dividendPayout": "8100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21400000", "capitalExpenditures": "57700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "126300000", "cashflowFromInvestment": "-146700000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "73500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "income_statement": { "revenue": 101100000, "cost_of_revenue": 63300000, "gross_profit": 37800000, "ebit": 9100000, "ebitda": 31300000, "pretax_income": -1600000, "tax_provision": -1300000, "net_income": -300000, "net_income_to_common": -300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14600000, "total_current_assets": 183500000, "total_assets": 1944700000, "short_term_debt": 154500000, "long_term_debt": 635600000, "total_debt": 790100000, "total_liabilities": 1347500000, "total_equity": 597200000, "shares_outstanding": 16980844, "goodwill_and_intangibles": 1600000 }, "cash_flow": { "operating_cash_flow": 15600000, "capital_expenditure": 54600000, "free_cash_flow": 70200000, "dividends_paid": 7400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348638, "ticker_id": 4179, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9100000", "ebitda": "31300000", "netIncome": "-300000", "grossProfit": "37800000", "depreciation": "None", "totalRevenue": "101100000", "costOfRevenue": "63300000", "interestIncome": "1800000", "incomeBeforeTax": "-1600000", "interestExpense": "10700000", "operatingIncome": "7000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1300000", "reportedCurrency": "USD", "netInterestIncome": "-8900000", "nonInterestIncome": "None", "operatingExpenses": "30800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22200000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-300000" }, "balance": { "goodwill": "1600000", "inventory": "16100000", "commonStock": "416700000", "currentDebt": "None", "investments": "None", "totalAssets": "1944700000", "longTermDebt": "635600000", "shortTermDebt": "154500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "180300000", "totalLiabilities": "1347500000", "otherCurrentAssets": "69900000", "totalCurrentAssets": "183500000", "currentLongTermDebt": "152400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1761200000", "currentAccountsPayable": "42800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "128400000", "shortLongTermDebtTotal": "795300000", "totalShareholderEquity": "597200000", "capitalLeaseObligations": "6800000", "otherCurrentLiabilities": "77300000", "totalCurrentLiabilities": "274600000", "otherNonCurrentLiabilities": "158000000", "totalNonCurrentLiabilities": "1072900000", "cashAndShortTermInvestments": "14600000", "commonStockSharesOutstanding": "16980844", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-300000", "profitLoss": "None", "dividendPayout": "7400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15600000", "capitalExpenditures": "54600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45100000", "cashflowFromInvestment": "-54600000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "73400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 101100000, "cost_of_revenue": 63300000, "gross_profit": 37800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9100000, "depreciation_amortisation": 22200000, "ebitda": 31300000, "interest_expense": 10700000, "interest_income": null, "other_non_operating": null, "pretax_income": -1600000, "tax_provision": -1300000, "effective_tax_rate": null, "net_income": -300000, "net_income_continuing_ops": -300000, "net_income_to_common": -300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14600000, "short_term_investments": null, "net_receivables": 82900000, "inventory": 16100000, "other_current_assets": null, "total_current_assets": 183500000, "net_ppe": null, "goodwill": 1600000, "intangible_assets": null, "goodwill_and_intangibles": 1600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1761200000, "total_assets": 1944700000, "short_term_debt": 154500000, "accounts_payable": 42800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 274600000, "long_term_debt": 635600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1072900000, "total_liabilities": 1347500000, "total_debt": 790100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 180300000, "total_equity": 597200000, "shares_outstanding": 16980844, "operating_cash_flow": 15600000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54600000, "dividends_paid": 7400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45100000, "free_cash_flow": 70200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9100000", "ebitda": "31300000", "netIncome": "-300000", "grossProfit": "37800000", "depreciation": "None", "totalRevenue": "101100000", "costOfRevenue": "63300000", "interestIncome": "1800000", "incomeBeforeTax": "-1600000", "interestExpense": "10700000", "operatingIncome": "7000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1300000", "reportedCurrency": "USD", "netInterestIncome": "-8900000", "nonInterestIncome": "None", "operatingExpenses": "30800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22200000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-300000" }, "balance": { "goodwill": "1600000", "inventory": "16100000", "commonStock": "416700000", "currentDebt": "None", "investments": "None", "totalAssets": "1944700000", "longTermDebt": "635600000", "shortTermDebt": "154500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "180300000", "totalLiabilities": "1347500000", "otherCurrentAssets": "69900000", "totalCurrentAssets": "183500000", "currentLongTermDebt": "152400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "82900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1761200000", "currentAccountsPayable": "42800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "128400000", "shortLongTermDebtTotal": "795300000", "totalShareholderEquity": "597200000", "capitalLeaseObligations": "6800000", "otherCurrentLiabilities": "77300000", "totalCurrentLiabilities": "274600000", "otherNonCurrentLiabilities": "158000000", "totalNonCurrentLiabilities": "1072900000", "cashAndShortTermInvestments": "14600000", "commonStockSharesOutstanding": "16980844", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-300000", "profitLoss": "None", "dividendPayout": "7400000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15600000", "capitalExpenditures": "54600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45100000", "cashflowFromInvestment": "-54600000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "73400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "income_statement": { "revenue": 102600000, "cost_of_revenue": 60900000, "gross_profit": 41700000, "ebit": 15400000, "ebitda": 37200000, "pretax_income": 4700000, "tax_provision": 700000, "net_income": 4000000, "net_income_to_common": 4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8500000, "total_current_assets": 170100000, "total_assets": 1892700000, "short_term_debt": 178000000, "long_term_debt": 635800000, "total_debt": 813800000, "total_liabilities": 1359900000, "total_equity": 532800000, "shares_outstanding": 16200000, "goodwill_and_intangibles": 1600000 }, "cash_flow": { "operating_cash_flow": 42200000, "capital_expenditure": 40200000, "free_cash_flow": 82400000, "dividends_paid": 7300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348639, "ticker_id": 4179, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15400000", "ebitda": "37200000", "netIncome": "4000000", "grossProfit": "41700000", "depreciation": "None", "totalRevenue": "102600000", "costOfRevenue": "60900000", "interestIncome": "1400000", "incomeBeforeTax": "4700000", "interestExpense": "10700000", "operatingIncome": "13300000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "700000", "reportedCurrency": "USD", "netInterestIncome": "-9300000", "nonInterestIncome": "None", "operatingExpenses": "28400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "4000000" }, "balance": { "goodwill": "1600000", "inventory": "16600000", "commonStock": "344600000", "currentDebt": "None", "investments": "None", "totalAssets": "1892700000", "longTermDebt": "635800000", "shortTermDebt": "178000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "188000000", "totalLiabilities": "1359900000", "otherCurrentAssets": "65700000", "totalCurrentAssets": "170100000", "currentLongTermDebt": "176300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1722600000", "currentAccountsPayable": "41100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "95200000", "shortLongTermDebtTotal": "817800000", "totalShareholderEquity": "532800000", "capitalLeaseObligations": "5700000", "otherCurrentLiabilities": "68400000", "totalCurrentLiabilities": "293500000", "otherNonCurrentLiabilities": "153500000", "totalNonCurrentLiabilities": "1066400000", "cashAndShortTermInvestments": "8500000", "commonStockSharesOutstanding": "16200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4000000", "profitLoss": "None", "dividendPayout": "7300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42200000", "capitalExpenditures": "40200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3500000", "cashflowFromInvestment": "-40400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 102600000, "cost_of_revenue": 60900000, "gross_profit": 41700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15400000, "depreciation_amortisation": 21800000, "ebitda": 37200000, "interest_expense": 10700000, "interest_income": null, "other_non_operating": null, "pretax_income": 4700000, "tax_provision": 700000, "effective_tax_rate": null, "net_income": 4000000, "net_income_continuing_ops": 4000000, "net_income_to_common": 4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8500000, "short_term_investments": null, "net_receivables": 79300000, "inventory": 16600000, "other_current_assets": null, "total_current_assets": 170100000, "net_ppe": null, "goodwill": 1600000, "intangible_assets": null, "goodwill_and_intangibles": 1600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1722600000, "total_assets": 1892700000, "short_term_debt": 178000000, "accounts_payable": 41100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 293500000, "long_term_debt": 635800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1066400000, "total_liabilities": 1359900000, "total_debt": 813800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 188000000, "total_equity": 532800000, "shares_outstanding": 16200000, "operating_cash_flow": 42200000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40400000, "dividends_paid": 7300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3500000, "free_cash_flow": 82400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15400000", "ebitda": "37200000", "netIncome": "4000000", "grossProfit": "41700000", "depreciation": "None", "totalRevenue": "102600000", "costOfRevenue": "60900000", "interestIncome": "1400000", "incomeBeforeTax": "4700000", "interestExpense": "10700000", "operatingIncome": "13300000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "700000", "reportedCurrency": "USD", "netInterestIncome": "-9300000", "nonInterestIncome": "None", "operatingExpenses": "28400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "4000000" }, "balance": { "goodwill": "1600000", "inventory": "16600000", "commonStock": "344600000", "currentDebt": "None", "investments": "None", "totalAssets": "1892700000", "longTermDebt": "635800000", "shortTermDebt": "178000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "188000000", "totalLiabilities": "1359900000", "otherCurrentAssets": "65700000", "totalCurrentAssets": "170100000", "currentLongTermDebt": "176300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1722600000", "currentAccountsPayable": "41100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "95200000", "shortLongTermDebtTotal": "817800000", "totalShareholderEquity": "532800000", "capitalLeaseObligations": "5700000", "otherCurrentLiabilities": "68400000", "totalCurrentLiabilities": "293500000", "otherNonCurrentLiabilities": "153500000", "totalNonCurrentLiabilities": "1066400000", "cashAndShortTermInvestments": "8500000", "commonStockSharesOutstanding": "16200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4000000", "profitLoss": "None", "dividendPayout": "7300000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42200000", "capitalExpenditures": "40200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3500000", "cashflowFromInvestment": "-40400000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "income_statement": { "revenue": 170800000, "cost_of_revenue": 95000000, "gross_profit": 75800000, "ebit": 47700000, "ebitda": 69400000, "pretax_income": 37000000, "tax_provision": 9500000, "net_income": 27500000, "net_income_to_common": 27500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10200000, "total_current_assets": 195500000, "total_assets": 1890700000, "short_term_debt": 179600000, "long_term_debt": 637200000, "total_debt": 816800000, "total_liabilities": 1356600000, "total_equity": 534100000, "shares_outstanding": 16200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 52100000, "capital_expenditure": 32600000, "free_cash_flow": 84700000, "dividends_paid": 7300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348640, "ticker_id": 4179, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47700000", "ebitda": "69400000", "netIncome": "27500000", "grossProfit": "75800000", "depreciation": "None", "totalRevenue": "170800000", "costOfRevenue": "95000000", "interestIncome": "1600000", "incomeBeforeTax": "37000000", "interestExpense": "10700000", "operatingIncome": "46200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "9500000", "reportedCurrency": "USD", "netInterestIncome": "-9100000", "nonInterestIncome": "None", "operatingExpenses": "29600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "27500000" }, "balance": { "goodwill": "None", "inventory": "16500000", "commonStock": "342600000", "currentDebt": "None", "investments": "None", "totalAssets": "1890700000", "longTermDebt": "637200000", "shortTermDebt": "179600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "191300000", "totalLiabilities": "1356600000", "otherCurrentAssets": "64900000", "totalCurrentAssets": "195500000", "currentLongTermDebt": "177800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1695200000", "currentAccountsPayable": "42900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98700000", "shortLongTermDebtTotal": "821200000", "totalShareholderEquity": "534100000", "capitalLeaseObligations": "6200000", "otherCurrentLiabilities": "62100000", "totalCurrentLiabilities": "295000000", "otherNonCurrentLiabilities": "149800000", "totalNonCurrentLiabilities": "1061600000", "cashAndShortTermInvestments": "10200000", "commonStockSharesOutstanding": "16200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27500000", "profitLoss": "None", "dividendPayout": "7300000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52100000", "capitalExpenditures": "32600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55600000", "cashflowFromInvestment": "-103800000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 170800000, "cost_of_revenue": 95000000, "gross_profit": 75800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47700000, "depreciation_amortisation": 21700000, "ebitda": 69400000, "interest_expense": 10700000, "interest_income": null, "other_non_operating": null, "pretax_income": 37000000, "tax_provision": 9500000, "effective_tax_rate": null, "net_income": 27500000, "net_income_continuing_ops": 27500000, "net_income_to_common": 27500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10200000, "short_term_investments": null, "net_receivables": 103900000, "inventory": 16500000, "other_current_assets": null, "total_current_assets": 195500000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1695200000, "total_assets": 1890700000, "short_term_debt": 179600000, "accounts_payable": 42900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 295000000, "long_term_debt": 637200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1061600000, "total_liabilities": 1356600000, "total_debt": 816800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 191300000, "total_equity": 534100000, "shares_outstanding": 16200000, "operating_cash_flow": 52100000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103800000, "dividends_paid": 7300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55600000, "free_cash_flow": 84700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47700000", "ebitda": "69400000", "netIncome": "27500000", "grossProfit": "75800000", "depreciation": "None", "totalRevenue": "170800000", "costOfRevenue": "95000000", "interestIncome": "1600000", "incomeBeforeTax": "37000000", "interestExpense": "10700000", "operatingIncome": "46200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "9500000", "reportedCurrency": "USD", "netInterestIncome": "-9100000", "nonInterestIncome": "None", "operatingExpenses": "29600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21700000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "27500000" }, "balance": { "goodwill": "None", "inventory": "16500000", "commonStock": "342600000", "currentDebt": "None", "investments": "None", "totalAssets": "1890700000", "longTermDebt": "637200000", "shortTermDebt": "179600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "191300000", "totalLiabilities": "1356600000", "otherCurrentAssets": "64900000", "totalCurrentAssets": "195500000", "currentLongTermDebt": "177800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1695200000", "currentAccountsPayable": "42900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98700000", "shortLongTermDebtTotal": "821200000", "totalShareholderEquity": "534100000", "capitalLeaseObligations": "6200000", "otherCurrentLiabilities": "62100000", "totalCurrentLiabilities": "295000000", "otherNonCurrentLiabilities": "149800000", "totalNonCurrentLiabilities": "1061600000", "cashAndShortTermInvestments": "10200000", "commonStockSharesOutstanding": "16200000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27500000", "profitLoss": "None", "dividendPayout": "7300000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52100000", "capitalExpenditures": "32600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55600000", "cashflowFromInvestment": "-103800000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "income_statement": { "revenue": 127500000, "cost_of_revenue": 71100000, "gross_profit": 56400000, "ebit": 29200000, "ebitda": 50100000, "pretax_income": 20900000, "tax_provision": 5300000, "net_income": 15600000, "net_income_to_common": 15600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6300000, "total_current_assets": 188800000, "total_assets": 1794500000, "short_term_debt": 112500000, "long_term_debt": 638400000, "total_debt": 750900000, "total_liabilities": 1282000000, "total_equity": 512500000, "shares_outstanding": 16154500, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 23300000, "capital_expenditure": 55600000, "free_cash_flow": 78900000, "dividends_paid": 6900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348641, "ticker_id": 4179, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29200000", "ebitda": "50100000", "netIncome": "15600000", "grossProfit": "56400000", "depreciation": "None", "totalRevenue": "127500000", "costOfRevenue": "71100000", "interestIncome": "1100000", "incomeBeforeTax": "20900000", "interestExpense": "8300000", "operatingIncome": "28200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5300000", "reportedCurrency": "USD", "netInterestIncome": "-7200000", "nonInterestIncome": "None", "operatingExpenses": "28200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "15600000" }, "balance": { "goodwill": "0", "inventory": "15300000", "commonStock": "341200000", "currentDebt": "None", "investments": "None", "totalAssets": "1794500000", "longTermDebt": "638400000", "shortTermDebt": "112500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "171100000", "totalLiabilities": "1282000000", "otherCurrentAssets": "8400000", "totalCurrentAssets": "188800000", "currentLongTermDebt": "110700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1605700000", "currentAccountsPayable": "49700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "99600000", "shortLongTermDebtTotal": "755800000", "totalShareholderEquity": "512500000", "capitalLeaseObligations": "6700000", "otherCurrentLiabilities": "66500000", "totalCurrentLiabilities": "228700000", "otherNonCurrentLiabilities": "144500000", "totalNonCurrentLiabilities": "1053300000", "cashAndShortTermInvestments": "6300000", "commonStockSharesOutstanding": "16154500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15600000", "profitLoss": "None", "dividendPayout": "6900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23300000", "capitalExpenditures": "55600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32300000", "cashflowFromInvestment": "-55600000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 127500000, "cost_of_revenue": 71100000, "gross_profit": 56400000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29200000, "depreciation_amortisation": 20900000, "ebitda": 50100000, "interest_expense": 8300000, "interest_income": null, "other_non_operating": null, "pretax_income": 20900000, "tax_provision": 5300000, "effective_tax_rate": null, "net_income": 15600000, "net_income_continuing_ops": 15600000, "net_income_to_common": 15600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6300000, "short_term_investments": null, "net_receivables": 158800000, "inventory": 15300000, "other_current_assets": null, "total_current_assets": 188800000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1605700000, "total_assets": 1794500000, "short_term_debt": 112500000, "accounts_payable": 49700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 228700000, "long_term_debt": 638400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1053300000, "total_liabilities": 1282000000, "total_debt": 750900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 171100000, "total_equity": 512500000, "shares_outstanding": 16154500, "operating_cash_flow": 23300000, "stock_based_compensation": 400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55600000, "dividends_paid": 6900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32300000, "free_cash_flow": 78900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29200000", "ebitda": "50100000", "netIncome": "15600000", "grossProfit": "56400000", "depreciation": "None", "totalRevenue": "127500000", "costOfRevenue": "71100000", "interestIncome": "1100000", "incomeBeforeTax": "20900000", "interestExpense": "8300000", "operatingIncome": "28200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5300000", "reportedCurrency": "USD", "netInterestIncome": "-7200000", "nonInterestIncome": "None", "operatingExpenses": "28200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20900000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "15600000" }, "balance": { "goodwill": "0", "inventory": "15300000", "commonStock": "341200000", "currentDebt": "None", "investments": "None", "totalAssets": "1794500000", "longTermDebt": "638400000", "shortTermDebt": "112500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "171100000", "totalLiabilities": "1282000000", "otherCurrentAssets": "8400000", "totalCurrentAssets": "188800000", "currentLongTermDebt": "110700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "158800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1605700000", "currentAccountsPayable": "49700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "99600000", "shortLongTermDebtTotal": "755800000", "totalShareholderEquity": "512500000", "capitalLeaseObligations": "6700000", "otherCurrentLiabilities": "66500000", "totalCurrentLiabilities": "228700000", "otherNonCurrentLiabilities": "144500000", "totalNonCurrentLiabilities": "1053300000", "cashAndShortTermInvestments": "6300000", "commonStockSharesOutstanding": "16154500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15600000", "profitLoss": "None", "dividendPayout": "6900000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23300000", "capitalExpenditures": "55600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32300000", "cashflowFromInvestment": "-55600000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "income_statement": { "revenue": 92900000, "cost_of_revenue": 60200000, "gross_profit": 32700000, "ebit": 9000000, "ebitda": 28100000, "pretax_income": -1300000, "tax_provision": -1300000, "net_income": 0, "net_income_to_common": 0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6300000, "total_current_assets": 162600000, "total_assets": 1737100000, "short_term_debt": 69200000, "long_term_debt": 638400000, "total_debt": 707600000, "total_liabilities": 1234700000, "total_equity": 502400000, "shares_outstanding": 16100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26100000, "capital_expenditure": 57400000, "free_cash_flow": 83500000, "dividends_paid": 6900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348643, "ticker_id": 4179, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9000000", "ebitda": "28100000", "netIncome": "0", "grossProfit": "32700000", "depreciation": "None", "totalRevenue": "92900000", "costOfRevenue": "60200000", "interestIncome": "2900000", "incomeBeforeTax": "-1300000", "interestExpense": "10300000", "operatingIncome": "5800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1300000", "reportedCurrency": "USD", "netInterestIncome": "-7400000", "nonInterestIncome": "None", "operatingExpenses": "26900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "0" }, "balance": { "goodwill": "None", "inventory": "14900000", "commonStock": "339800000", "currentDebt": "None", "investments": "None", "totalAssets": "1737100000", "longTermDebt": "638400000", "shortTermDebt": "69200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "162400000", "totalLiabilities": "1234700000", "otherCurrentAssets": "72000000", "totalCurrentAssets": "162600000", "currentLongTermDebt": "69200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1574500000", "currentAccountsPayable": "36200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "140900000", "shortLongTermDebtTotal": "707600000", "totalShareholderEquity": "502400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "73800000", "totalCurrentLiabilities": "179200000", "otherNonCurrentLiabilities": "147700000", "totalNonCurrentLiabilities": "1055500000", "cashAndShortTermInvestments": "6300000", "commonStockSharesOutstanding": "16100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31500000", "profitLoss": "None", "dividendPayout": "6900000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26100000", "capitalExpenditures": "57400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34800000", "cashflowFromInvestment": "-57400000", "stockBasedCompensation": "-2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 92900000, "cost_of_revenue": 60200000, "gross_profit": 32700000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9000000, "depreciation_amortisation": 19100000, "ebitda": 28100000, "interest_expense": 10300000, "interest_income": null, "other_non_operating": null, "pretax_income": -1300000, "tax_provision": -1300000, "effective_tax_rate": null, "net_income": 0, "net_income_continuing_ops": 0, "net_income_to_common": 0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6300000, "short_term_investments": null, "net_receivables": 69400000, "inventory": 14900000, "other_current_assets": null, "total_current_assets": 162600000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1574500000, "total_assets": 1737100000, "short_term_debt": 69200000, "accounts_payable": 36200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179200000, "long_term_debt": 638400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1055500000, "total_liabilities": 1234700000, "total_debt": 707600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 162400000, "total_equity": 502400000, "shares_outstanding": 16100000, "operating_cash_flow": 26100000, "stock_based_compensation": -2400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57400000, "dividends_paid": 6900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34800000, "free_cash_flow": 83500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9000000", "ebitda": "28100000", "netIncome": "0", "grossProfit": "32700000", "depreciation": "None", "totalRevenue": "92900000", "costOfRevenue": "60200000", "interestIncome": "2900000", "incomeBeforeTax": "-1300000", "interestExpense": "10300000", "operatingIncome": "5800000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1300000", "reportedCurrency": "USD", "netInterestIncome": "-7400000", "nonInterestIncome": "None", "operatingExpenses": "26900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "0" }, "balance": { "goodwill": "None", "inventory": "14900000", "commonStock": "339800000", "currentDebt": "None", "investments": "None", "totalAssets": "1737100000", "longTermDebt": "638400000", "shortTermDebt": "69200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "162400000", "totalLiabilities": "1234700000", "otherCurrentAssets": "72000000", "totalCurrentAssets": "162600000", "currentLongTermDebt": "69200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1574500000", "currentAccountsPayable": "36200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "140900000", "shortLongTermDebtTotal": "707600000", "totalShareholderEquity": "502400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "73800000", "totalCurrentLiabilities": "179200000", "otherNonCurrentLiabilities": "147700000", "totalNonCurrentLiabilities": "1055500000", "cashAndShortTermInvestments": "6300000", "commonStockSharesOutstanding": "16100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31500000", "profitLoss": "None", "dividendPayout": "6900000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26100000", "capitalExpenditures": "57400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34800000", "cashflowFromInvestment": "-57400000", "stockBasedCompensation": "-2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "income_statement": { "revenue": 95700000, "cost_of_revenue": 58100000, "gross_profit": 37600000, "ebit": 14700000, "ebitda": 32800000, "pretax_income": 4900000, "tax_provision": 600000, "net_income": 4300000, "net_income_to_common": 4300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2800000, "total_current_assets": 160000000, "total_assets": 1695000000, "short_term_debt": 164500000, "long_term_debt": 506400000, "total_debt": 670900000, "total_liabilities": 1186200000, "total_equity": 508800000, "shares_outstanding": 16100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 49900000, "capital_expenditure": 36700000, "free_cash_flow": 86600000, "dividends_paid": 6900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348644, "ticker_id": 4179, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14700000", "ebitda": "32800000", "netIncome": "4300000", "grossProfit": "37600000", "depreciation": "None", "totalRevenue": "95700000", "costOfRevenue": "58100000", "interestIncome": "2400000", "incomeBeforeTax": "4900000", "interestExpense": "9800000", "operatingIncome": "12400000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "-7400000", "nonInterestIncome": "None", "operatingExpenses": "25200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "4300000" }, "balance": { "goodwill": "None", "inventory": "14600000", "commonStock": "339300000", "currentDebt": "None", "investments": "None", "totalAssets": "1695000000", "longTermDebt": "506400000", "shortTermDebt": "164500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "169300000", "totalLiabilities": "1186200000", "otherCurrentAssets": "72000000", "totalCurrentAssets": "160000000", "currentLongTermDebt": "162700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1535000000", "currentAccountsPayable": "37200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "678000000", "totalShareholderEquity": "508800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "64600000", "totalCurrentLiabilities": "274300000", "otherNonCurrentLiabilities": "143200000", "totalNonCurrentLiabilities": "911900000", "cashAndShortTermInvestments": "2800000", "commonStockSharesOutstanding": "16100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4300000", "profitLoss": "None", "dividendPayout": "6900000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49900000", "capitalExpenditures": "36700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16700000", "cashflowFromInvestment": "-36700000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 95700000, "cost_of_revenue": 58100000, "gross_profit": 37600000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14700000, "depreciation_amortisation": 18100000, "ebitda": 32800000, "interest_expense": 9800000, "interest_income": null, "other_non_operating": null, "pretax_income": 4900000, "tax_provision": 600000, "effective_tax_rate": null, "net_income": 4300000, "net_income_continuing_ops": 4300000, "net_income_to_common": 4300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2800000, "short_term_investments": null, "net_receivables": 70600000, "inventory": 14600000, "other_current_assets": null, "total_current_assets": 160000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1535000000, "total_assets": 1695000000, "short_term_debt": 164500000, "accounts_payable": 37200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 274300000, "long_term_debt": 506400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 911900000, "total_liabilities": 1186200000, "total_debt": 670900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 169300000, "total_equity": 508800000, "shares_outstanding": 16100000, "operating_cash_flow": 49900000, "stock_based_compensation": 1400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36700000, "dividends_paid": 6900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16700000, "free_cash_flow": 86600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14700000", "ebitda": "32800000", "netIncome": "4300000", "grossProfit": "37600000", "depreciation": "None", "totalRevenue": "95700000", "costOfRevenue": "58100000", "interestIncome": "2400000", "incomeBeforeTax": "4900000", "interestExpense": "9800000", "operatingIncome": "12400000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "600000", "reportedCurrency": "USD", "netInterestIncome": "-7400000", "nonInterestIncome": "None", "operatingExpenses": "25200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18100000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "4300000" }, "balance": { "goodwill": "None", "inventory": "14600000", "commonStock": "339300000", "currentDebt": "None", "investments": "None", "totalAssets": "1695000000", "longTermDebt": "506400000", "shortTermDebt": "164500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "169300000", "totalLiabilities": "1186200000", "otherCurrentAssets": "72000000", "totalCurrentAssets": "160000000", "currentLongTermDebt": "162700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1535000000", "currentAccountsPayable": "37200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "678000000", "totalShareholderEquity": "508800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "64600000", "totalCurrentLiabilities": "274300000", "otherNonCurrentLiabilities": "143200000", "totalNonCurrentLiabilities": "911900000", "cashAndShortTermInvestments": "2800000", "commonStockSharesOutstanding": "16100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4300000", "profitLoss": "None", "dividendPayout": "6900000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49900000", "capitalExpenditures": "36700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16700000", "cashflowFromInvestment": "-36700000", "stockBasedCompensation": "1400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "income_statement": { "revenue": 178700000, "cost_of_revenue": 108800000, "gross_profit": 69900000, "ebit": 45900000, "ebitda": 63900000, "pretax_income": 36600000, "tax_provision": 9400000, "net_income": 27200000, "net_income_to_common": 27200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6300000, "total_current_assets": 189400000, "total_assets": 1697900000, "short_term_debt": 176700000, "long_term_debt": 507900000, "total_debt": 684600000, "total_liabilities": 1187100000, "total_equity": 510800000, "shares_outstanding": 16100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26600000, "capital_expenditure": 20200000, "free_cash_flow": 46800000, "dividends_paid": 6800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348645, "ticker_id": 4179, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45900000", "ebitda": "63900000", "netIncome": "27200000", "grossProfit": "69900000", "depreciation": "None", "totalRevenue": "178700000", "costOfRevenue": "108800000", "interestIncome": "2000000", "incomeBeforeTax": "36600000", "interestExpense": "9300000", "operatingIncome": "44200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9400000", "reportedCurrency": "USD", "netInterestIncome": "-7300000", "nonInterestIncome": "None", "operatingExpenses": "25700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "27200000" }, "balance": { "goodwill": "None", "inventory": "14300000", "commonStock": "338700000", "currentDebt": "None", "investments": "None", "totalAssets": "1697900000", "longTermDebt": "507900000", "shortTermDebt": "176700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "171900000", "totalLiabilities": "1187100000", "otherCurrentAssets": "75600000", "totalCurrentAssets": "189400000", "currentLongTermDebt": "174800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1508500000", "currentAccountsPayable": "37900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "692499999", "totalShareholderEquity": "510800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "53100000", "totalCurrentLiabilities": "276600000", "otherNonCurrentLiabilities": "139400000", "totalNonCurrentLiabilities": "910500000", "cashAndShortTermInvestments": "6300000", "commonStockSharesOutstanding": "16100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27200000", "profitLoss": "None", "dividendPayout": "6800000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26600000", "capitalExpenditures": "20200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6600000", "cashflowFromInvestment": "-20200000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 178700000, "cost_of_revenue": 108800000, "gross_profit": 69900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45900000, "depreciation_amortisation": 18000000, "ebitda": 63900000, "interest_expense": 9300000, "interest_income": null, "other_non_operating": null, "pretax_income": 36600000, "tax_provision": 9400000, "effective_tax_rate": null, "net_income": 27200000, "net_income_continuing_ops": 27200000, "net_income_to_common": 27200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6300000, "short_term_investments": null, "net_receivables": 93200000, "inventory": 14300000, "other_current_assets": null, "total_current_assets": 189400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1508500000, "total_assets": 1697900000, "short_term_debt": 176700000, "accounts_payable": 37900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 276600000, "long_term_debt": 507900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 910500000, "total_liabilities": 1187100000, "total_debt": 684600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 171900000, "total_equity": 510800000, "shares_outstanding": 16100000, "operating_cash_flow": 26600000, "stock_based_compensation": 1000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20200000, "dividends_paid": 6800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6600000, "free_cash_flow": 46800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45900000", "ebitda": "63900000", "netIncome": "27200000", "grossProfit": "69900000", "depreciation": "None", "totalRevenue": "178700000", "costOfRevenue": "108800000", "interestIncome": "2000000", "incomeBeforeTax": "36600000", "interestExpense": "9300000", "operatingIncome": "44200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "9400000", "reportedCurrency": "USD", "netInterestIncome": "-7300000", "nonInterestIncome": "None", "operatingExpenses": "25700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18000000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "27200000" }, "balance": { "goodwill": "None", "inventory": "14300000", "commonStock": "338700000", "currentDebt": "None", "investments": "None", "totalAssets": "1697900000", "longTermDebt": "507900000", "shortTermDebt": "176700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "171900000", "totalLiabilities": "1187100000", "otherCurrentAssets": "75600000", "totalCurrentAssets": "189400000", "currentLongTermDebt": "174800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1508500000", "currentAccountsPayable": "37900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "692499999", "totalShareholderEquity": "510800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "53100000", "totalCurrentLiabilities": "276600000", "otherNonCurrentLiabilities": "139400000", "totalNonCurrentLiabilities": "910500000", "cashAndShortTermInvestments": "6300000", "commonStockSharesOutstanding": "16100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27200000", "profitLoss": "None", "dividendPayout": "6800000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26600000", "capitalExpenditures": "20200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6600000", "cashflowFromInvestment": "-20200000", "stockBasedCompensation": "1000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "income_statement": { "revenue": 129600000, "cost_of_revenue": 77100000, "gross_profit": 52500000, "ebit": 29600000, "ebitda": 46900000, "pretax_income": 20100000, "tax_provision": 4600000, "net_income": 15500000, "net_income_to_common": 15500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6500000, "total_current_assets": 177100000, "total_assets": 1670400000, "short_term_debt": 168800000, "long_term_debt": 509100000, "total_debt": 677900000, "total_liabilities": 1181100000, "total_equity": 489300000, "shares_outstanding": 16076500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 28300000, "capital_expenditure": 47600000, "free_cash_flow": 75900000, "dividends_paid": 6600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348646, "ticker_id": 4179, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29600000", "ebitda": "46900000", "netIncome": "15500000", "grossProfit": "52500000", "depreciation": "None", "totalRevenue": "129600000", "costOfRevenue": "77100000", "interestIncome": "1900000", "incomeBeforeTax": "20100000", "interestExpense": "9500000", "operatingIncome": "27800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4600000", "reportedCurrency": "USD", "netInterestIncome": "-7600000", "nonInterestIncome": "None", "operatingExpenses": "24700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "15500000" }, "balance": { "goodwill": "None", "inventory": "14500000", "commonStock": "337600000", "currentDebt": "None", "investments": "None", "totalAssets": "1670400000", "longTermDebt": "509100000", "shortTermDebt": "168800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "151500000", "totalLiabilities": "1181100000", "otherCurrentAssets": "8300000", "totalCurrentAssets": "177100000", "currentLongTermDebt": "166900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1493300000", "currentAccountsPayable": "47700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "681600000", "totalShareholderEquity": "489300000", "capitalLeaseObligations": "5600000", "otherCurrentLiabilities": "58900000", "totalCurrentLiabilities": "277300000", "otherNonCurrentLiabilities": "130900000", "totalNonCurrentLiabilities": "903800000", "cashAndShortTermInvestments": "6500000", "commonStockSharesOutstanding": "16076500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15500000", "profitLoss": "None", "dividendPayout": "6600000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4900000", "operatingCashflow": "28300000", "capitalExpenditures": "47600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19800000", "cashflowFromInvestment": "-47600000", "stockBasedCompensation": "-300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129600000, "cost_of_revenue": 77100000, "gross_profit": 52500000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29600000, "depreciation_amortisation": 17300000, "ebitda": 46900000, "interest_expense": 9500000, "interest_income": null, "other_non_operating": null, "pretax_income": 20100000, "tax_provision": 4600000, "effective_tax_rate": null, "net_income": 15500000, "net_income_continuing_ops": 15500000, "net_income_to_common": 15500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6500000, "short_term_investments": null, "net_receivables": 147800000, "inventory": 14500000, "other_current_assets": null, "total_current_assets": 177100000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1493300000, "total_assets": 1670400000, "short_term_debt": 168800000, "accounts_payable": 47700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 277300000, "long_term_debt": 509100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 903800000, "total_liabilities": 1181100000, "total_debt": 677900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 151500000, "total_equity": 489300000, "shares_outstanding": 16076500, "operating_cash_flow": 28300000, "stock_based_compensation": -300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47600000, "dividends_paid": 6600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19800000, "free_cash_flow": 75900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29600000", "ebitda": "46900000", "netIncome": "15500000", "grossProfit": "52500000", "depreciation": "None", "totalRevenue": "129600000", "costOfRevenue": "77100000", "interestIncome": "1900000", "incomeBeforeTax": "20100000", "interestExpense": "9500000", "operatingIncome": "27800000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4600000", "reportedCurrency": "USD", "netInterestIncome": "-7600000", "nonInterestIncome": "None", "operatingExpenses": "24700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17300000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "15500000" }, "balance": { "goodwill": "None", "inventory": "14500000", "commonStock": "337600000", "currentDebt": "None", "investments": "None", "totalAssets": "1670400000", "longTermDebt": "509100000", "shortTermDebt": "168800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "151500000", "totalLiabilities": "1181100000", "otherCurrentAssets": "8300000", "totalCurrentAssets": "177100000", "currentLongTermDebt": "166900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "147800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1493300000", "currentAccountsPayable": "47700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "681600000", "totalShareholderEquity": "489300000", "capitalLeaseObligations": "5600000", "otherCurrentLiabilities": "58900000", "totalCurrentLiabilities": "277300000", "otherNonCurrentLiabilities": "130900000", "totalNonCurrentLiabilities": "903800000", "cashAndShortTermInvestments": "6500000", "commonStockSharesOutstanding": "16076500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15500000", "profitLoss": "None", "dividendPayout": "6600000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4900000", "operatingCashflow": "28300000", "capitalExpenditures": "47600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19800000", "cashflowFromInvestment": "-47600000", "stockBasedCompensation": "-300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "income_statement": { "revenue": 103900000, "cost_of_revenue": 72100000, "gross_profit": 31800000, "ebit": 9700000, "ebitda": 26500000, "pretax_income": 1000000, "tax_provision": -400000, "net_income": 1400000, "net_income_to_common": 1400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6000000, "total_current_assets": 156400000, "total_assets": 1620200000, "short_term_debt": 136500000, "long_term_debt": 509000000, "total_debt": 645500000, "total_liabilities": 1140400000, "total_equity": 479800000, "shares_outstanding": 16100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16300000, "capital_expenditure": 35800000, "free_cash_flow": 52100000, "dividends_paid": 6500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348648, "ticker_id": 4179, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9700000", "ebitda": "26500000", "netIncome": "1400000", "grossProfit": "31800000", "depreciation": "None", "totalRevenue": "103900000", "costOfRevenue": "72100000", "interestIncome": "1700000", "incomeBeforeTax": "1000000", "interestExpense": "8700000", "operatingIncome": "8000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-400000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "23800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "1400000" }, "balance": { "goodwill": "None", "inventory": "13800000", "commonStock": "337000000", "currentDebt": "None", "investments": "None", "totalAssets": "1620200000", "longTermDebt": "509000000", "shortTermDebt": "136500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "142600000", "totalLiabilities": "1140400000", "otherCurrentAssets": "7600000", "totalCurrentAssets": "156400000", "currentLongTermDebt": "136500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1463800000", "currentAccountsPayable": "35600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "113100000", "shortLongTermDebtTotal": "645900000", "totalShareholderEquity": "479800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "64200000", "totalCurrentLiabilities": "243400000", "otherNonCurrentLiabilities": "134200000", "totalNonCurrentLiabilities": "897000000", "cashAndShortTermInvestments": "6000000", "commonStockSharesOutstanding": "16100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1400000", "profitLoss": "None", "dividendPayout": "6500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "16300000", "capitalExpenditures": "35800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18700000", "cashflowFromInvestment": "-93400000", "stockBasedCompensation": "200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 103900000, "cost_of_revenue": 72100000, "gross_profit": 31800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9700000, "depreciation_amortisation": 16800000, "ebitda": 26500000, "interest_expense": 8700000, "interest_income": null, "other_non_operating": null, "pretax_income": 1000000, "tax_provision": -400000, "effective_tax_rate": null, "net_income": 1400000, "net_income_continuing_ops": 1400000, "net_income_to_common": 1400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6000000, "short_term_investments": null, "net_receivables": 129000000, "inventory": 13800000, "other_current_assets": null, "total_current_assets": 156400000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1463800000, "total_assets": 1620200000, "short_term_debt": 136500000, "accounts_payable": 35600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243400000, "long_term_debt": 509000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 897000000, "total_liabilities": 1140400000, "total_debt": 645500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 142600000, "total_equity": 479800000, "shares_outstanding": 16100000, "operating_cash_flow": 16300000, "stock_based_compensation": 200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93400000, "dividends_paid": 6500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18700000, "free_cash_flow": 52100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9700000", "ebitda": "26500000", "netIncome": "1400000", "grossProfit": "31800000", "depreciation": "None", "totalRevenue": "103900000", "costOfRevenue": "72100000", "interestIncome": "1700000", "incomeBeforeTax": "1000000", "interestExpense": "8700000", "operatingIncome": "8000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-400000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "23800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16800000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "1400000" }, "balance": { "goodwill": "None", "inventory": "13800000", "commonStock": "337000000", "currentDebt": "None", "investments": "None", "totalAssets": "1620200000", "longTermDebt": "509000000", "shortTermDebt": "136500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "142600000", "totalLiabilities": "1140400000", "otherCurrentAssets": "7600000", "totalCurrentAssets": "156400000", "currentLongTermDebt": "136500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1463800000", "currentAccountsPayable": "35600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "113100000", "shortLongTermDebtTotal": "645900000", "totalShareholderEquity": "479800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "64200000", "totalCurrentLiabilities": "243400000", "otherNonCurrentLiabilities": "134200000", "totalNonCurrentLiabilities": "897000000", "cashAndShortTermInvestments": "6000000", "commonStockSharesOutstanding": "16100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1400000", "profitLoss": "None", "dividendPayout": "6500000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "16300000", "capitalExpenditures": "35800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18700000", "cashflowFromInvestment": "-93400000", "stockBasedCompensation": "200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "income_statement": { "revenue": 103400000, "cost_of_revenue": 68200000, "gross_profit": 35200000, "ebit": 13400000, "ebitda": 30000000, "pretax_income": 4900000, "tax_provision": 700000, "net_income": 4200000, "net_income_to_common": 4200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6800000, "total_current_assets": 161300000, "total_assets": 1595300000, "short_term_debt": 138600000, "long_term_debt": 486200000, "total_debt": 624800000, "total_liabilities": 1110900000, "total_equity": 484400000, "shares_outstanding": 16000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 47100000, "capital_expenditure": 35400000, "free_cash_flow": 82500000, "dividends_paid": 6600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 348649, "ticker_id": 4179, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:47:03.237741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13400000", "ebitda": "30000000", "netIncome": "4200000", "grossProfit": "35200000", "depreciation": "None", "totalRevenue": "103400000", "costOfRevenue": "68200000", "interestIncome": "7000000", "incomeBeforeTax": "4900000", "interestExpense": "8500000", "operatingIncome": "11800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "700000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "23400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "4200000" }, "balance": { "goodwill": "None", "inventory": "13900000", "commonStock": "336500000", "currentDebt": "None", "investments": "None", "totalAssets": "1595300000", "longTermDebt": "486200000", "shortTermDebt": "138600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "147700000", "totalLiabilities": "1110900000", "otherCurrentAssets": "11300000", "totalCurrentAssets": "161300000", "currentLongTermDebt": "138600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1434000000", "currentAccountsPayable": "36700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "69400000", "shortLongTermDebtTotal": "627100000", "totalShareholderEquity": "484400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "60400000", "totalCurrentLiabilities": "238000000", "otherNonCurrentLiabilities": "131500000", "totalNonCurrentLiabilities": "872900000", "cashAndShortTermInvestments": "6800000", "commonStockSharesOutstanding": "16000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4200000", "profitLoss": "None", "dividendPayout": "6600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "7900000", "operatingCashflow": "47100000", "capitalExpenditures": "35400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11700000", "cashflowFromInvestment": "-57600000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 103400000, "cost_of_revenue": 68200000, "gross_profit": 35200000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13400000, "depreciation_amortisation": 16600000, "ebitda": 30000000, "interest_expense": 8500000, "interest_income": null, "other_non_operating": null, "pretax_income": 4900000, "tax_provision": 700000, "effective_tax_rate": null, "net_income": 4200000, "net_income_continuing_ops": 4200000, "net_income_to_common": 4200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6800000, "short_term_investments": null, "net_receivables": 129300000, "inventory": 13900000, "other_current_assets": null, "total_current_assets": 161300000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1434000000, "total_assets": 1595300000, "short_term_debt": 138600000, "accounts_payable": 36700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 238000000, "long_term_debt": 486200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 872900000, "total_liabilities": 1110900000, "total_debt": 624800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 147700000, "total_equity": 484400000, "shares_outstanding": 16000000, "operating_cash_flow": 47100000, "stock_based_compensation": 400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57600000, "dividends_paid": 6600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11700000, "free_cash_flow": 82500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13400000", "ebitda": "30000000", "netIncome": "4200000", "grossProfit": "35200000", "depreciation": "None", "totalRevenue": "103400000", "costOfRevenue": "68200000", "interestIncome": "7000000", "incomeBeforeTax": "4900000", "interestExpense": "8500000", "operatingIncome": "11800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "700000", "reportedCurrency": "USD", "netInterestIncome": "-7000000", "nonInterestIncome": "None", "operatingExpenses": "23400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16600000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "4200000" }, "balance": { "goodwill": "None", "inventory": "13900000", "commonStock": "336500000", "currentDebt": "None", "investments": "None", "totalAssets": "1595300000", "longTermDebt": "486200000", "shortTermDebt": "138600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "147700000", "totalLiabilities": "1110900000", "otherCurrentAssets": "11300000", "totalCurrentAssets": "161300000", "currentLongTermDebt": "138600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1434000000", "currentAccountsPayable": "36700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "69400000", "shortLongTermDebtTotal": "627100000", "totalShareholderEquity": "484400000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "60400000", "totalCurrentLiabilities": "238000000", "otherNonCurrentLiabilities": "131500000", "totalNonCurrentLiabilities": "872900000", "cashAndShortTermInvestments": "6800000", "commonStockSharesOutstanding": "16000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4200000", "profitLoss": "None", "dividendPayout": "6600000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "7900000", "operatingCashflow": "47100000", "capitalExpenditures": "35400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11700000", "cashflowFromInvestment": "-57600000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": "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" ] } } }