{ "ticker": { "uuid": "dc4088d3-7227-4f67-9d6f-110bcc38d3bb", "symbol": "HR", "name": "Healthcare Realty Trust Incorporated", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Healthcare Facilities", "page_url": "https://sharemaestro.com/factors/ticker/dc4088d3-7227-4f67-9d6f-110bcc38d3bb/", "api_url": "https://sharemaestro.com/factors/api/tickers/dc4088d3-7227-4f67-9d6f-110bcc38d3bb/" }, "ticker_metadata": { "id": 1966, "uuid": "dc4088d3-7227-4f67-9d6f-110bcc38d3bb", "symbol": "HR", "name": "Healthcare Realty Trust Incorporated", "asset_type": "equity", "market_cap": 6986980000, "stock_exchange_id": 3, "industry": "Reit - Healthcare Facilities", "sector": "Real Estate", "description": "Healthcare Realty Trust is a real estate investment trust that integrates the ownership, management, financing, and development of income-generating real estate primarily associated with the provision of outpatient healthcare services throughout the United States.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "dc4088d3-7227-4f67-9d6f-110bcc38d3bb", "symbol": "HR", "name": "Healthcare Realty Trust Incorporated", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Healthcare Facilities", "page_url": "https://sharemaestro.com/factors/ticker/dc4088d3-7227-4f67-9d6f-110bcc38d3bb/", "api_url": "https://sharemaestro.com/factors/api/tickers/dc4088d3-7227-4f67-9d6f-110bcc38d3bb/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.42, "value": 0.33, "quality": 0.3, "momentum": 0.83, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 19.65, "market_cap": 6827184288.6, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.05, "shareholder_yield": 0.053, "roe": -0.0453, "piotroski_f_score": 7, "momentum_12_1": 0.4524, "volatility_252d": 0.1724 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:20.159411+00:00", "batch_id": "" }, "size": { "price_close": 19.65, "market_cap": 6827184288.6, "market_cap_usd": 6827184288.6, "enterprise_value": 10834553288.6, "shares_outstanding": 347439404, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.5379, "ptbv_ratio": 1.7006, "ps_ratio": 5.8827, "pcf_ratio": 14.7716, "pfcf_ratio": 8.7041, "ev_ebitda": 19.9974, "ev_ebit": -903.934, "ev_sales": 9.3356, "ev_fcf": 13.8132, "earnings_yield": null, "fcf_yield": 0.0724, "price_to_sales": 5.8827, "price_to_book": 1.5379, "price_to_cashflow": 14.7716, "ebitda_to_ev": 0.05, "sales_yield": 0.1071 }, "yield": { "dividend_yield": 0.053, "buyback_yield": 0, "shareholder_yield": 0.053, "debt_paydown_yield": null, "total_yield": 0.053 }, "quality": { "gross_margin": -0.0858, "operating_margin": -0.0103, "net_margin": -0.1734, "ebitda_margin": 0.4668, "fcf_margin": 0.6758, "roe": -0.0453, "roa": -0.022, "roic": -0.0011, "roc_greenblatt": null, "asset_turnover": 0.1269, "cash_conversion": -3.8974, "accruals_ratio": -0.0725, "sbc_to_revenue": 0.0214, "piotroski_f_score": 7, "altman_z_score": 0.298, "earnings_stability_5y": 0.8538, "revenue_stability_5y": 0.3293, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0109, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0485, "net_debt_to_ebitda": 7.3964, "debt_to_assets": 0.4409, "interest_coverage": -0.063, "current_ratio": 0.9891, "quick_ratio": 0.9891, "net_debt": 4007369000, "local_beta": 0.0004, "volatility_252d": 0.1724, "volatility_60d": 0.4085, "max_drawdown_12m": -0.0883, "risk_adjusted_momentum": 2.6237 }, "growth": { "revenue_growth_1y": -0.0644, "revenue_growth_3y_cagr": 0.0817, "revenue_growth_5y_cagr": 0.0994, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0586, "book_value_growth_1y": -0.0783, "revenue_growth": -0.0644, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0131, "price_return_3m": 0.0813, "price_return_6m": 0.1577, "price_return_9m": 0.1302, "price_return_12m": 0.4333, "price_return_12m_ex1m": 0.4524, "momentum_6m": 0.1577, "momentum_12m": 0.4333, "momentum_12_1": 0.4524, "distance_from_52w_high": -0.0349, "distance_from_52w_low": 0.3863, "relative_strength": 0.3334 }, "raw_ttm": { "revenue_ttm": 1160560000, "gross_profit_ttm": -99606000, "ebit_ttm": -11986000, "ebitda_ttm": 541798000, "net_income_ttm": -201254000, "eps_diluted_ttm": -0.5792, "operating_cash_flow_ttm": 462184000, "capital_expenditure_ttm": 322179000, "fcf_ttm": 784363000, "dividends_paid_ttm": 362012000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 190130000, "cash_and_equivalents": 26235000, "total_current_assets": 149646000, "total_current_liabilities": 151288000, "net_ppe": null, "total_assets": 9148164000, "total_debt": 4033604000, "total_equity": 4439170000, "net_working_capital": 208182000, "book_value_per_share": 12.7768, "retained_earnings": -4602604000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4014668000, "tangible_book_per_share": 11.555 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 39, "rank_ptbv": 37, "rank_ps": 82, "rank_pcf": 64, "rank_ev_ebitda": 76, "rank_ev_ebit": 1, "rank_earnings_yield": 50, "rank_fcf_yield": 55, "rank_dividend_yield": 14, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 76, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 97, "rank_fcf_margin": 9, "rank_piotroski": 18, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 26 }, "composites": { "value_composite": 67, "quality_composite": 70, "momentum_composite": 17, "growth_composite": 83, "yield_composite": 9, "svqf_composite": 29, "vc1_composite": 80, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 58, "quality_value_composite": 0.3146, "os_score": 0.42, "value_percentile": 0.33, "quality_percentile": 0.3, "momentum_percentile": 0.83, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 69, "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": 4263, "ticker_id": 1966, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:20.159411+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.65, "market_cap": 6827184288.6, "market_cap_usd": 6827184288.6, "enterprise_value": 10834553288.6, "shares_outstanding": 347439404, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.53794162, "ptbv_ratio": 1.70056012, "ps_ratio": 5.88266379, "pcf_ratio": 14.77157212, "pfcf_ratio": 8.70411313, "ev_ebitda": 19.99740362, "ev_ebit": -903.93403042, "ev_sales": 9.33562529, "ev_fcf": 13.81318763, "earnings_yield": null, "fcf_yield": 0.07239459, "dividend_yield": 0.05302508, "buyback_yield": 0, "shareholder_yield": 0.05302508, "debt_paydown_yield": null, "total_yield": 0.05302508, "gross_margin": -0.08582581, "operating_margin": -0.01032777, "net_margin": -0.17341111, "ebitda_margin": 0.46684187, "fcf_margin": 0.67584873, "roe": -0.04533595, "roa": -0.02199939, "roic": -0.00106428, "roc_greenblatt": null, "asset_turnover": 0.12686261, "cash_conversion": -3.89737844, "accruals_ratio": -0.07252144, "sbc_to_revenue": 0.02136382, "debt_to_equity": 1.04850501, "net_debt_to_ebitda": 7.39642634, "debt_to_assets": 0.44091951, "interest_coverage": -0.06304108, "current_ratio": 0.98914653, "quick_ratio": 0.98914653, "net_debt": 4007369000, "revenue_growth_1y": -0.06443271, "revenue_growth_3y_cagr": 0.08174133, "revenue_growth_5y_cagr": 0.09938822, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.05855671, "book_value_growth_1y": -0.07832446, "piotroski_f_score": 7, "altman_z_score": 0.29803547, "earnings_stability_5y": 0.853806, "revenue_stability_5y": 0.329258, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01312816, "price_return_3m": 0.08131607, "price_return_6m": 0.1576938, "price_return_9m": 0.13020672, "price_return_12m": 0.43334403, "price_return_12m_ex1m": 0.45241152, "distance_from_52w_high": -0.0348723, "distance_from_52w_low": 0.38634119, "relative_strength": 0.33338045, "local_beta": 0.0004, "volatility_252d": 0.172434, "volatility_60d": 0.408462, "max_drawdown_12m": -0.08825527, "revenue_ttm": 1160560000, "gross_profit_ttm": -99606000, "ebit_ttm": -11986000, "ebitda_ttm": 541798000, "net_income_ttm": -201254000, "eps_diluted_ttm": -0.57924921, "operating_cash_flow_ttm": 462184000, "capital_expenditure_ttm": 322179000, "fcf_ttm": 784363000, "dividends_paid_ttm": 362012000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 190130000, "cash_and_equivalents": 26235000, "total_current_assets": 149646000, "total_current_liabilities": 151288000, "net_ppe": null, "total_assets": 9148164000, "total_debt": 4033604000, "total_equity": 4439170000, "net_working_capital": 208182000, "book_value_per_share": 12.77681791, "retained_earnings": -4602604000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4014668000, "tangible_book_per_share": 11.55501637, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 39, "rank_ptbv": 37, "rank_ps": 82, "rank_pcf": 64, "rank_ev_ebitda": 76, "rank_ev_ebit": 1, "rank_earnings_yield": 50, "rank_fcf_yield": 55, "rank_dividend_yield": 14, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 76, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 97, "rank_fcf_margin": 9, "rank_piotroski": 18, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 26, "value_composite": 67, "quality_composite": 70, "momentum_composite": 17, "growth_composite": 83, "yield_composite": 9, "svqf_composite": 29, "vc1_composite": 80, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 69, "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": 19.65, "os": 0.42, "value": 0.33, "quality": 0.3, "momentum": 0.83, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.053, "roe": -0.0453, "momentum_12_1": 0.4524, "complete_fields": { "id": 4263, "ticker_id": 1966, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:20.159411+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.65, "market_cap": 6827184288.6, "market_cap_usd": 6827184288.6, "enterprise_value": 10834553288.6, "shares_outstanding": 347439404, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.53794162, "ptbv_ratio": 1.70056012, "ps_ratio": 5.88266379, "pcf_ratio": 14.77157212, "pfcf_ratio": 8.70411313, "ev_ebitda": 19.99740362, "ev_ebit": -903.93403042, "ev_sales": 9.33562529, "ev_fcf": 13.81318763, "earnings_yield": null, "fcf_yield": 0.07239459, "dividend_yield": 0.05302508, "buyback_yield": 0, "shareholder_yield": 0.05302508, "debt_paydown_yield": null, "total_yield": 0.05302508, "gross_margin": -0.08582581, "operating_margin": -0.01032777, "net_margin": -0.17341111, "ebitda_margin": 0.46684187, "fcf_margin": 0.67584873, "roe": -0.04533595, "roa": -0.02199939, "roic": -0.00106428, "roc_greenblatt": null, "asset_turnover": 0.12686261, "cash_conversion": -3.89737844, "accruals_ratio": -0.07252144, "sbc_to_revenue": 0.02136382, "debt_to_equity": 1.04850501, "net_debt_to_ebitda": 7.39642634, "debt_to_assets": 0.44091951, "interest_coverage": -0.06304108, "current_ratio": 0.98914653, "quick_ratio": 0.98914653, "net_debt": 4007369000, "revenue_growth_1y": -0.06443271, "revenue_growth_3y_cagr": 0.08174133, "revenue_growth_5y_cagr": 0.09938822, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.05855671, "book_value_growth_1y": -0.07832446, "piotroski_f_score": 7, "altman_z_score": 0.29803547, "earnings_stability_5y": 0.853806, "revenue_stability_5y": 0.329258, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01312816, "price_return_3m": 0.08131607, "price_return_6m": 0.1576938, "price_return_9m": 0.13020672, "price_return_12m": 0.43334403, "price_return_12m_ex1m": 0.45241152, "distance_from_52w_high": -0.0348723, "distance_from_52w_low": 0.38634119, "relative_strength": 0.33338045, "local_beta": 0.0004, "volatility_252d": 0.172434, "volatility_60d": 0.408462, "max_drawdown_12m": -0.08825527, "revenue_ttm": 1160560000, "gross_profit_ttm": -99606000, "ebit_ttm": -11986000, "ebitda_ttm": 541798000, "net_income_ttm": -201254000, "eps_diluted_ttm": -0.57924921, "operating_cash_flow_ttm": 462184000, "capital_expenditure_ttm": 322179000, "fcf_ttm": 784363000, "dividends_paid_ttm": 362012000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 190130000, "cash_and_equivalents": 26235000, "total_current_assets": 149646000, "total_current_liabilities": 151288000, "net_ppe": null, "total_assets": 9148164000, "total_debt": 4033604000, "total_equity": 4439170000, "net_working_capital": 208182000, "book_value_per_share": 12.77681791, "retained_earnings": -4602604000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 4014668000, "tangible_book_per_share": 11.55501637, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 50, "rank_pb": 39, "rank_ptbv": 37, "rank_ps": 82, "rank_pcf": 64, "rank_ev_ebitda": 76, "rank_ev_ebit": 1, "rank_earnings_yield": 50, "rank_fcf_yield": 55, "rank_dividend_yield": 14, "rank_shareholder_yield": 14, "rank_total_yield": 14, "rank_roe": 76, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 97, "rank_fcf_margin": 9, "rank_piotroski": 18, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 27, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 26, "value_composite": 67, "quality_composite": 70, "momentum_composite": 17, "growth_composite": 83, "yield_composite": 9, "svqf_composite": 29, "vc1_composite": 80, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 58, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 69, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "income_statement": { "revenue": 1180546000, "cost_of_revenue": 1577007000, "gross_profit": -396461000, "ebit": -44005000, "ebitda": 519961000, "pretax_income": -249485000, "tax_provision": null, "net_income": -246071000, "net_income_to_common": -246071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26172000, "total_current_assets": 606121000, "total_assets": 9210861000, "short_term_debt": 120000000, "long_term_debt": 3791423000, "total_debt": 3911423000, "total_liabilities": 4534236000, "total_equity": 4616893000, "shares_outstanding": 349797750, "goodwill_and_intangibles": 20421000 }, "cash_flow": { "operating_cash_flow": 457095000, "capital_expenditure": 330153000, "free_cash_flow": 787248000, "dividends_paid": 386919000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276317, "ticker_id": 1966, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-44005000", "ebitda": "519961000", "netIncome": "-246071000", "grossProfit": "-396461000", "depreciation": "None", "totalRevenue": "1180546000", "costOfRevenue": "1577007000", "interestIncome": "212732000", "incomeBeforeTax": "-249485000", "interestExpense": "205480000", "operatingIncome": "94936000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-212064000", "nonInterestIncome": "None", "operatingExpenses": "-491397000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1577007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "563966000", "sellingGeneralAndAdministrative": "72569000", "netIncomeFromContinuingOperations": "-249485000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3516000", "currentDebt": "None", "investments": "None", "totalAssets": "9210861000", "longTermDebt": "3791423000", "shortTermDebt": "120000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "20421000", "reportedCurrency": "USD", "retainedEarnings": "128238000", "totalLiabilities": "4534236000", "otherCurrentAssets": "322759000", "totalCurrentAssets": "606121000", "currentLongTermDebt": "120000000", "longTermInvestments": "455834000", "shortTermInvestments": "None", "currentNetReceivables": "257190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8604740000", "currentAccountsPayable": "211071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8099707000", "shortLongTermDebtTotal": "4147475000", "totalShareholderEquity": "4616893000", "capitalLeaseObligations": "236052000", "otherCurrentLiabilities": "226231000", "totalCurrentLiabilities": "346231000", "otherNonCurrentLiabilities": "160530000", "totalNonCurrentLiabilities": "4188005000", "cashAndShortTermInvestments": "26172000", "commonStockSharesOutstanding": "349797750", "intangibleAssetsExcludingGoodwill": "20421000", "cashAndCashEquivalentsAtCarryingValue": "26172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-246071000", "profitLoss": "None", "dividendPayout": "386919000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "457095000", "capitalExpenditures": "330153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1210667000", "cashflowFromInvestment": "710828000", "stockBasedCompensation": "22387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "386919000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4006999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "567320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1180546000, "cost_of_revenue": 1577007000, "gross_profit": -396461000, "research_and_development": null, "selling_general_admin": 72569000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -44005000, "depreciation_amortisation": 563966000, "ebitda": 519961000, "interest_expense": 205480000, "interest_income": null, "other_non_operating": null, "pretax_income": -249485000, "tax_provision": null, "effective_tax_rate": null, "net_income": -246071000, "net_income_continuing_ops": -249485000, "net_income_to_common": -246071000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26172000, "short_term_investments": null, "net_receivables": 257190000, "inventory": null, "other_current_assets": null, "total_current_assets": 606121000, "net_ppe": null, "goodwill": null, "intangible_assets": 20421000, "goodwill_and_intangibles": 20421000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8604740000, "total_assets": 9210861000, "short_term_debt": 120000000, "accounts_payable": 211071000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 346231000, "long_term_debt": 3791423000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4188005000, "total_liabilities": 4534236000, "total_debt": 3911423000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 128238000, "total_equity": 4616893000, "shares_outstanding": 349797750, "operating_cash_flow": 457095000, "stock_based_compensation": 22387000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 330153000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 710828000, "dividends_paid": 386919000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1210667000, "free_cash_flow": 787248000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-44005000", "ebitda": "519961000", "netIncome": "-246071000", "grossProfit": "-396461000", "depreciation": "None", "totalRevenue": "1180546000", "costOfRevenue": "1577007000", "interestIncome": "212732000", "incomeBeforeTax": "-249485000", "interestExpense": "205480000", "operatingIncome": "94936000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-212064000", "nonInterestIncome": "None", "operatingExpenses": "-491397000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1577007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "563966000", "sellingGeneralAndAdministrative": "72569000", "netIncomeFromContinuingOperations": "-249485000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3516000", "currentDebt": "None", "investments": "None", "totalAssets": "9210861000", "longTermDebt": "3791423000", "shortTermDebt": "120000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "20421000", "reportedCurrency": "USD", "retainedEarnings": "128238000", "totalLiabilities": "4534236000", "otherCurrentAssets": "322759000", "totalCurrentAssets": "606121000", "currentLongTermDebt": "120000000", "longTermInvestments": "455834000", "shortTermInvestments": "None", "currentNetReceivables": "257190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8604740000", "currentAccountsPayable": "211071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8099707000", "shortLongTermDebtTotal": "4147475000", "totalShareholderEquity": "4616893000", "capitalLeaseObligations": "236052000", "otherCurrentLiabilities": "226231000", "totalCurrentLiabilities": "346231000", "otherNonCurrentLiabilities": "160530000", "totalNonCurrentLiabilities": "4188005000", "cashAndShortTermInvestments": "26172000", "commonStockSharesOutstanding": "349797750", "intangibleAssetsExcludingGoodwill": "20421000", "cashAndCashEquivalentsAtCarryingValue": "26172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-246071000", "profitLoss": "None", "dividendPayout": "386919000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "457095000", "capitalExpenditures": "330153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1210667000", "cashflowFromInvestment": "710828000", "stockBasedCompensation": "22387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "386919000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4006999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "567320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "income_statement": { "revenue": 1268316000, "cost_of_revenue": 1823748000, "gross_profit": -555432000, "ebit": -408528000, "ebitda": 266624000, "pretax_income": -663904000, "tax_provision": 9419000, "net_income": -654485000, "net_income_to_common": -654485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68916000, "total_current_assets": 525859000, "total_assets": 10650923000, "short_term_debt": 14480000, "long_term_debt": 4662771000, "total_debt": 4677251000, "total_liabilities": 5345049000, "total_equity": 5234861000, "shares_outstanding": 365553056, "goodwill_and_intangibles": 664867000 }, "cash_flow": { "operating_cash_flow": 501617000, "capital_expenditure": 248981000, "free_cash_flow": 750598000, "dividends_paid": 457853000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276322, "ticker_id": 1966, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-408528000", "ebitda": "266624000", "netIncome": "-654485000", "grossProfit": "-555432000", "depreciation": "None", "totalRevenue": "1268316000", "costOfRevenue": "1823748000", "interestIncome": "242820000", "incomeBeforeTax": "-663904000", "interestExpense": "255376000", "operatingIncome": "36412000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9419000", "reportedCurrency": "USD", "netInterestIncome": "-242498000", "nonInterestIncome": "None", "operatingExpenses": "-591844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1823748000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "675152000", "sellingGeneralAndAdministrative": "83121000", "netIncomeFromContinuingOperations": "-663904000" }, "balance": { "goodwill": "631626000", "inventory": "None", "commonStock": "3505000", "currentDebt": "None", "investments": "None", "totalAssets": "10650923000", "longTermDebt": "4662771000", "shortTermDebt": "14480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "33241000", "reportedCurrency": "USD", "retainedEarnings": "374309000", "totalLiabilities": "5345049000", "otherCurrentAssets": "167854000", "totalCurrentAssets": "525859000", "currentLongTermDebt": "None", "longTermInvestments": "477226000", "shortTermInvestments": "None", "currentNetReceivables": "289089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10125064000", "currentAccountsPayable": "222510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9588492000", "shortLongTermDebtTotal": "4959616000", "totalShareholderEquity": "5234861000", "capitalLeaseObligations": "296845000", "otherCurrentLiabilities": "223793000", "totalCurrentLiabilities": "223793000", "otherNonCurrentLiabilities": "161640000", "totalNonCurrentLiabilities": "5121256000", "cashAndShortTermInvestments": "68916000", "commonStockSharesOutstanding": "365553056", "intangibleAssetsExcludingGoodwill": "33241000", "cashAndCashEquivalentsAtCarryingValue": "68916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-663904000", "profitLoss": "None", "dividendPayout": "457853000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "501617000", "capitalExpenditures": "248981000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1359323000", "cashflowFromInvestment": "900923000", "stockBasedCompensation": "31824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "457853000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-519304000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "722317000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1268316000, "cost_of_revenue": 1823748000, "gross_profit": -555432000, "research_and_development": null, "selling_general_admin": 83121000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -408528000, "depreciation_amortisation": 675152000, "ebitda": 266624000, "interest_expense": 255376000, "interest_income": null, "other_non_operating": null, "pretax_income": -663904000, "tax_provision": 9419000, "effective_tax_rate": null, "net_income": -654485000, "net_income_continuing_ops": -663904000, "net_income_to_common": -654485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68916000, "short_term_investments": null, "net_receivables": 289089000, "inventory": null, "other_current_assets": null, "total_current_assets": 525859000, "net_ppe": null, "goodwill": 631626000, "intangible_assets": 33241000, "goodwill_and_intangibles": 664867000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10125064000, "total_assets": 10650923000, "short_term_debt": 14480000, "accounts_payable": 222510000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 223793000, "long_term_debt": 4662771000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5121256000, "total_liabilities": 5345049000, "total_debt": 4677251000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 374309000, "total_equity": 5234861000, "shares_outstanding": 365553056, "operating_cash_flow": 501617000, "stock_based_compensation": 31824000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 248981000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 900923000, "dividends_paid": 457853000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1359323000, "free_cash_flow": 750598000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-408528000", "ebitda": "266624000", "netIncome": "-654485000", "grossProfit": "-555432000", "depreciation": "None", "totalRevenue": "1268316000", "costOfRevenue": "1823748000", "interestIncome": "242820000", "incomeBeforeTax": "-663904000", "interestExpense": "255376000", "operatingIncome": "36412000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9419000", "reportedCurrency": "USD", "netInterestIncome": "-242498000", "nonInterestIncome": "None", "operatingExpenses": "-591844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1823748000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "675152000", "sellingGeneralAndAdministrative": "83121000", "netIncomeFromContinuingOperations": "-663904000" }, "balance": { "goodwill": "631626000", "inventory": "None", "commonStock": "3505000", "currentDebt": "None", "investments": "None", "totalAssets": "10650923000", "longTermDebt": "4662771000", "shortTermDebt": "14480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "33241000", "reportedCurrency": "USD", "retainedEarnings": "374309000", "totalLiabilities": "5345049000", "otherCurrentAssets": "167854000", "totalCurrentAssets": "525859000", "currentLongTermDebt": "None", "longTermInvestments": "477226000", "shortTermInvestments": "None", "currentNetReceivables": "289089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10125064000", "currentAccountsPayable": "222510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9588492000", "shortLongTermDebtTotal": "4959616000", "totalShareholderEquity": "5234861000", "capitalLeaseObligations": "296845000", "otherCurrentLiabilities": "223793000", "totalCurrentLiabilities": "223793000", "otherNonCurrentLiabilities": "161640000", "totalNonCurrentLiabilities": "5121256000", "cashAndShortTermInvestments": "68916000", "commonStockSharesOutstanding": "365553056", "intangibleAssetsExcludingGoodwill": "33241000", "cashAndCashEquivalentsAtCarryingValue": "68916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-663904000", "profitLoss": "None", "dividendPayout": "457853000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "501617000", "capitalExpenditures": "248981000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1359323000", "cashflowFromInvestment": "900923000", "stockBasedCompensation": "31824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "457853000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-519304000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "722317000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "income_statement": { "revenue": 1343769000, "cost_of_revenue": 1961855000, "gross_profit": -618086000, "ebit": -13424000, "ebitda": 717285000, "pretax_income": -282083000, "tax_provision": -467000, "net_income": -278261000, "net_income_to_common": -278261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25699000, "total_current_assets": 504671000, "total_assets": 12637131000, "short_term_debt": 2182000, "long_term_debt": 4645061000, "total_debt": 4647243000, "total_liabilities": 5714349000, "total_equity": 6922782000, "shares_outstanding": 383381871, "goodwill_and_intangibles": 318291000 }, "cash_flow": { "operating_cash_flow": 499820000, "capital_expenditure": 231026000, "free_cash_flow": 730846000, "dividends_paid": 472242000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276327, "ticker_id": 1966, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13424000", "ebitda": "717285000", "netIncome": "-278261000", "grossProfit": "-618086000", "depreciation": "None", "totalRevenue": "1343769000", "costOfRevenue": "1961855000", "interestIncome": "1343000", "incomeBeforeTax": "-282083000", "interestExpense": "268659000", "operatingIncome": "49806000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-467000", "reportedCurrency": "USD", "netInterestIncome": "-252829000", "nonInterestIncome": "None", "operatingExpenses": "-667892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1961855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "730709000", "sellingGeneralAndAdministrative": "58405000", "netIncomeFromContinuingOperations": "-282083000" }, "balance": { "goodwill": "250530000", "inventory": "None", "commonStock": "3810000", "currentDebt": "None", "investments": "None", "totalAssets": "12637131000", "longTermDebt": "4645061000", "shortTermDebt": "2182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "67761000", "reportedCurrency": "USD", "retainedEarnings": "-2772999000", "totalLiabilities": "5714349000", "otherCurrentAssets": "-379382000", "totalCurrentAssets": "504671000", "currentLongTermDebt": "349798000", "longTermInvestments": "319634000", "shortTermInvestments": "-2522000", "currentNetReceivables": "353683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12132460000", "currentAccountsPayable": "211994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11448189000", "shortLongTermDebtTotal": "5299076000", "totalShareholderEquity": "6922782000", "capitalLeaseObligations": "304217000", "otherCurrentLiabilities": "559905000", "totalCurrentLiabilities": "562087000", "otherNonCurrentLiabilities": "202984000", "totalNonCurrentLiabilities": "5156130000", "cashAndShortTermInvestments": "25699000", "commonStockSharesOutstanding": "383381871", "intangibleAssetsExcludingGoodwill": "67761000", "cashAndCashEquivalentsAtCarryingValue": "25699000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-282083000", "profitLoss": "None", "dividendPayout": "472242000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "499820000", "capitalExpenditures": "231026000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-884222000", "cashflowFromInvestment": "349140000", "stockBasedCompensation": "14288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "472242000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2298000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "775890000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1343769000, "cost_of_revenue": 1961855000, "gross_profit": -618086000, "research_and_development": 0.21, "selling_general_admin": 58405000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13424000, "depreciation_amortisation": 730709000, "ebitda": 717285000, "interest_expense": 268659000, "interest_income": null, "other_non_operating": null, "pretax_income": -282083000, "tax_provision": -467000, "effective_tax_rate": null, "net_income": -278261000, "net_income_continuing_ops": -282083000, "net_income_to_common": -278261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25699000, "short_term_investments": -2522000, "net_receivables": 353683000, "inventory": null, "other_current_assets": null, "total_current_assets": 504671000, "net_ppe": null, "goodwill": 250530000, "intangible_assets": 67761000, "goodwill_and_intangibles": 318291000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12132460000, "total_assets": 12637131000, "short_term_debt": 2182000, "accounts_payable": 211994000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 562087000, "long_term_debt": 4645061000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5156130000, "total_liabilities": 5714349000, "total_debt": 4647243000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2772999000, "total_equity": 6922782000, "shares_outstanding": 383381871, "operating_cash_flow": 499820000, "stock_based_compensation": 14288000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 231026000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 349140000, "dividends_paid": 472242000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -884222000, "free_cash_flow": 730846000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13424000", "ebitda": "717285000", "netIncome": "-278261000", "grossProfit": "-618086000", "depreciation": "None", "totalRevenue": "1343769000", "costOfRevenue": "1961855000", "interestIncome": "1343000", "incomeBeforeTax": "-282083000", "interestExpense": "268659000", "operatingIncome": "49806000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-467000", "reportedCurrency": "USD", "netInterestIncome": "-252829000", "nonInterestIncome": "None", "operatingExpenses": "-667892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.21", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1961855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "730709000", "sellingGeneralAndAdministrative": "58405000", "netIncomeFromContinuingOperations": "-282083000" }, "balance": { "goodwill": "250530000", "inventory": "None", "commonStock": "3810000", "currentDebt": "None", "investments": "None", "totalAssets": "12637131000", "longTermDebt": "4645061000", "shortTermDebt": "2182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "67761000", "reportedCurrency": "USD", "retainedEarnings": "-2772999000", "totalLiabilities": "5714349000", "otherCurrentAssets": "-379382000", "totalCurrentAssets": "504671000", "currentLongTermDebt": "349798000", "longTermInvestments": "319634000", "shortTermInvestments": "-2522000", "currentNetReceivables": "353683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12132460000", "currentAccountsPayable": "211994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11448189000", "shortLongTermDebtTotal": "5299076000", "totalShareholderEquity": "6922782000", "capitalLeaseObligations": "304217000", "otherCurrentLiabilities": "559905000", "totalCurrentLiabilities": "562087000", "otherNonCurrentLiabilities": "202984000", "totalNonCurrentLiabilities": "5156130000", "cashAndShortTermInvestments": "25699000", "commonStockSharesOutstanding": "383381871", "intangibleAssetsExcludingGoodwill": "67761000", "cashAndCashEquivalentsAtCarryingValue": "25699000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-282083000", "profitLoss": "None", "dividendPayout": "472242000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "499820000", "capitalExpenditures": "231026000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-884222000", "cashflowFromInvestment": "349140000", "stockBasedCompensation": "14288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "472242000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2298000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "775890000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "income_statement": { "revenue": 932637000, "cost_of_revenue": 1250202000, "gross_profit": -317565000, "ebit": 182623000, "ebitda": 635705000, "pretax_income": 40693000, "tax_provision": 146691000, "net_income": 40897000, "net_income_to_common": 40897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60961000, "total_current_assets": 404932000, "total_assets": 13849631000, "short_term_debt": 349114000, "long_term_debt": 5351827000, "total_debt": 5700941000, "total_liabilities": 6169813000, "total_equity": 7679818000, "shares_outstanding": 253873321, "goodwill_and_intangibles": 305042000 }, "cash_flow": { "operating_cash_flow": 272747000, "capital_expenditure": 163544000, "free_cash_flow": 436291000, "dividends_paid": 283713000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276332, "ticker_id": 1966, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "182623000", "ebitda": "635705000", "netIncome": "40897000", "grossProfit": "-317565000", "depreciation": "None", "totalRevenue": "932637000", "costOfRevenue": "1250202000", "interestIncome": "147378000", "incomeBeforeTax": "40693000", "interestExpense": "141930000", "operatingIncome": "78726000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "146691000", "reportedCurrency": "USD", "netInterestIncome": "-144180000", "nonInterestIncome": "None", "operatingExpenses": "-396291000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1250202000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "453082000", "sellingGeneralAndAdministrative": "52734000", "netIncomeFromContinuingOperations": "40693000" }, "balance": { "goodwill": "223202000", "inventory": "1", "commonStock": "3806000", "currentDebt": "None", "investments": "None", "totalAssets": "13849631000", "longTermDebt": "5351827000", "shortTermDebt": "349114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "81840000", "reportedCurrency": "USD", "retainedEarnings": "-2022507000", "totalLiabilities": "6169813000", "otherCurrentAssets": "-304139000", "totalCurrentAssets": "404932000", "currentLongTermDebt": "349114000", "longTermInvestments": "335087000", "shortTermInvestments": "120236000", "currentNetReceivables": "243178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13444699000", "currentAccountsPayable": "57352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12749337000", "shortLongTermDebtTotal": "5773880000", "totalShareholderEquity": "7679818000", "capitalLeaseObligations": "352834000", "otherCurrentLiabilities": "187118000", "totalCurrentLiabilities": "680909000", "otherNonCurrentLiabilities": "127074000", "totalNonCurrentLiabilities": "5488904000", "cashAndShortTermInvestments": "60961000", "commonStockSharesOutstanding": "253873321", "intangibleAssetsExcludingGoodwill": "81840000", "cashAndCashEquivalentsAtCarryingValue": "60961000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40693000", "profitLoss": "None", "dividendPayout": "283713000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "272747000", "capitalExpenditures": "163544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1859325000", "cashflowFromInvestment": "1634364000", "stockBasedCompensation": "20346000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "283713000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3192000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "477777000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 932637000, "cost_of_revenue": 1250202000, "gross_profit": -317565000, "research_and_development": 0.04, "selling_general_admin": 52734000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 182623000, "depreciation_amortisation": 453082000, "ebitda": 635705000, "interest_expense": 141930000, "interest_income": null, "other_non_operating": null, "pretax_income": 40693000, "tax_provision": 146691000, "effective_tax_rate": null, "net_income": 40897000, "net_income_continuing_ops": 40693000, "net_income_to_common": 40897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60961000, "short_term_investments": 120236000, "net_receivables": 243178000, "inventory": 1, "other_current_assets": null, "total_current_assets": 404932000, "net_ppe": null, "goodwill": 223202000, "intangible_assets": 81840000, "goodwill_and_intangibles": 305042000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13444699000, "total_assets": 13849631000, "short_term_debt": 349114000, "accounts_payable": 57352000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 680909000, "long_term_debt": 5351827000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5488904000, "total_liabilities": 6169813000, "total_debt": 5700941000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2022507000, "total_equity": 7679818000, "shares_outstanding": 253873321, "operating_cash_flow": 272747000, "stock_based_compensation": 20346000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163544000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1634364000, "dividends_paid": 283713000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1859325000, "free_cash_flow": 436291000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "182623000", "ebitda": "635705000", "netIncome": "40897000", "grossProfit": "-317565000", "depreciation": "None", "totalRevenue": "932637000", "costOfRevenue": "1250202000", "interestIncome": "147378000", "incomeBeforeTax": "40693000", "interestExpense": "141930000", "operatingIncome": "78726000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "146691000", "reportedCurrency": "USD", "netInterestIncome": "-144180000", "nonInterestIncome": "None", "operatingExpenses": "-396291000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1250202000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "453082000", "sellingGeneralAndAdministrative": "52734000", "netIncomeFromContinuingOperations": "40693000" }, "balance": { "goodwill": "223202000", "inventory": "1", "commonStock": "3806000", "currentDebt": "None", "investments": "None", "totalAssets": "13849631000", "longTermDebt": "5351827000", "shortTermDebt": "349114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "81840000", "reportedCurrency": "USD", "retainedEarnings": "-2022507000", "totalLiabilities": "6169813000", "otherCurrentAssets": "-304139000", "totalCurrentAssets": "404932000", "currentLongTermDebt": "349114000", "longTermInvestments": "335087000", "shortTermInvestments": "120236000", "currentNetReceivables": "243178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13444699000", "currentAccountsPayable": "57352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12749337000", "shortLongTermDebtTotal": "5773880000", "totalShareholderEquity": "7679818000", "capitalLeaseObligations": "352834000", "otherCurrentLiabilities": "187118000", "totalCurrentLiabilities": "680909000", "otherNonCurrentLiabilities": "127074000", "totalNonCurrentLiabilities": "5488904000", "cashAndShortTermInvestments": "60961000", "commonStockSharesOutstanding": "253873321", "intangibleAssetsExcludingGoodwill": "81840000", "cashAndCashEquivalentsAtCarryingValue": "60961000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40693000", "profitLoss": "None", "dividendPayout": "283713000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "272747000", "capitalExpenditures": "163544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1859325000", "cashflowFromInvestment": "1634364000", "stockBasedCompensation": "20346000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "283713000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3192000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "477777000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "income_statement": { "revenue": 534817000, "cost_of_revenue": 617701000, "gross_profit": -82884000, "ebit": 119188000, "ebitda": 321902000, "pretax_income": 66659000, "tax_provision": 52338000, "net_income": 66658999, "net_income_to_common": 66658999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13175000, "total_current_assets": 13232000, "total_assets": 4258919000, "short_term_debt": 210000000, "long_term_debt": 1801325000, "total_debt": 2011325000, "total_liabilities": 2073803000, "total_equity": 2185116000, "shares_outstanding": 142710228, "goodwill_and_intangibles": 9700000 }, "cash_flow": { "operating_cash_flow": 232629000, "capital_expenditure": 100689000, "free_cash_flow": 333318000, "dividends_paid": 175456000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276337, "ticker_id": 1966, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119188000", "ebitda": "321902000", "netIncome": "66658999", "grossProfit": "-82884000", "depreciation": "None", "totalRevenue": "534817000", "costOfRevenue": "617701000", "interestIncome": "53919000", "incomeBeforeTax": "66659000", "interestExpense": "52529000", "operatingIncome": "85678000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "52338000", "reportedCurrency": "USD", "netInterestIncome": "-53133000", "nonInterestIncome": "None", "operatingExpenses": "-168562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "38035000", "costofGoodsAndServicesSold": "617701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202714000", "sellingGeneralAndAdministrative": "34152000", "netIncomeFromContinuingOperations": "66659000" }, "balance": { "goodwill": "3500000", "inventory": "13188000", "commonStock": "1505000", "currentDebt": "None", "investments": "None", "totalAssets": "4258919000", "longTermDebt": "1801325000", "shortTermDebt": "210000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6200000", "reportedCurrency": "USD", "retainedEarnings": "-1779325000", "totalLiabilities": "2073803000", "otherCurrentAssets": "-98031000", "totalCurrentAssets": "13232000", "currentLongTermDebt": "210000000", "longTermInvestments": "161942000", "shortTermInvestments": "-99108000", "currentNetReceivables": "84900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4245687000", "currentAccountsPayable": "17036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3869736000", "shortLongTermDebtTotal": "2011325000", "totalShareholderEquity": "2185116000", "capitalLeaseObligations": "118689000", "otherCurrentLiabilities": "-185764000", "totalCurrentLiabilities": "86402000", "otherNonCurrentLiabilities": "186370000", "totalNonCurrentLiabilities": "1987401000", "cashAndShortTermInvestments": "13175000", "commonStockSharesOutstanding": "142710228", "intangibleAssetsExcludingGoodwill": "6200000", "cashAndCashEquivalentsAtCarryingValue": "13175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66659000", "profitLoss": "None", "dividendPayout": "175456000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "232629000", "capitalExpenditures": "100689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "327716000", "cashflowFromInvestment": "-562473000", "stockBasedCompensation": "10729000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175456000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2128000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3803000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 534817000, "cost_of_revenue": 617701000, "gross_profit": -82884000, "research_and_development": 0.12, "selling_general_admin": 34152000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119188000, "depreciation_amortisation": 202714000, "ebitda": 321902000, "interest_expense": 52529000, "interest_income": null, "other_non_operating": null, "pretax_income": 66659000, "tax_provision": 52338000, "effective_tax_rate": null, "net_income": 66658999, "net_income_continuing_ops": 66659000, "net_income_to_common": 66658999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13175000, "short_term_investments": -99108000, "net_receivables": 84900000, "inventory": 13188000, "other_current_assets": null, "total_current_assets": 13232000, "net_ppe": null, "goodwill": 3500000, "intangible_assets": 6200000, "goodwill_and_intangibles": 9700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4245687000, "total_assets": 4258919000, "short_term_debt": 210000000, "accounts_payable": 17036000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86402000, "long_term_debt": 1801325000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1987401000, "total_liabilities": 2073803000, "total_debt": 2011325000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1779325000, "total_equity": 2185116000, "shares_outstanding": 142710228, "operating_cash_flow": 232629000, "stock_based_compensation": 10729000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100689000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -562473000, "dividends_paid": 175456000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 327716000, "free_cash_flow": 333318000, "net_change_in_cash": -2128000 }, "raw_data": { "income": { "ebit": "119188000", "ebitda": "321902000", "netIncome": "66658999", "grossProfit": "-82884000", "depreciation": "None", "totalRevenue": "534817000", "costOfRevenue": "617701000", "interestIncome": "53919000", "incomeBeforeTax": "66659000", "interestExpense": "52529000", "operatingIncome": "85678000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "52338000", "reportedCurrency": "USD", "netInterestIncome": "-53133000", "nonInterestIncome": "None", "operatingExpenses": "-168562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "38035000", "costofGoodsAndServicesSold": "617701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "202714000", "sellingGeneralAndAdministrative": "34152000", "netIncomeFromContinuingOperations": "66659000" }, "balance": { "goodwill": "3500000", "inventory": "13188000", "commonStock": "1505000", "currentDebt": "None", "investments": "None", "totalAssets": "4258919000", "longTermDebt": "1801325000", "shortTermDebt": "210000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6200000", "reportedCurrency": "USD", "retainedEarnings": "-1779325000", "totalLiabilities": "2073803000", "otherCurrentAssets": "-98031000", "totalCurrentAssets": "13232000", "currentLongTermDebt": "210000000", "longTermInvestments": "161942000", "shortTermInvestments": "-99108000", "currentNetReceivables": "84900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4245687000", "currentAccountsPayable": "17036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3869736000", "shortLongTermDebtTotal": "2011325000", "totalShareholderEquity": "2185116000", "capitalLeaseObligations": "118689000", "otherCurrentLiabilities": "-185764000", "totalCurrentLiabilities": "86402000", "otherNonCurrentLiabilities": "186370000", "totalNonCurrentLiabilities": "1987401000", "cashAndShortTermInvestments": "13175000", "commonStockSharesOutstanding": "142710228", "intangibleAssetsExcludingGoodwill": "6200000", "cashAndCashEquivalentsAtCarryingValue": "13175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66659000", "profitLoss": "None", "dividendPayout": "175456000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "232629000", "capitalExpenditures": "100689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "327716000", "cashflowFromInvestment": "-562473000", "stockBasedCompensation": "10729000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175456000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2128000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3803000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "206507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "income_statement": { "revenue": 735068000, "cost_of_revenue": 925231000, "gross_profit": -190163000, "ebit": 53508000, "ebitda": 357336000, "pretax_income": 53508000, "tax_provision": 53007000, "net_income": 52618000, "net_income_to_common": 52618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15303000, "total_current_assets": 164049000, "total_assets": 3812260000, "short_term_debt": 13174000, "long_term_debt": 1602769000, "total_debt": 1615943000, "total_liabilities": 1863884000, "total_equity": 1948376000, "shares_outstanding": 221666000, "goodwill_and_intangibles": 7300000 }, "cash_flow": { "operating_cash_flow": 470089000, "capital_expenditure": 93963000, "free_cash_flow": 564052000, "dividends_paid": 275816000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276342, "ticker_id": 1966, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53508000", "ebitda": "357336000", "netIncome": "52618000", "grossProfit": "-190163000", "depreciation": "None", "totalRevenue": "735068000", "costOfRevenue": "925231000", "interestIncome": "559000", "incomeBeforeTax": "53508000", "interestExpense": "56174000", "operatingIncome": "69731000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "53007000", "reportedCurrency": "USD", "netInterestIncome": "-55111000", "nonInterestIncome": "None", "operatingExpenses": "-259894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "48954000", "costofGoodsAndServicesSold": "925231000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "303828000", "sellingGeneralAndAdministrative": "30704000", "netIncomeFromContinuingOperations": "72195000" }, "balance": { "goodwill": "3500000", "inventory": "39713000", "commonStock": "1395000", "currentDebt": "None", "investments": "None", "totalAssets": "3812260000", "longTermDebt": "1602769000", "shortTermDebt": "13174000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3800000", "reportedCurrency": "USD", "retainedEarnings": "1199499000", "totalLiabilities": "1863884000", "otherCurrentAssets": "70546000", "totalCurrentAssets": "164049000", "currentLongTermDebt": "None", "longTermInvestments": "73137000", "shortTermInvestments": "None", "currentNetReceivables": "78200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3648191000", "currentAccountsPayable": "81174000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3382189000", "shortLongTermDebtTotal": "1713879000", "totalShareholderEquity": "1948376000", "capitalLeaseObligations": "111110000", "otherCurrentLiabilities": "82390000", "totalCurrentLiabilities": "82390000", "otherNonCurrentLiabilities": "179941000", "totalNonCurrentLiabilities": "1781494000", "cashAndShortTermInvestments": "15303000", "commonStockSharesOutstanding": "221666000", "intangibleAssetsExcludingGoodwill": "3800000", "cashAndCashEquivalentsAtCarryingValue": "15303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72195000", "profitLoss": "None", "dividendPayout": "275816000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "470089000", "capitalExpenditures": "93963000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99723000", "cashflowFromInvestment": "-555166000", "stockBasedCompensation": "9922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "275816000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14646000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1436000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194816000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 735068000, "cost_of_revenue": 925231000, "gross_profit": -190163000, "research_and_development": 0.07, "selling_general_admin": 30704000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53508000, "depreciation_amortisation": 303828000, "ebitda": 357336000, "interest_expense": 56174000, "interest_income": null, "other_non_operating": null, "pretax_income": 53508000, "tax_provision": 53007000, "effective_tax_rate": null, "net_income": 52618000, "net_income_continuing_ops": 72195000, "net_income_to_common": 52618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15303000, "short_term_investments": null, "net_receivables": 78200000, "inventory": 39713000, "other_current_assets": null, "total_current_assets": 164049000, "net_ppe": null, "goodwill": 3500000, "intangible_assets": 3800000, "goodwill_and_intangibles": 7300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3648191000, "total_assets": 3812260000, "short_term_debt": 13174000, "accounts_payable": 81174000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82390000, "long_term_debt": 1602769000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1781494000, "total_liabilities": 1863884000, "total_debt": 1615943000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1199499000, "total_equity": 1948376000, "shares_outstanding": 221666000, "operating_cash_flow": 470089000, "stock_based_compensation": 9922000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93963000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -555166000, "dividends_paid": 275816000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 99723000, "free_cash_flow": 564052000, "net_change_in_cash": 14646000 }, "raw_data": { "income": { "ebit": "53508000", "ebitda": "357336000", "netIncome": "52618000", "grossProfit": "-190163000", "depreciation": "None", "totalRevenue": "735068000", "costOfRevenue": "925231000", "interestIncome": "559000", "incomeBeforeTax": "53508000", "interestExpense": "56174000", "operatingIncome": "69731000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "53007000", "reportedCurrency": "USD", "netInterestIncome": "-55111000", "nonInterestIncome": "None", "operatingExpenses": "-259894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "48954000", "costofGoodsAndServicesSold": "925231000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "303828000", "sellingGeneralAndAdministrative": "30704000", "netIncomeFromContinuingOperations": "72195000" }, "balance": { "goodwill": "3500000", "inventory": "39713000", "commonStock": "1395000", "currentDebt": "None", "investments": "None", "totalAssets": "3812260000", "longTermDebt": "1602769000", "shortTermDebt": "13174000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "3800000", "reportedCurrency": "USD", "retainedEarnings": "1199499000", "totalLiabilities": "1863884000", "otherCurrentAssets": "70546000", "totalCurrentAssets": "164049000", "currentLongTermDebt": "None", "longTermInvestments": "73137000", "shortTermInvestments": "None", "currentNetReceivables": "78200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3648191000", "currentAccountsPayable": "81174000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3382189000", "shortLongTermDebtTotal": "1713879000", "totalShareholderEquity": "1948376000", "capitalLeaseObligations": "111110000", "otherCurrentLiabilities": "82390000", "totalCurrentLiabilities": "82390000", "otherNonCurrentLiabilities": "179941000", "totalNonCurrentLiabilities": "1781494000", "cashAndShortTermInvestments": "15303000", "commonStockSharesOutstanding": "221666000", "intangibleAssetsExcludingGoodwill": "3800000", "cashAndCashEquivalentsAtCarryingValue": "15303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72195000", "profitLoss": "None", "dividendPayout": "275816000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "470089000", "capitalExpenditures": "93963000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99723000", "cashflowFromInvestment": "-555166000", "stockBasedCompensation": "9922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "275816000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14646000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1436000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194816000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "income_statement": { "revenue": 693634000, "cost_of_revenue": 890473000, "gross_profit": -196839000, "ebit": 30758000, "ebitda": 321142000, "pretax_income": 30758000, "tax_provision": 56165000, "net_income": 30154000, "net_income_to_common": 30154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 657000, "total_current_assets": 694000, "total_assets": 3563855000, "short_term_debt": 293000000, "long_term_debt": 1414069000, "total_debt": 1707069000, "total_liabilities": 1663846000, "total_equity": 1900009000, "shares_outstanding": 209605000, "goodwill_and_intangibles": 7200000 }, "cash_flow": { "operating_cash_flow": 213138000, "capital_expenditure": 64670000, "free_cash_flow": 277808000, "dividends_paid": 256117000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276347, "ticker_id": 1966, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30758000", "ebitda": "321142000", "netIncome": "30154000", "grossProfit": "-196839000", "depreciation": "None", "totalRevenue": "693634000", "costOfRevenue": "890473000", "interestIncome": "730000", "incomeBeforeTax": "30758000", "interestExpense": "56165000", "operatingIncome": "49835000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "56165000", "reportedCurrency": "USD", "netInterestIncome": "-55997000", "nonInterestIncome": "None", "operatingExpenses": "-246674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "18754000", "costofGoodsAndServicesSold": "890473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290384000", "sellingGeneralAndAdministrative": "31972000", "netIncomeFromContinuingOperations": "39185000" }, "balance": { "goodwill": "3500000", "inventory": "91357000", "commonStock": "1347000", "currentDebt": "None", "investments": "None", "totalAssets": "3563855000", "longTermDebt": "1414069000", "shortTermDebt": "293000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3700000", "reportedCurrency": "USD", "retainedEarnings": "-1580166000", "totalLiabilities": "1663846000", "otherCurrentAssets": "-174820000", "totalCurrentAssets": "694000", "currentLongTermDebt": "26871000", "longTermInvestments": "8100000", "shortTermInvestments": "None", "currentNetReceivables": "83500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3563161000", "currentAccountsPayable": "78517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3238891000", "shortLongTermDebtTotal": "1707069000", "totalShareholderEquity": "1900009000", "capitalLeaseObligations": "109611000", "otherCurrentLiabilities": "-214338000", "totalCurrentLiabilities": "78662000", "otherNonCurrentLiabilities": "171260000", "totalNonCurrentLiabilities": "1585184000", "cashAndShortTermInvestments": "657000", "commonStockSharesOutstanding": "209605000", "intangibleAssetsExcludingGoodwill": "3700000", "cashAndCashEquivalentsAtCarryingValue": "657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39185000", "profitLoss": "None", "dividendPayout": "256117000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "213138000", "capitalExpenditures": "64670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "197666000", "cashflowFromInvestment": "-418528000", "stockBasedCompensation": "12275000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "256117000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7724000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5097000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180872000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 693634000, "cost_of_revenue": 890473000, "gross_profit": -196839000, "research_and_development": 0.04, "selling_general_admin": 31972000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30758000, "depreciation_amortisation": 290384000, "ebitda": 321142000, "interest_expense": 56165000, "interest_income": null, "other_non_operating": null, "pretax_income": 30758000, "tax_provision": 56165000, "effective_tax_rate": null, "net_income": 30154000, "net_income_continuing_ops": 39185000, "net_income_to_common": 30154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 657000, "short_term_investments": null, "net_receivables": 83500000, "inventory": 91357000, "other_current_assets": null, "total_current_assets": 694000, "net_ppe": null, "goodwill": 3500000, "intangible_assets": 3700000, "goodwill_and_intangibles": 7200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3563161000, "total_assets": 3563855000, "short_term_debt": 293000000, "accounts_payable": 78517000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78662000, "long_term_debt": 1414069000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1585184000, "total_liabilities": 1663846000, "total_debt": 1707069000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1580166000, "total_equity": 1900009000, "shares_outstanding": 209605000, "operating_cash_flow": 213138000, "stock_based_compensation": 12275000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64670000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -418528000, "dividends_paid": 256117000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 197666000, "free_cash_flow": 277808000, "net_change_in_cash": -7724000 }, "raw_data": { "income": { "ebit": "30758000", "ebitda": "321142000", "netIncome": "30154000", "grossProfit": "-196839000", "depreciation": "None", "totalRevenue": "693634000", "costOfRevenue": "890473000", "interestIncome": "730000", "incomeBeforeTax": "30758000", "interestExpense": "56165000", "operatingIncome": "49835000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "56165000", "reportedCurrency": "USD", "netInterestIncome": "-55997000", "nonInterestIncome": "None", "operatingExpenses": "-246674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "18754000", "costofGoodsAndServicesSold": "890473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290384000", "sellingGeneralAndAdministrative": "31972000", "netIncomeFromContinuingOperations": "39185000" }, "balance": { "goodwill": "3500000", "inventory": "91357000", "commonStock": "1347000", "currentDebt": "None", "investments": "None", "totalAssets": "3563855000", "longTermDebt": "1414069000", "shortTermDebt": "293000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "3700000", "reportedCurrency": "USD", "retainedEarnings": "-1580166000", "totalLiabilities": "1663846000", "otherCurrentAssets": "-174820000", "totalCurrentAssets": "694000", "currentLongTermDebt": "26871000", "longTermInvestments": "8100000", "shortTermInvestments": "None", "currentNetReceivables": "83500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3563161000", "currentAccountsPayable": "78517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3238891000", "shortLongTermDebtTotal": "1707069000", "totalShareholderEquity": "1900009000", "capitalLeaseObligations": "109611000", "otherCurrentLiabilities": "-214338000", "totalCurrentLiabilities": "78662000", "otherNonCurrentLiabilities": "171260000", "totalNonCurrentLiabilities": "1585184000", "cashAndShortTermInvestments": "657000", "commonStockSharesOutstanding": "209605000", "intangibleAssetsExcludingGoodwill": "3700000", "cashAndCashEquivalentsAtCarryingValue": "657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39185000", "profitLoss": "None", "dividendPayout": "256117000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "213138000", "capitalExpenditures": "64670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "197666000", "cashflowFromInvestment": "-418528000", "stockBasedCompensation": "12275000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "256117000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7724000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5097000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180872000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "income_statement": { "revenue": 695297000, "cost_of_revenue": 778748000, "gross_profit": -83451000, "ebit": 319191000, "ebitda": 598821000, "pretax_income": 217626000, "tax_provision": 158492000, "net_income": 213463000, "net_income_to_common": 213463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8381000, "total_current_assets": 17653000, "total_assets": 3191247000, "short_term_debt": 262000000, "long_term_debt": 1345984000, "total_debt": 1607984000, "total_liabilities": 1474605000, "total_equity": 1716642000, "shares_outstanding": 123351000, "goodwill_and_intangibles": 22000000 }, "cash_flow": { "operating_cash_flow": 208355000, "capital_expenditure": 70807000, "free_cash_flow": 279162000, "dividends_paid": 150266000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276352, "ticker_id": 1966, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "319191000", "ebitda": "598821000", "netIncome": "213463000", "grossProfit": "-83451000", "depreciation": "None", "totalRevenue": "695297000", "costOfRevenue": "778748000", "interestIncome": "537000", "incomeBeforeTax": "217626000", "interestExpense": "101565000", "operatingIncome": "159980000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "158492000", "reportedCurrency": "USD", "netInterestIncome": "-52099000", "nonInterestIncome": "None", "operatingExpenses": "-243431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.31", "otherNonOperatingIncome": "42202000", "costofGoodsAndServicesSold": "778748000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279630000", "sellingGeneralAndAdministrative": "34511000", "netIncomeFromContinuingOperations": "69771000" }, "balance": { "goodwill": "3500000", "inventory": "-139122000", "commonStock": "1253000", "currentDebt": "None", "investments": "None", "totalAssets": "3191247000", "longTermDebt": "1345984000", "shortTermDebt": "262000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "18500000", "reportedCurrency": "USD", "retainedEarnings": "-1463993000", "totalLiabilities": "1474605000", "otherCurrentAssets": "69194000", "totalCurrentAssets": "17653000", "currentLongTermDebt": "68000", "longTermInvestments": "8500000", "shortTermInvestments": "58672000", "currentNetReceivables": "79200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3173594000", "currentAccountsPayable": "80411000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2958897000", "shortLongTermDebtTotal": "1607984000", "totalShareholderEquity": "1716642000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-181002000", "totalCurrentLiabilities": "80998000", "otherNonCurrentLiabilities": "48210000", "totalNonCurrentLiabilities": "1393607000", "cashAndShortTermInvestments": "8381000", "commonStockSharesOutstanding": "123351000", "intangibleAssetsExcludingGoodwill": "18500000", "cashAndCashEquivalentsAtCarryingValue": "8381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69771000", "profitLoss": "None", "dividendPayout": "150266000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "208355000", "capitalExpenditures": "70807000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101162000", "cashflowFromInvestment": "-105027000", "stockBasedCompensation": "10691000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150266000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2166000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4532000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167201000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 695297000, "cost_of_revenue": 778748000, "gross_profit": -83451000, "research_and_development": 0.31, "selling_general_admin": 34511000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 319191000, "depreciation_amortisation": 279630000, "ebitda": 598821000, "interest_expense": 101565000, "interest_income": null, "other_non_operating": null, "pretax_income": 217626000, "tax_provision": 158492000, "effective_tax_rate": null, "net_income": 213463000, "net_income_continuing_ops": 69771000, "net_income_to_common": 213463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8381000, "short_term_investments": 58672000, "net_receivables": 79200000, "inventory": -139122000, "other_current_assets": null, "total_current_assets": 17653000, "net_ppe": null, "goodwill": 3500000, "intangible_assets": 18500000, "goodwill_and_intangibles": 22000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3173594000, "total_assets": 3191247000, "short_term_debt": 262000000, "accounts_payable": 80411000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80998000, "long_term_debt": 1345984000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1393607000, "total_liabilities": 1474605000, "total_debt": 1607984000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1463993000, "total_equity": 1716642000, "shares_outstanding": 123351000, "operating_cash_flow": 208355000, "stock_based_compensation": 10691000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70807000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105027000, "dividends_paid": 150266000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101162000, "free_cash_flow": 279162000, "net_change_in_cash": 2166000 }, "raw_data": { "income": { "ebit": "319191000", "ebitda": "598821000", "netIncome": "213463000", "grossProfit": "-83451000", "depreciation": "None", "totalRevenue": "695297000", "costOfRevenue": "778748000", "interestIncome": "537000", "incomeBeforeTax": "217626000", "interestExpense": "101565000", "operatingIncome": "159980000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "158492000", "reportedCurrency": "USD", "netInterestIncome": "-52099000", "nonInterestIncome": "None", "operatingExpenses": "-243431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.31", "otherNonOperatingIncome": "42202000", "costofGoodsAndServicesSold": "778748000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279630000", "sellingGeneralAndAdministrative": "34511000", "netIncomeFromContinuingOperations": "69771000" }, "balance": { "goodwill": "3500000", "inventory": "-139122000", "commonStock": "1253000", "currentDebt": "None", "investments": "None", "totalAssets": "3191247000", "longTermDebt": "1345984000", "shortTermDebt": "262000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "18500000", "reportedCurrency": "USD", "retainedEarnings": "-1463993000", "totalLiabilities": "1474605000", "otherCurrentAssets": "69194000", "totalCurrentAssets": "17653000", "currentLongTermDebt": "68000", "longTermInvestments": "8500000", "shortTermInvestments": "58672000", "currentNetReceivables": "79200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3173594000", "currentAccountsPayable": "80411000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2958897000", "shortLongTermDebtTotal": "1607984000", "totalShareholderEquity": "1716642000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-181002000", "totalCurrentLiabilities": "80998000", "otherNonCurrentLiabilities": "48210000", "totalNonCurrentLiabilities": "1393607000", "cashAndShortTermInvestments": "8381000", "commonStockSharesOutstanding": "123351000", "intangibleAssetsExcludingGoodwill": "18500000", "cashAndCashEquivalentsAtCarryingValue": "8381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69771000", "profitLoss": "None", "dividendPayout": "150266000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "208355000", "capitalExpenditures": "70807000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101162000", "cashflowFromInvestment": "-105027000", "stockBasedCompensation": "10691000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150266000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2166000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4532000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167201000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "income_statement": { "revenue": 278990000, "cost_of_revenue": 100058000, "gross_profit": 178932000, "ebit": 42266000, "ebitda": 183052000, "pretax_income": 21000, "tax_provision": null, "net_income": -56000, "net_income_to_common": -56000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26235000, "total_current_assets": 149646000, "total_assets": 9148164000, "short_term_debt": 236059000, "long_term_debt": 3797545000, "total_debt": 4033604000, "total_liabilities": 4654492000, "total_equity": 4439170000, "shares_outstanding": 347439404, "goodwill_and_intangibles": 424502000 }, "cash_flow": { "operating_cash_flow": 52877000, "capital_expenditure": 61154000, "free_cash_flow": 114031000, "dividends_paid": 83902000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276315, "ticker_id": 1966, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42266000", "ebitda": "183052000", "netIncome": "-56000", "grossProfit": "178932000", "depreciation": "None", "totalRevenue": "278990000", "costOfRevenue": "100058000", "interestIncome": "8000", "incomeBeforeTax": "21000", "interestExpense": "42245000", "operatingIncome": "32604000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-43495000", "nonInterestIncome": "None", "operatingExpenses": "146328000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140786000", "sellingGeneralAndAdministrative": "17343000", "netIncomeFromContinuingOperations": "21000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3465000", "currentDebt": "None", "investments": "None", "totalAssets": "9148164000", "longTermDebt": "3797545000", "shortTermDebt": "236059000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "424502000", "reportedCurrency": "USD", "retainedEarnings": "-4602604000", "totalLiabilities": "4654492000", "otherCurrentAssets": "123411000", "totalCurrentAssets": "149646000", "currentLongTermDebt": "306373000", "longTermInvestments": "467459000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8990600000", "currentAccountsPayable": "137712000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4340059000", "totalShareholderEquity": "4439170000", "capitalLeaseObligations": "236059000", "otherCurrentLiabilities": "13576000", "totalCurrentLiabilities": "151288000", "otherNonCurrentLiabilities": "159888000", "totalNonCurrentLiabilities": "4499865000", "cashAndShortTermInvestments": "26235000", "commonStockSharesOutstanding": "347439404", "intangibleAssetsExcludingGoodwill": "424502000", "cashAndCashEquivalentsAtCarryingValue": "26235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21000", "profitLoss": "None", "dividendPayout": "83902000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52877000", "capitalExpenditures": "61154000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7505000", "cashflowFromInvestment": "-45309000", "stockBasedCompensation": "5422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83902000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 278990000, "cost_of_revenue": 100058000, "gross_profit": 178932000, "research_and_development": null, "selling_general_admin": 17343000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42266000, "depreciation_amortisation": 140786000, "ebitda": 183052000, "interest_expense": 42245000, "interest_income": null, "other_non_operating": null, "pretax_income": 21000, "tax_provision": null, "effective_tax_rate": null, "net_income": -56000, "net_income_continuing_ops": 21000, "net_income_to_common": -56000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26235000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 149646000, "net_ppe": null, "goodwill": null, "intangible_assets": 424502000, "goodwill_and_intangibles": 424502000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8990600000, "total_assets": 9148164000, "short_term_debt": 236059000, "accounts_payable": 137712000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151288000, "long_term_debt": 3797545000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4499865000, "total_liabilities": 4654492000, "total_debt": 4033604000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4602604000, "total_equity": 4439170000, "shares_outstanding": 347439404, "operating_cash_flow": 52877000, "stock_based_compensation": 5422000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61154000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45309000, "dividends_paid": 83902000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7505000, "free_cash_flow": 114031000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42266000", "ebitda": "183052000", "netIncome": "-56000", "grossProfit": "178932000", "depreciation": "None", "totalRevenue": "278990000", "costOfRevenue": "100058000", "interestIncome": "8000", "incomeBeforeTax": "21000", "interestExpense": "42245000", "operatingIncome": "32604000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-43495000", "nonInterestIncome": "None", "operatingExpenses": "146328000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140786000", "sellingGeneralAndAdministrative": "17343000", "netIncomeFromContinuingOperations": "21000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3465000", "currentDebt": "None", "investments": "None", "totalAssets": "9148164000", "longTermDebt": "3797545000", "shortTermDebt": "236059000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "424502000", "reportedCurrency": "USD", "retainedEarnings": "-4602604000", "totalLiabilities": "4654492000", "otherCurrentAssets": "123411000", "totalCurrentAssets": "149646000", "currentLongTermDebt": "306373000", "longTermInvestments": "467459000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8990600000", "currentAccountsPayable": "137712000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4340059000", "totalShareholderEquity": "4439170000", "capitalLeaseObligations": "236059000", "otherCurrentLiabilities": "13576000", "totalCurrentLiabilities": "151288000", "otherNonCurrentLiabilities": "159888000", "totalNonCurrentLiabilities": "4499865000", "cashAndShortTermInvestments": "26235000", "commonStockSharesOutstanding": "347439404", "intangibleAssetsExcludingGoodwill": "424502000", "cashAndCashEquivalentsAtCarryingValue": "26235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21000", "profitLoss": "None", "dividendPayout": "83902000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52877000", "capitalExpenditures": "61154000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7505000", "cashflowFromInvestment": "-45309000", "stockBasedCompensation": "5422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83902000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "income_statement": { "revenue": 286303000, "cost_of_revenue": 365548000, "gross_profit": -79245000, "ebit": 56361000, "ebitda": 183769000, "pretax_income": 14591000, "tax_provision": null, "net_income": 14391000, "net_income_to_common": 14391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26172000, "total_current_assets": 606121000, "total_assets": 9210861000, "short_term_debt": 120000000, "long_term_debt": 3791423000, "total_debt": 3911423000, "total_liabilities": 4534236000, "total_equity": 4616893000, "shares_outstanding": 350052000, "goodwill_and_intangibles": 20421000 }, "cash_flow": { "operating_cash_flow": 132339000, "capital_expenditure": 86548000, "free_cash_flow": 218887000, "dividends_paid": 84391000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276316, "ticker_id": 1966, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56361000", "ebitda": "183769000", "netIncome": "14391000", "grossProfit": "-79245000", "depreciation": "None", "totalRevenue": "286303000", "costOfRevenue": "365548000", "interestIncome": "49224000", "incomeBeforeTax": "14591000", "interestExpense": "41770000", "operatingIncome": "34376000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-48483000", "nonInterestIncome": "None", "operatingExpenses": "-113621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "365548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127408000", "sellingGeneralAndAdministrative": "13786000", "netIncomeFromContinuingOperations": "14591000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3516000", "currentDebt": "None", "investments": "None", "totalAssets": "9210861000", "longTermDebt": "3791423000", "shortTermDebt": "120000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "20421000", "reportedCurrency": "USD", "retainedEarnings": "128238000", "totalLiabilities": "4534236000", "otherCurrentAssets": "322759000", "totalCurrentAssets": "606121000", "currentLongTermDebt": "120000000", "longTermInvestments": "455834000", "shortTermInvestments": "None", "currentNetReceivables": "257190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8604740000", "currentAccountsPayable": "211071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8099707000", "shortLongTermDebtTotal": "4147475000", "totalShareholderEquity": "4616893000", "capitalLeaseObligations": "236052000", "otherCurrentLiabilities": "226231000", "totalCurrentLiabilities": "346231000", "otherNonCurrentLiabilities": "160530000", "totalNonCurrentLiabilities": "4188005000", "cashAndShortTermInvestments": "26172000", "commonStockSharesOutstanding": "350052000", "intangibleAssetsExcludingGoodwill": "20421000", "cashAndCashEquivalentsAtCarryingValue": "26172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14391000", "profitLoss": "None", "dividendPayout": "84391000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132339000", "capitalExpenditures": "86548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-676148000", "cashflowFromInvestment": "526484000", "stockBasedCompensation": "3365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84391000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-379000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139122000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 286303000, "cost_of_revenue": 365548000, "gross_profit": -79245000, "research_and_development": null, "selling_general_admin": 13786000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56361000, "depreciation_amortisation": 127408000, "ebitda": 183769000, "interest_expense": 41770000, "interest_income": null, "other_non_operating": null, "pretax_income": 14591000, "tax_provision": null, "effective_tax_rate": null, "net_income": 14391000, "net_income_continuing_ops": 14591000, "net_income_to_common": 14391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26172000, "short_term_investments": null, "net_receivables": 257190000, "inventory": null, "other_current_assets": null, "total_current_assets": 606121000, "net_ppe": null, "goodwill": null, "intangible_assets": 20421000, "goodwill_and_intangibles": 20421000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8604740000, "total_assets": 9210861000, "short_term_debt": 120000000, "accounts_payable": 211071000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 346231000, "long_term_debt": 3791423000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4188005000, "total_liabilities": 4534236000, "total_debt": 3911423000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 128238000, "total_equity": 4616893000, "shares_outstanding": 350052000, "operating_cash_flow": 132339000, "stock_based_compensation": 3365000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86548000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 526484000, "dividends_paid": 84391000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -676148000, "free_cash_flow": 218887000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56361000", "ebitda": "183769000", "netIncome": "14391000", "grossProfit": "-79245000", "depreciation": "None", "totalRevenue": "286303000", "costOfRevenue": "365548000", "interestIncome": "49224000", "incomeBeforeTax": "14591000", "interestExpense": "41770000", "operatingIncome": "34376000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-48483000", "nonInterestIncome": "None", "operatingExpenses": "-113621000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "365548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127408000", "sellingGeneralAndAdministrative": "13786000", "netIncomeFromContinuingOperations": "14591000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3516000", "currentDebt": "None", "investments": "None", "totalAssets": "9210861000", "longTermDebt": "3791423000", "shortTermDebt": "120000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "20421000", "reportedCurrency": "USD", "retainedEarnings": "128238000", "totalLiabilities": "4534236000", "otherCurrentAssets": "322759000", "totalCurrentAssets": "606121000", "currentLongTermDebt": "120000000", "longTermInvestments": "455834000", "shortTermInvestments": "None", "currentNetReceivables": "257190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8604740000", "currentAccountsPayable": "211071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8099707000", "shortLongTermDebtTotal": "4147475000", "totalShareholderEquity": "4616893000", "capitalLeaseObligations": "236052000", "otherCurrentLiabilities": "226231000", "totalCurrentLiabilities": "346231000", "otherNonCurrentLiabilities": "160530000", "totalNonCurrentLiabilities": "4188005000", "cashAndShortTermInvestments": "26172000", "commonStockSharesOutstanding": "350052000", "intangibleAssetsExcludingGoodwill": "20421000", "cashAndCashEquivalentsAtCarryingValue": "26172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14391000", "profitLoss": "None", "dividendPayout": "84391000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132339000", "capitalExpenditures": "86548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-676148000", "cashflowFromInvestment": "526484000", "stockBasedCompensation": "3365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84391000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-379000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139122000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "income_statement": { "revenue": 297765000, "cost_of_revenue": 389138000, "gross_profit": -91373000, "ebit": -4913000, "ebitda": 132928000, "pretax_income": -58544000, "tax_provision": null, "net_income": -57738000, "net_income_to_common": -57738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43345000, "total_current_assets": 648092000, "total_assets": 9859647000, "short_term_debt": 149000000, "long_term_debt": 4336706000, "total_debt": 4485706000, "total_liabilities": 5114801000, "total_equity": 4682934000, "shares_outstanding": 349964005, "goodwill_and_intangibles": 504309000 }, "cash_flow": { "operating_cash_flow": 113753000, "capital_expenditure": 88824000, "free_cash_flow": 202577000, "dividends_paid": 84772000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276318, "ticker_id": 1966, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4913000", "ebitda": "132928000", "netIncome": "-57738000", "grossProfit": "-91373000", "depreciation": "None", "totalRevenue": "297765000", "costOfRevenue": "389138000", "interestIncome": "55239000", "incomeBeforeTax": "-58544000", "interestExpense": "53631000", "operatingIncome": "24697000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-55419000", "nonInterestIncome": "None", "operatingExpenses": "-116070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "389138000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137841000", "sellingGeneralAndAdministrative": "21771000", "netIncomeFromContinuingOperations": "-58544000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3516000", "currentDebt": "None", "investments": "None", "totalAssets": "9859647000", "longTermDebt": "4336706000", "shortTermDebt": "149000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "504309000", "reportedCurrency": "USD", "retainedEarnings": "113847000", "totalLiabilities": "5114801000", "otherCurrentAssets": "604747000", "totalCurrentAssets": "648092000", "currentLongTermDebt": "149000000", "longTermInvestments": "458627000", "shortTermInvestments": "None", "currentNetReceivables": "84091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9211555000", "currentAccountsPayable": "173784000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8219054000", "shortLongTermDebtTotal": "4724591000", "totalShareholderEquity": "4682934000", "capitalLeaseObligations": "238885000", "otherCurrentLiabilities": "243592000", "totalCurrentLiabilities": "392592000", "otherNonCurrentLiabilities": "146618000", "totalNonCurrentLiabilities": "4722209000", "cashAndShortTermInvestments": "43345000", "commonStockSharesOutstanding": "349964005", "intangibleAssetsExcludingGoodwill": "504309000", "cashAndCashEquivalentsAtCarryingValue": "43345000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58544000", "profitLoss": "None", "dividendPayout": "84772000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "113753000", "capitalExpenditures": "88824000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-322189000", "cashflowFromInvestment": "226275000", "stockBasedCompensation": "7233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84772000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2915000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 297765000, "cost_of_revenue": 389138000, "gross_profit": -91373000, "research_and_development": null, "selling_general_admin": 21771000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4913000, "depreciation_amortisation": 137841000, "ebitda": 132928000, "interest_expense": 53631000, "interest_income": null, "other_non_operating": null, "pretax_income": -58544000, "tax_provision": null, "effective_tax_rate": null, "net_income": -57738000, "net_income_continuing_ops": -58544000, "net_income_to_common": -57738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43345000, "short_term_investments": null, "net_receivables": 84091000, "inventory": null, "other_current_assets": null, "total_current_assets": 648092000, "net_ppe": null, "goodwill": null, "intangible_assets": 504309000, "goodwill_and_intangibles": 504309000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9211555000, "total_assets": 9859647000, "short_term_debt": 149000000, "accounts_payable": 173784000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 392592000, "long_term_debt": 4336706000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4722209000, "total_liabilities": 5114801000, "total_debt": 4485706000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 113847000, "total_equity": 4682934000, "shares_outstanding": 349964005, "operating_cash_flow": 113753000, "stock_based_compensation": 7233000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88824000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 226275000, "dividends_paid": 84772000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -322189000, "free_cash_flow": 202577000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4913000", "ebitda": "132928000", "netIncome": "-57738000", "grossProfit": "-91373000", "depreciation": "None", "totalRevenue": "297765000", "costOfRevenue": "389138000", "interestIncome": "55239000", "incomeBeforeTax": "-58544000", "interestExpense": "53631000", "operatingIncome": "24697000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-55419000", "nonInterestIncome": "None", "operatingExpenses": "-116070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "389138000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137841000", "sellingGeneralAndAdministrative": "21771000", "netIncomeFromContinuingOperations": "-58544000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3516000", "currentDebt": "None", "investments": "None", "totalAssets": "9859647000", "longTermDebt": "4336706000", "shortTermDebt": "149000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "504309000", "reportedCurrency": "USD", "retainedEarnings": "113847000", "totalLiabilities": "5114801000", "otherCurrentAssets": "604747000", "totalCurrentAssets": "648092000", "currentLongTermDebt": "149000000", "longTermInvestments": "458627000", "shortTermInvestments": "None", "currentNetReceivables": "84091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9211555000", "currentAccountsPayable": "173784000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8219054000", "shortLongTermDebtTotal": "4724591000", "totalShareholderEquity": "4682934000", "capitalLeaseObligations": "238885000", "otherCurrentLiabilities": "243592000", "totalCurrentLiabilities": "392592000", "otherNonCurrentLiabilities": "146618000", "totalNonCurrentLiabilities": "4722209000", "cashAndShortTermInvestments": "43345000", "commonStockSharesOutstanding": "349964005", "intangibleAssetsExcludingGoodwill": "504309000", "cashAndCashEquivalentsAtCarryingValue": "43345000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58544000", "profitLoss": "None", "dividendPayout": "84772000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "113753000", "capitalExpenditures": "88824000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-322189000", "cashflowFromInvestment": "226275000", "stockBasedCompensation": "7233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84772000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2915000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "income_statement": { "revenue": 297502000, "cost_of_revenue": 405422000, "gross_profit": -107920000, "ebit": -105700000, "ebitda": 42049000, "pretax_income": -158184000, "tax_provision": null, "net_income": -157851000, "net_income_to_common": -157851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25507000, "total_current_assets": 383714000, "total_assets": 10235572000, "short_term_debt": 295000000, "long_term_debt": 4694391000, "total_debt": 4989391000, "total_liabilities": 5354146000, "total_equity": 4817314000, "shares_outstanding": 349628307, "goodwill_and_intangibles": 567244000 }, "cash_flow": { "operating_cash_flow": 163215000, "capital_expenditure": 85653000, "free_cash_flow": 248868000, "dividends_paid": 108947000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276319, "ticker_id": 1966, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-105700000", "ebitda": "42049000", "netIncome": "-157851000", "grossProfit": "-107920000", "depreciation": "None", "totalRevenue": "297502000", "costOfRevenue": "405422000", "interestIncome": "53554000", "incomeBeforeTax": "-158184000", "interestExpense": "52484000", "operatingIncome": "16347000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-53594000", "nonInterestIncome": "None", "operatingExpenses": "-124267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "405422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147749000", "sellingGeneralAndAdministrative": "23482000", "netIncomeFromContinuingOperations": "-160144000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3516000", "currentDebt": "None", "investments": "None", "totalAssets": "10235572000", "longTermDebt": "4694391000", "shortTermDebt": "295000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "567244000", "reportedCurrency": "USD", "retainedEarnings": "171585000", "totalLiabilities": "5354146000", "otherCurrentAssets": "358207000", "totalCurrentAssets": "383714000", "currentLongTermDebt": "295000000", "longTermInvestments": "463430000", "shortTermInvestments": "None", "currentNetReceivables": "1500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9851858000", "currentAccountsPayable": "194076000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8918488000", "shortLongTermDebtTotal": "4971088000", "totalShareholderEquity": "4817314000", "capitalLeaseObligations": "276697000", "otherCurrentLiabilities": "224354000", "totalCurrentLiabilities": "519354000", "otherNonCurrentLiabilities": "158704000", "totalNonCurrentLiabilities": "4834792000", "cashAndShortTermInvestments": "25507000", "commonStockSharesOutstanding": "349628307", "intangibleAssetsExcludingGoodwill": "567244000", "cashAndCashEquivalentsAtCarryingValue": "25507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-160143000", "profitLoss": "None", "dividendPayout": "108947000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163215000", "capitalExpenditures": "85653000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160181000", "cashflowFromInvestment": "-3098000", "stockBasedCompensation": "8774000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108947000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-498000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160008000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 297502000, "cost_of_revenue": 405422000, "gross_profit": -107920000, "research_and_development": null, "selling_general_admin": 23482000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -105700000, "depreciation_amortisation": 147749000, "ebitda": 42049000, "interest_expense": 52484000, "interest_income": null, "other_non_operating": null, "pretax_income": -158184000, "tax_provision": null, "effective_tax_rate": null, "net_income": -157851000, "net_income_continuing_ops": -160144000, "net_income_to_common": -157851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25507000, "short_term_investments": null, "net_receivables": 1500000, "inventory": null, "other_current_assets": null, "total_current_assets": 383714000, "net_ppe": null, "goodwill": null, "intangible_assets": 567244000, "goodwill_and_intangibles": 567244000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9851858000, "total_assets": 10235572000, "short_term_debt": 295000000, "accounts_payable": 194076000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 519354000, "long_term_debt": 4694391000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4834792000, "total_liabilities": 5354146000, "total_debt": 4989391000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 171585000, "total_equity": 4817314000, "shares_outstanding": 349628307, "operating_cash_flow": 163215000, "stock_based_compensation": 8774000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85653000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3098000, "dividends_paid": 108947000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -160181000, "free_cash_flow": 248868000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-105700000", "ebitda": "42049000", "netIncome": "-157851000", "grossProfit": "-107920000", "depreciation": "None", "totalRevenue": "297502000", "costOfRevenue": "405422000", "interestIncome": "53554000", "incomeBeforeTax": "-158184000", "interestExpense": "52484000", "operatingIncome": "16347000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-53594000", "nonInterestIncome": "None", "operatingExpenses": "-124267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "405422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147749000", "sellingGeneralAndAdministrative": "23482000", "netIncomeFromContinuingOperations": "-160144000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3516000", "currentDebt": "None", "investments": "None", "totalAssets": "10235572000", "longTermDebt": "4694391000", "shortTermDebt": "295000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "567244000", "reportedCurrency": "USD", "retainedEarnings": "171585000", "totalLiabilities": "5354146000", "otherCurrentAssets": "358207000", "totalCurrentAssets": "383714000", "currentLongTermDebt": "295000000", "longTermInvestments": "463430000", "shortTermInvestments": "None", "currentNetReceivables": "1500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9851858000", "currentAccountsPayable": "194076000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8918488000", "shortLongTermDebtTotal": "4971088000", "totalShareholderEquity": "4817314000", "capitalLeaseObligations": "276697000", "otherCurrentLiabilities": "224354000", "totalCurrentLiabilities": "519354000", "otherNonCurrentLiabilities": "158704000", "totalNonCurrentLiabilities": "4834792000", "cashAndShortTermInvestments": "25507000", "commonStockSharesOutstanding": "349628307", "intangibleAssetsExcludingGoodwill": "567244000", "cashAndCashEquivalentsAtCarryingValue": "25507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-160143000", "profitLoss": "None", "dividendPayout": "108947000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "163215000", "capitalExpenditures": "85653000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160181000", "cashflowFromInvestment": "-3098000", "stockBasedCompensation": "8774000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108947000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-498000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160008000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "income_statement": { "revenue": 298977000, "cost_of_revenue": 416901000, "gross_profit": -117924000, "ebit": 10364000, "ebitda": 161333000, "pretax_income": -45389000, "tax_provision": null, "net_income": -44873000, "net_income_to_common": -44873000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25722000, "total_current_assets": 32357000, "total_assets": 10496269000, "short_term_debt": 94000000, "long_term_debt": 4638618000, "total_debt": 4732618000, "total_liabilities": 5349427000, "total_equity": 5078270000, "shares_outstanding": 349538999, "goodwill_and_intangibles": 631864000 }, "cash_flow": { "operating_cash_flow": 47788000, "capital_expenditure": 69128000, "free_cash_flow": 116916000, "dividends_paid": 108809000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276320, "ticker_id": 1966, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10364000", "ebitda": "161333000", "netIncome": "-44873000", "grossProfit": "-117924000", "depreciation": "None", "totalRevenue": "298977000", "costOfRevenue": "416901000", "interestIncome": "95000", "incomeBeforeTax": "-45389000", "interestExpense": "55753000", "operatingIncome": "19515000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-54568000", "nonInterestIncome": "None", "operatingExpenses": "-137439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416901000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150969000", "sellingGeneralAndAdministrative": "13530000", "netIncomeFromContinuingOperations": "-45389000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3510000", "currentDebt": "None", "investments": "None", "totalAssets": "10496269000", "longTermDebt": "4638618000", "shortTermDebt": "94000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "631864000", "reportedCurrency": "USD", "retainedEarnings": "329436000", "totalLiabilities": "5349427000", "otherCurrentAssets": "6635000", "totalCurrentAssets": "32357000", "currentLongTermDebt": "94000000", "longTermInvestments": "470418000", "shortTermInvestments": "None", "currentNetReceivables": "117819000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10463912000", "currentAccountsPayable": "144855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9470574000", "shortLongTermDebtTotal": "5029320000", "totalShareholderEquity": "5078270000", "capitalLeaseObligations": "296702000", "otherCurrentLiabilities": "145277000", "totalCurrentLiabilities": "239277000", "otherNonCurrentLiabilities": "174830000", "totalNonCurrentLiabilities": "5110150000", "cashAndShortTermInvestments": "25722000", "commonStockSharesOutstanding": "349538999", "intangibleAssetsExcludingGoodwill": "631864000", "cashAndCashEquivalentsAtCarryingValue": "25722000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45389000", "profitLoss": "None", "dividendPayout": "108809000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "47788000", "capitalExpenditures": "69128000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52149000", "cashflowFromInvestment": "-38833000", "stockBasedCompensation": "3028000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108809000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-215000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162610000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 298977000, "cost_of_revenue": 416901000, "gross_profit": -117924000, "research_and_development": null, "selling_general_admin": 13530000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10364000, "depreciation_amortisation": 150969000, "ebitda": 161333000, "interest_expense": 55753000, "interest_income": null, "other_non_operating": null, "pretax_income": -45389000, "tax_provision": null, "effective_tax_rate": null, "net_income": -44873000, "net_income_continuing_ops": -45389000, "net_income_to_common": -44873000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25722000, "short_term_investments": null, "net_receivables": 117819000, "inventory": null, "other_current_assets": null, "total_current_assets": 32357000, "net_ppe": null, "goodwill": null, "intangible_assets": 631864000, "goodwill_and_intangibles": 631864000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10463912000, "total_assets": 10496269000, "short_term_debt": 94000000, "accounts_payable": 144855000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 239277000, "long_term_debt": 4638618000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5110150000, "total_liabilities": 5349427000, "total_debt": 4732618000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 329436000, "total_equity": 5078270000, "shares_outstanding": 349538999, "operating_cash_flow": 47788000, "stock_based_compensation": 3028000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69128000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38833000, "dividends_paid": 108809000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52149000, "free_cash_flow": 116916000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10364000", "ebitda": "161333000", "netIncome": "-44873000", "grossProfit": "-117924000", "depreciation": "None", "totalRevenue": "298977000", "costOfRevenue": "416901000", "interestIncome": "95000", "incomeBeforeTax": "-45389000", "interestExpense": "55753000", "operatingIncome": "19515000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-54568000", "nonInterestIncome": "None", "operatingExpenses": "-137439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416901000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150969000", "sellingGeneralAndAdministrative": "13530000", "netIncomeFromContinuingOperations": "-45389000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3510000", "currentDebt": "None", "investments": "None", "totalAssets": "10496269000", "longTermDebt": "4638618000", "shortTermDebt": "94000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "631864000", "reportedCurrency": "USD", "retainedEarnings": "329436000", "totalLiabilities": "5349427000", "otherCurrentAssets": "6635000", "totalCurrentAssets": "32357000", "currentLongTermDebt": "94000000", "longTermInvestments": "470418000", "shortTermInvestments": "None", "currentNetReceivables": "117819000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10463912000", "currentAccountsPayable": "144855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9470574000", "shortLongTermDebtTotal": "5029320000", "totalShareholderEquity": "5078270000", "capitalLeaseObligations": "296702000", "otherCurrentLiabilities": "145277000", "totalCurrentLiabilities": "239277000", "otherNonCurrentLiabilities": "174830000", "totalNonCurrentLiabilities": "5110150000", "cashAndShortTermInvestments": "25722000", "commonStockSharesOutstanding": "349538999", "intangibleAssetsExcludingGoodwill": "631864000", "cashAndCashEquivalentsAtCarryingValue": "25722000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45389000", "profitLoss": "None", "dividendPayout": "108809000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "47788000", "capitalExpenditures": "69128000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52149000", "cashflowFromInvestment": "-38833000", "stockBasedCompensation": "3028000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108809000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-215000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162610000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "income_statement": { "revenue": 309766000, "cost_of_revenue": 435076000, "gross_profit": -125310000, "ebit": -47977000, "ebitda": 112354000, "pretax_income": -108212000, "tax_provision": null, "net_income": -106846000, "net_income_to_common": -106846000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68916000, "total_current_assets": 525859000, "total_assets": 10650923000, "short_term_debt": 14480000, "long_term_debt": 4662771000, "total_debt": 4677251000, "total_liabilities": 5345049000, "total_equity": 5234861000, "shares_outstanding": 351560000, "goodwill_and_intangibles": 33241000 }, "cash_flow": { "operating_cash_flow": 138012000, "capital_expenditure": 62239000, "free_cash_flow": 200251000, "dividends_paid": 109789000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276321, "ticker_id": 1966, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-47977000", "ebitda": "112354000", "netIncome": "-106846000", "grossProfit": "-125310000", "depreciation": "None", "totalRevenue": "309766000", "costOfRevenue": "435076000", "interestIncome": "58197000", "incomeBeforeTax": "-108212000", "interestExpense": "60235000", "operatingIncome": "813000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-58742000", "nonInterestIncome": "None", "operatingExpenses": "-126123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "435076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160331000", "sellingGeneralAndAdministrative": "34208000", "netIncomeFromContinuingOperations": "-108212000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "3505000", "currentDebt": "None", "investments": "None", "totalAssets": "10650923000", "longTermDebt": "4662771000", "shortTermDebt": "14480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "33241000", "reportedCurrency": "USD", "retainedEarnings": "374309000", "totalLiabilities": "5345049000", "otherCurrentAssets": "167854000", "totalCurrentAssets": "525859000", "currentLongTermDebt": "None", "longTermInvestments": "477226000", "shortTermInvestments": "None", "currentNetReceivables": "289089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10125064000", "currentAccountsPayable": "222510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9588492000", "shortLongTermDebtTotal": "4959616000", "totalShareholderEquity": "5234861000", "capitalLeaseObligations": "296845000", "otherCurrentLiabilities": "223793000", "totalCurrentLiabilities": "223793000", "otherNonCurrentLiabilities": "161640000", "totalNonCurrentLiabilities": "5121256000", "cashAndShortTermInvestments": "68916000", "commonStockSharesOutstanding": "351560000", "intangibleAssetsExcludingGoodwill": "33241000", "cashAndCashEquivalentsAtCarryingValue": "68916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-107754000", "profitLoss": "None", "dividendPayout": "109789000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "138012000", "capitalExpenditures": "62239000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-513909999", "cashflowFromInvestment": "418655000", "stockBasedCompensation": "16972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109789000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95913000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 309766000, "cost_of_revenue": 435076000, "gross_profit": -125310000, "research_and_development": null, "selling_general_admin": 34208000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -47977000, "depreciation_amortisation": 160331000, "ebitda": 112354000, "interest_expense": 60235000, "interest_income": null, "other_non_operating": null, "pretax_income": -108212000, "tax_provision": null, "effective_tax_rate": null, "net_income": -106846000, "net_income_continuing_ops": -108212000, "net_income_to_common": -106846000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68916000, "short_term_investments": null, "net_receivables": 289089000, "inventory": null, "other_current_assets": null, "total_current_assets": 525859000, "net_ppe": null, "goodwill": 0, "intangible_assets": 33241000, "goodwill_and_intangibles": 33241000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10125064000, "total_assets": 10650923000, "short_term_debt": 14480000, "accounts_payable": 222510000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 223793000, "long_term_debt": 4662771000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5121256000, "total_liabilities": 5345049000, "total_debt": 4677251000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 374309000, "total_equity": 5234861000, "shares_outstanding": 351560000, "operating_cash_flow": 138012000, "stock_based_compensation": 16972000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62239000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 418655000, "dividends_paid": 109789000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -513909999, "free_cash_flow": 200251000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-47977000", "ebitda": "112354000", "netIncome": "-106846000", "grossProfit": "-125310000", "depreciation": "None", "totalRevenue": "309766000", "costOfRevenue": "435076000", "interestIncome": "58197000", "incomeBeforeTax": "-108212000", "interestExpense": "60235000", "operatingIncome": "813000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-58742000", "nonInterestIncome": "None", "operatingExpenses": "-126123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "435076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160331000", "sellingGeneralAndAdministrative": "34208000", "netIncomeFromContinuingOperations": "-108212000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "3505000", "currentDebt": "None", "investments": "None", "totalAssets": "10650923000", "longTermDebt": "4662771000", "shortTermDebt": "14480000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "33241000", "reportedCurrency": "USD", "retainedEarnings": "374309000", "totalLiabilities": "5345049000", "otherCurrentAssets": "167854000", "totalCurrentAssets": "525859000", "currentLongTermDebt": "None", "longTermInvestments": "477226000", "shortTermInvestments": "None", "currentNetReceivables": "289089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10125064000", "currentAccountsPayable": "222510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9588492000", "shortLongTermDebtTotal": "4959616000", "totalShareholderEquity": "5234861000", "capitalLeaseObligations": "296845000", "otherCurrentLiabilities": "223793000", "totalCurrentLiabilities": "223793000", "otherNonCurrentLiabilities": "161640000", "totalNonCurrentLiabilities": "5121256000", "cashAndShortTermInvestments": "68916000", "commonStockSharesOutstanding": "351560000", "intangibleAssetsExcludingGoodwill": "33241000", "cashAndCashEquivalentsAtCarryingValue": "68916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-107754000", "profitLoss": "None", "dividendPayout": "109789000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "138012000", "capitalExpenditures": "62239000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-513909999", "cashflowFromInvestment": "418655000", "stockBasedCompensation": "16972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109789000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95913000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "income_statement": { "revenue": 315423000, "cost_of_revenue": 446684000, "gross_profit": -131261000, "ebit": -30245000, "ebitda": 132981000, "pretax_income": -94535000, "tax_provision": -48483000, "net_income": -93023000, "net_income_to_common": -93023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22801000, "total_current_assets": 179019000, "total_assets": 11244585000, "short_term_debt": 549344000, "long_term_debt": 4408452000, "total_debt": 4957796000, "total_liabilities": 5645238000, "total_equity": 5515426000, "shares_outstanding": 358959830, "goodwill_and_intangibles": 718343000 }, "cash_flow": { "operating_cash_flow": 119301000, "capital_expenditure": 68967000, "free_cash_flow": 188268000, "dividends_paid": 112446000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276323, "ticker_id": 1966, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30245000", "ebitda": "132981000", "netIncome": "-93023000", "grossProfit": "-131261000", "depreciation": "None", "totalRevenue": "315423000", "costOfRevenue": "446684000", "interestIncome": "60573000", "incomeBeforeTax": "-94535000", "interestExpense": "64290000", "operatingIncome": "11841000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-48483000", "reportedCurrency": "USD", "netInterestIncome": "-60674000", "nonInterestIncome": "None", "operatingExpenses": "-143102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "446684000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163226000", "sellingGeneralAndAdministrative": "20124000", "netIncomeFromContinuingOperations": "-94535000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "3558000", "currentDebt": "None", "investments": "None", "totalAssets": "11244585000", "longTermDebt": "4408452000", "shortTermDebt": "549344000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "718343000", "reportedCurrency": "USD", "retainedEarnings": "481155000", "totalLiabilities": "5645238000", "otherCurrentAssets": "156218000", "totalCurrentAssets": "179019000", "currentLongTermDebt": "549344000", "longTermInvestments": "417084000", "shortTermInvestments": "-2094000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11065566000", "currentAccountsPayable": "197428000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10156803000", "shortLongTermDebtTotal": "5259608000", "totalShareholderEquity": "5515426000", "capitalLeaseObligations": "301812000", "otherCurrentLiabilities": "205347000", "totalCurrentLiabilities": "754691000", "otherNonCurrentLiabilities": "180283000", "totalNonCurrentLiabilities": "4890547000", "cashAndShortTermInvestments": "22801000", "commonStockSharesOutstanding": "358959830", "intangibleAssetsExcludingGoodwill": "718343000", "cashAndCashEquivalentsAtCarryingValue": "22801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-94535000", "profitLoss": "None", "dividendPayout": "112446000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "119301000", "capitalExpenditures": "68967000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-465668000", "cashflowFromInvestment": "330761000", "stockBasedCompensation": "7908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112446000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150017000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 315423000, "cost_of_revenue": 446684000, "gross_profit": -131261000, "research_and_development": null, "selling_general_admin": 20124000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30245000, "depreciation_amortisation": 163226000, "ebitda": 132981000, "interest_expense": 64290000, "interest_income": null, "other_non_operating": null, "pretax_income": -94535000, "tax_provision": -48483000, "effective_tax_rate": null, "net_income": -93023000, "net_income_continuing_ops": -94535000, "net_income_to_common": -93023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22801000, "short_term_investments": -2094000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 179019000, "net_ppe": null, "goodwill": 0, "intangible_assets": 718343000, "goodwill_and_intangibles": 718343000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11065566000, "total_assets": 11244585000, "short_term_debt": 549344000, "accounts_payable": 197428000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 754691000, "long_term_debt": 4408452000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4890547000, "total_liabilities": 5645238000, "total_debt": 4957796000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 481155000, "total_equity": 5515426000, "shares_outstanding": 358959830, "operating_cash_flow": 119301000, "stock_based_compensation": 7908000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68967000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 330761000, "dividends_paid": 112446000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -465668000, "free_cash_flow": 188268000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-30245000", "ebitda": "132981000", "netIncome": "-93023000", "grossProfit": "-131261000", "depreciation": "None", "totalRevenue": "315423000", "costOfRevenue": "446684000", "interestIncome": "60573000", "incomeBeforeTax": "-94535000", "interestExpense": "64290000", "operatingIncome": "11841000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-48483000", "reportedCurrency": "USD", "netInterestIncome": "-60674000", "nonInterestIncome": "None", "operatingExpenses": "-143102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "446684000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163226000", "sellingGeneralAndAdministrative": "20124000", "netIncomeFromContinuingOperations": "-94535000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "3558000", "currentDebt": "None", "investments": "None", "totalAssets": "11244585000", "longTermDebt": "4408452000", "shortTermDebt": "549344000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "718343000", "reportedCurrency": "USD", "retainedEarnings": "481155000", "totalLiabilities": "5645238000", "otherCurrentAssets": "156218000", "totalCurrentAssets": "179019000", "currentLongTermDebt": "549344000", "longTermInvestments": "417084000", "shortTermInvestments": "-2094000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11065566000", "currentAccountsPayable": "197428000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10156803000", "shortLongTermDebtTotal": "5259608000", "totalShareholderEquity": "5515426000", "capitalLeaseObligations": "301812000", "otherCurrentLiabilities": "205347000", "totalCurrentLiabilities": "754691000", "otherNonCurrentLiabilities": "180283000", "totalNonCurrentLiabilities": "4890547000", "cashAndShortTermInvestments": "22801000", "commonStockSharesOutstanding": "358959830", "intangibleAssetsExcludingGoodwill": "718343000", "cashAndCashEquivalentsAtCarryingValue": "22801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-94535000", "profitLoss": "None", "dividendPayout": "112446000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "119301000", "capitalExpenditures": "68967000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-465668000", "cashflowFromInvestment": "330761000", "stockBasedCompensation": "7908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112446000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150017000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "income_statement": { "revenue": 316322000, "cost_of_revenue": 464673000, "gross_profit": -148351000, "ebit": -79819000, "ebitda": 93658000, "pretax_income": -145938000, "tax_provision": 273561000, "net_income": -143780000, "net_income_to_common": -143780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41765000, "total_current_assets": 76295000, "total_assets": 11803627000, "short_term_debt": 250000000, "long_term_debt": 4898153000, "total_debt": 5148153000, "total_liabilities": 5828935000, "total_equity": 5887142000, "shares_outstanding": 372477299, "goodwill_and_intangibles": 764730000 }, "cash_flow": { "operating_cash_flow": 168152000, "capital_expenditure": 67387000, "free_cash_flow": 235539000, "dividends_paid": 117349000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276324, "ticker_id": 1966, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-79819000", "ebitda": "93658000", "netIncome": "-143780000", "grossProfit": "-148351000", "depreciation": "None", "totalRevenue": "316322000", "costOfRevenue": "464673000", "interestIncome": "None", "incomeBeforeTax": "-145938000", "interestExpense": "66119000", "operatingIncome": "11124000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "273561000", "reportedCurrency": "USD", "netInterestIncome": "-62705000", "nonInterestIncome": "None", "operatingExpenses": "-159475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173477000", "sellingGeneralAndAdministrative": "14002000", "netIncomeFromContinuingOperations": "-145938000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "3643000", "currentDebt": "None", "investments": "None", "totalAssets": "11803627000", "longTermDebt": "4898153000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "764730000", "reportedCurrency": "USD", "retainedEarnings": "574178000", "totalLiabilities": "5828935000", "otherCurrentAssets": "34530000", "totalCurrentAssets": "76295000", "currentLongTermDebt": "250000000", "longTermInvestments": "374841000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11727332000", "currentAccountsPayable": "195884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5453953000", "totalShareholderEquity": "5887142000", "capitalLeaseObligations": "305800000", "otherCurrentLiabilities": "197689000", "totalCurrentLiabilities": "447689000", "otherNonCurrentLiabilities": "177293000", "totalNonCurrentLiabilities": "5381246000", "cashAndShortTermInvestments": "41765000", "commonStockSharesOutstanding": "372477299", "intangibleAssetsExcludingGoodwill": "764730000", "cashAndCashEquivalentsAtCarryingValue": "41765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-145937000", "profitLoss": "None", "dividendPayout": "117349000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "168152000", "capitalExpenditures": "67387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-362508000", "cashflowFromInvestment": "209949000", "stockBasedCompensation": "3382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117349000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-273056000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 316322000, "cost_of_revenue": 464673000, "gross_profit": -148351000, "research_and_development": null, "selling_general_admin": 14002000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -79819000, "depreciation_amortisation": 173477000, "ebitda": 93658000, "interest_expense": 66119000, "interest_income": null, "other_non_operating": null, "pretax_income": -145938000, "tax_provision": 273561000, "effective_tax_rate": null, "net_income": -143780000, "net_income_continuing_ops": -145938000, "net_income_to_common": -143780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41765000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 76295000, "net_ppe": null, "goodwill": 0, "intangible_assets": 764730000, "goodwill_and_intangibles": 764730000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11727332000, "total_assets": 11803627000, "short_term_debt": 250000000, "accounts_payable": 195884000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 447689000, "long_term_debt": 4898153000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5381246000, "total_liabilities": 5828935000, "total_debt": 5148153000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 574178000, "total_equity": 5887142000, "shares_outstanding": 372477299, "operating_cash_flow": 168152000, "stock_based_compensation": 3382000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 209949000, "dividends_paid": 117349000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -362508000, "free_cash_flow": 235539000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-79819000", "ebitda": "93658000", "netIncome": "-143780000", "grossProfit": "-148351000", "depreciation": "None", "totalRevenue": "316322000", "costOfRevenue": "464673000", "interestIncome": "None", "incomeBeforeTax": "-145938000", "interestExpense": "66119000", "operatingIncome": "11124000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "273561000", "reportedCurrency": "USD", "netInterestIncome": "-62705000", "nonInterestIncome": "None", "operatingExpenses": "-159475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173477000", "sellingGeneralAndAdministrative": "14002000", "netIncomeFromContinuingOperations": "-145938000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "3643000", "currentDebt": "None", "investments": "None", "totalAssets": "11803627000", "longTermDebt": "4898153000", "shortTermDebt": "250000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "764730000", "reportedCurrency": "USD", "retainedEarnings": "574178000", "totalLiabilities": "5828935000", "otherCurrentAssets": "34530000", "totalCurrentAssets": "76295000", "currentLongTermDebt": "250000000", "longTermInvestments": "374841000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11727332000", "currentAccountsPayable": "195884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5453953000", "totalShareholderEquity": "5887142000", "capitalLeaseObligations": "305800000", "otherCurrentLiabilities": "197689000", "totalCurrentLiabilities": "447689000", "otherNonCurrentLiabilities": "177293000", "totalNonCurrentLiabilities": "5381246000", "cashAndShortTermInvestments": "41765000", "commonStockSharesOutstanding": "372477299", "intangibleAssetsExcludingGoodwill": "764730000", "cashAndCashEquivalentsAtCarryingValue": "41765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-145937000", "profitLoss": "None", "dividendPayout": "117349000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "168152000", "capitalExpenditures": "67387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-362508000", "cashflowFromInvestment": "209949000", "stockBasedCompensation": "3382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "117349000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-273056000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "income_statement": { "revenue": 326805000, "cost_of_revenue": 477316000, "gross_profit": -150511000, "ebit": -250478000, "ebitda": -72359000, "pretax_income": -315220000, "tax_provision": 53819000, "net_income": -310836000, "net_income_to_common": -310836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26172000, "total_current_assets": 57140000, "total_assets": 12280924000, "short_term_debt": 120000000, "long_term_debt": 4988279000, "total_debt": 5108279000, "total_liabilities": 5773906000, "total_equity": 6415895000, "shares_outstanding": 379454807, "goodwill_and_intangibles": 816303000 }, "cash_flow": { "operating_cash_flow": 76152000, "capital_expenditure": 50388000, "free_cash_flow": 126540000, "dividends_paid": 118269000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276325, "ticker_id": 1966, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-250478000", "ebitda": "-72359000", "netIncome": "-310836000", "grossProfit": "-150511000", "depreciation": "None", "totalRevenue": "326805000", "costOfRevenue": "477316000", "interestIncome": "275000", "incomeBeforeTax": "-315220000", "interestExpense": "64742000", "operatingIncome": "12644000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "53819000", "reportedCurrency": "USD", "netInterestIncome": "-60495000", "nonInterestIncome": "None", "operatingExpenses": "-163155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "477316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178119000", "sellingGeneralAndAdministrative": "14787000", "netIncomeFromContinuingOperations": "-315220000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "3815000", "currentDebt": "None", "investments": "None", "totalAssets": "12280924000", "longTermDebt": "4988279000", "shortTermDebt": "120000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "816303000", "reportedCurrency": "USD", "retainedEarnings": "717958000", "totalLiabilities": "5773906000", "otherCurrentAssets": "30968000", "totalCurrentAssets": "57140000", "currentLongTermDebt": "120000000", "longTermInvestments": "309754000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12223784000", "currentAccountsPayable": "163172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5412271000", "totalShareholderEquity": "6415895000", "capitalLeaseObligations": "303992000", "otherCurrentLiabilities": "163872000", "totalCurrentLiabilities": "283872000", "otherNonCurrentLiabilities": "197763000", "totalNonCurrentLiabilities": "5490034000", "cashAndShortTermInvestments": "26172000", "commonStockSharesOutstanding": "379454807", "intangibleAssetsExcludingGoodwill": "816303000", "cashAndCashEquivalentsAtCarryingValue": "26172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-310836000", "profitLoss": "None", "dividendPayout": "118269000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76152000", "capitalExpenditures": "50388000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17118000", "cashflowFromInvestment": "-58561000", "stockBasedCompensation": "3562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118269000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-318000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189948000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 326805000, "cost_of_revenue": 477316000, "gross_profit": -150511000, "research_and_development": null, "selling_general_admin": 14787000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -250478000, "depreciation_amortisation": 178119000, "ebitda": -72359000, "interest_expense": 64742000, "interest_income": null, "other_non_operating": null, "pretax_income": -315220000, "tax_provision": 53819000, "effective_tax_rate": null, "net_income": -310836000, "net_income_continuing_ops": -315220000, "net_income_to_common": -310836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26172000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 57140000, "net_ppe": null, "goodwill": 0, "intangible_assets": 816303000, "goodwill_and_intangibles": 816303000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12223784000, "total_assets": 12280924000, "short_term_debt": 120000000, "accounts_payable": 163172000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 283872000, "long_term_debt": 4988279000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5490034000, "total_liabilities": 5773906000, "total_debt": 5108279000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 717958000, "total_equity": 6415895000, "shares_outstanding": 379454807, "operating_cash_flow": 76152000, "stock_based_compensation": 3562000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50388000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58561000, "dividends_paid": 118269000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17118000, "free_cash_flow": 126540000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-250478000", "ebitda": "-72359000", "netIncome": "-310836000", "grossProfit": "-150511000", "depreciation": "None", "totalRevenue": "326805000", "costOfRevenue": "477316000", "interestIncome": "275000", "incomeBeforeTax": "-315220000", "interestExpense": "64742000", "operatingIncome": "12644000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "53819000", "reportedCurrency": "USD", "netInterestIncome": "-60495000", "nonInterestIncome": "None", "operatingExpenses": "-163155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "477316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178119000", "sellingGeneralAndAdministrative": "14787000", "netIncomeFromContinuingOperations": "-315220000" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "3815000", "currentDebt": "None", "investments": "None", "totalAssets": "12280924000", "longTermDebt": "4988279000", "shortTermDebt": "120000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "816303000", "reportedCurrency": "USD", "retainedEarnings": "717958000", "totalLiabilities": "5773906000", "otherCurrentAssets": "30968000", "totalCurrentAssets": "57140000", "currentLongTermDebt": "120000000", "longTermInvestments": "309754000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12223784000", "currentAccountsPayable": "163172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5412271000", "totalShareholderEquity": "6415895000", "capitalLeaseObligations": "303992000", "otherCurrentLiabilities": "163872000", "totalCurrentLiabilities": "283872000", "otherNonCurrentLiabilities": "197763000", "totalNonCurrentLiabilities": "5490034000", "cashAndShortTermInvestments": "26172000", "commonStockSharesOutstanding": "379454807", "intangibleAssetsExcludingGoodwill": "816303000", "cashAndCashEquivalentsAtCarryingValue": "26172000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-310836000", "profitLoss": "None", "dividendPayout": "118269000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "76152000", "capitalExpenditures": "50388000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17118000", "cashflowFromInvestment": "-58561000", "stockBasedCompensation": "3562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118269000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-318000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "189948000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "income_statement": { "revenue": 330441000, "cost_of_revenue": 481459000, "gross_profit": -151018000, "ebit": 25127000, "ebitda": 205175000, "pretax_income": -41675000, "tax_provision": -159157000, "net_income": -40533000, "net_income_to_common": -40533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25699000, "total_current_assets": 504671000, "total_assets": 12637131000, "short_term_debt": 349798000, "long_term_debt": 4645061000, "total_debt": 4994859000, "total_liabilities": 5714349000, "total_equity": 6822662000, "shares_outstanding": 379044000, "goodwill_and_intangibles": 318261000 }, "cash_flow": { "operating_cash_flow": 127316000, "capital_expenditure": 74155000, "free_cash_flow": 201471000, "dividends_paid": 118071000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276326, "ticker_id": 1966, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25127000", "ebitda": "205175000", "netIncome": "-40533000", "grossProfit": "-151018000", "depreciation": "None", "totalRevenue": "330441000", "costOfRevenue": "481459000", "interestIncome": "65000", "incomeBeforeTax": "-41675000", "interestExpense": "66802000", "operatingIncome": "13423000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-159157000", "reportedCurrency": "USD", "netInterestIncome": "-62124000", "nonInterestIncome": "None", "operatingExpenses": "-164441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "481459000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180048000", "sellingGeneralAndAdministrative": "14609000", "netIncomeFromContinuingOperations": "-41675000" }, "balance": { "goodwill": "250500000", "inventory": "None", "commonStock": "3810000", "currentDebt": "None", "investments": "None", "totalAssets": "12637131000", "longTermDebt": "4645061000", "shortTermDebt": "349798000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "67761000", "reportedCurrency": "USD", "retainedEarnings": "1028794000", "totalLiabilities": "5714349000", "otherCurrentAssets": "125289000", "totalCurrentAssets": "504671000", "currentLongTermDebt": "349798000", "longTermInvestments": "319634000", "shortTermInvestments": "None", "currentNetReceivables": "353683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12132430000", "currentAccountsPayable": "211994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5299076000", "totalShareholderEquity": "6822662000", "capitalLeaseObligations": "304217000", "otherCurrentLiabilities": "212289000", "totalCurrentLiabilities": "562087000", "otherNonCurrentLiabilities": "202984000", "totalNonCurrentLiabilities": "5152262000", "cashAndShortTermInvestments": "25699000", "commonStockSharesOutstanding": "379044000", "intangibleAssetsExcludingGoodwill": "67761000", "cashAndCashEquivalentsAtCarryingValue": "25699000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41898000", "profitLoss": "None", "dividendPayout": "118071000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "127316000", "capitalExpenditures": "74155000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-362962000", "cashflowFromInvestment": "236677000", "stockBasedCompensation": "3130000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118071000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-464000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 330441000, "cost_of_revenue": 481459000, "gross_profit": -151018000, "research_and_development": null, "selling_general_admin": 14609000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25127000, "depreciation_amortisation": 180048000, "ebitda": 205175000, "interest_expense": 66802000, "interest_income": null, "other_non_operating": null, "pretax_income": -41675000, "tax_provision": -159157000, "effective_tax_rate": null, "net_income": -40533000, "net_income_continuing_ops": -41675000, "net_income_to_common": -40533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25699000, "short_term_investments": null, "net_receivables": 353683000, "inventory": null, "other_current_assets": null, "total_current_assets": 504671000, "net_ppe": null, "goodwill": 250500000, "intangible_assets": 67761000, "goodwill_and_intangibles": 318261000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12132430000, "total_assets": 12637131000, "short_term_debt": 349798000, "accounts_payable": 211994000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 562087000, "long_term_debt": 4645061000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5152262000, "total_liabilities": 5714349000, "total_debt": 4994859000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1028794000, "total_equity": 6822662000, "shares_outstanding": 379044000, "operating_cash_flow": 127316000, "stock_based_compensation": 3130000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74155000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 236677000, "dividends_paid": 118071000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -362962000, "free_cash_flow": 201471000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25127000", "ebitda": "205175000", "netIncome": "-40533000", "grossProfit": "-151018000", "depreciation": "None", "totalRevenue": "330441000", "costOfRevenue": "481459000", "interestIncome": "65000", "incomeBeforeTax": "-41675000", "interestExpense": "66802000", "operatingIncome": "13423000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-159157000", "reportedCurrency": "USD", "netInterestIncome": "-62124000", "nonInterestIncome": "None", "operatingExpenses": "-164441000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "481459000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180048000", "sellingGeneralAndAdministrative": "14609000", "netIncomeFromContinuingOperations": "-41675000" }, "balance": { "goodwill": "250500000", "inventory": "None", "commonStock": "3810000", "currentDebt": "None", "investments": "None", "totalAssets": "12637131000", "longTermDebt": "4645061000", "shortTermDebt": "349798000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "67761000", "reportedCurrency": "USD", "retainedEarnings": "1028794000", "totalLiabilities": "5714349000", "otherCurrentAssets": "125289000", "totalCurrentAssets": "504671000", "currentLongTermDebt": "349798000", "longTermInvestments": "319634000", "shortTermInvestments": "None", "currentNetReceivables": "353683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12132430000", "currentAccountsPayable": "211994000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5299076000", "totalShareholderEquity": "6822662000", "capitalLeaseObligations": "304217000", "otherCurrentLiabilities": "212289000", "totalCurrentLiabilities": "562087000", "otherNonCurrentLiabilities": "202984000", "totalNonCurrentLiabilities": "5152262000", "cashAndShortTermInvestments": "25699000", "commonStockSharesOutstanding": "379044000", "intangibleAssetsExcludingGoodwill": "67761000", "cashAndCashEquivalentsAtCarryingValue": "25699000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41898000", "profitLoss": "None", "dividendPayout": "118071000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "127316000", "capitalExpenditures": "74155000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-362962000", "cashflowFromInvestment": "236677000", "stockBasedCompensation": "3130000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118071000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-464000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "income_statement": { "revenue": 342260000, "cost_of_revenue": 497617000, "gross_profit": -155357000, "ebit": 880000, "ebitda": 183869000, "pretax_income": -68604000, "tax_provision": 62762000, "net_income": -67844000, "net_income_to_common": -67844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24668000, "total_current_assets": 82306000, "total_assets": 13103728000, "short_term_debt": 236000000, "long_term_debt": 5227413000, "total_debt": 5463413000, "total_liabilities": 5994945000, "total_equity": 7003700000, "shares_outstanding": 378925339, "goodwill_and_intangibles": 1140803000 }, "cash_flow": { "operating_cash_flow": 118182000, "capital_expenditure": 62858000, "free_cash_flow": 181040000, "dividends_paid": 118066000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276328, "ticker_id": 1966, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "880000", "ebitda": "183869000", "netIncome": "-67844000", "grossProfit": "-155357000", "depreciation": "None", "totalRevenue": "342260000", "costOfRevenue": "497617000", "interestIncome": "66621000", "incomeBeforeTax": "-68604000", "interestExpense": "69484000", "operatingIncome": "13248000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "62762000", "reportedCurrency": "USD", "netInterestIncome": "-65177000", "nonInterestIncome": "None", "operatingExpenses": "-168605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182989000", "sellingGeneralAndAdministrative": "13396000", "netIncomeFromContinuingOperations": "-68604000" }, "balance": { "goodwill": "250530000", "inventory": "None", "commonStock": "3809000", "currentDebt": "None", "investments": "None", "totalAssets": "13103728000", "longTermDebt": "5227413000", "shortTermDebt": "236000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "890273000", "reportedCurrency": "USD", "retainedEarnings": "1069327000", "totalLiabilities": "5994945000", "otherCurrentAssets": "57638000", "totalCurrentAssets": "82306000", "currentLongTermDebt": "236000000", "longTermInvestments": "325453000", "shortTermInvestments": "None", "currentNetReceivables": "155000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13021422000", "currentAccountsPayable": "204947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11873885000", "shortLongTermDebtTotal": "5574819000", "totalShareholderEquity": "7003700000", "capitalLeaseObligations": "347406000", "otherCurrentLiabilities": "208761000", "totalCurrentLiabilities": "444761000", "otherNonCurrentLiabilities": "211365000", "totalNonCurrentLiabilities": "5550184000", "cashAndShortTermInvestments": "24668000", "commonStockSharesOutstanding": "378925339", "intangibleAssetsExcludingGoodwill": "890273000", "cashAndCashEquivalentsAtCarryingValue": "24668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68604000", "profitLoss": "None", "dividendPayout": "118066000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "118182000", "capitalExpenditures": "62858000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-248026000", "cashflowFromInvestment": "112463000", "stockBasedCompensation": "2554000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118066000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193407000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 342260000, "cost_of_revenue": 497617000, "gross_profit": -155357000, "research_and_development": null, "selling_general_admin": 13396000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 880000, "depreciation_amortisation": 182989000, "ebitda": 183869000, "interest_expense": 69484000, "interest_income": null, "other_non_operating": null, "pretax_income": -68604000, "tax_provision": 62762000, "effective_tax_rate": null, "net_income": -67844000, "net_income_continuing_ops": -68604000, "net_income_to_common": -67844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24668000, "short_term_investments": null, "net_receivables": 155000000, "inventory": null, "other_current_assets": null, "total_current_assets": 82306000, "net_ppe": null, "goodwill": 250530000, "intangible_assets": 890273000, "goodwill_and_intangibles": 1140803000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13021422000, "total_assets": 13103728000, "short_term_debt": 236000000, "accounts_payable": 204947000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 444761000, "long_term_debt": 5227413000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5550184000, "total_liabilities": 5994945000, "total_debt": 5463413000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1069327000, "total_equity": 7003700000, "shares_outstanding": 378925339, "operating_cash_flow": 118182000, "stock_based_compensation": 2554000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62858000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 112463000, "dividends_paid": 118066000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -248026000, "free_cash_flow": 181040000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "880000", "ebitda": "183869000", "netIncome": "-67844000", "grossProfit": "-155357000", "depreciation": "None", "totalRevenue": "342260000", "costOfRevenue": "497617000", "interestIncome": "66621000", "incomeBeforeTax": "-68604000", "interestExpense": "69484000", "operatingIncome": "13248000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "62762000", "reportedCurrency": "USD", "netInterestIncome": "-65177000", "nonInterestIncome": "None", "operatingExpenses": "-168605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497617000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182989000", "sellingGeneralAndAdministrative": "13396000", "netIncomeFromContinuingOperations": "-68604000" }, "balance": { "goodwill": "250530000", "inventory": "None", "commonStock": "3809000", "currentDebt": "None", "investments": "None", "totalAssets": "13103728000", "longTermDebt": "5227413000", "shortTermDebt": "236000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "890273000", "reportedCurrency": "USD", "retainedEarnings": "1069327000", "totalLiabilities": "5994945000", "otherCurrentAssets": "57638000", "totalCurrentAssets": "82306000", "currentLongTermDebt": "236000000", "longTermInvestments": "325453000", "shortTermInvestments": "None", "currentNetReceivables": "155000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13021422000", "currentAccountsPayable": "204947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "11873885000", "shortLongTermDebtTotal": "5574819000", "totalShareholderEquity": "7003700000", "capitalLeaseObligations": "347406000", "otherCurrentLiabilities": "208761000", "totalCurrentLiabilities": "444761000", "otherNonCurrentLiabilities": "211365000", "totalNonCurrentLiabilities": "5550184000", "cashAndShortTermInvestments": "24668000", "commonStockSharesOutstanding": "378925339", "intangibleAssetsExcludingGoodwill": "890273000", "cashAndCashEquivalentsAtCarryingValue": "24668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68604000", "profitLoss": "None", "dividendPayout": "118066000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "118182000", "capitalExpenditures": "62858000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-248026000", "cashflowFromInvestment": "112463000", "stockBasedCompensation": "2554000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118066000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193407000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "income_statement": { "revenue": 338143000, "cost_of_revenue": 491781000, "gross_profit": -153638000, "ebit": -15970000, "ebitda": 167223000, "pretax_income": -83726000, "tax_provision": 61791000, "net_income": -82759000, "net_income_to_common": -82759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35904000, "total_current_assets": 36055000, "total_assets": 13394347000, "short_term_debt": 354000000, "long_term_debt": 4986272000, "total_debt": 5340272000, "total_liabilities": 6108443000, "total_equity": 7179399000, "shares_outstanding": 378896677, "goodwill_and_intangibles": 1172559000 }, "cash_flow": { "operating_cash_flow": 185132000, "capital_expenditure": 33854000, "free_cash_flow": 218986000, "dividends_paid": 118053000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 276329, "ticker_id": 1966, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:10:55.562131+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15970000", "ebitda": "167223000", "netIncome": "-82759000", "grossProfit": "-153638000", "depreciation": "None", "totalRevenue": "338143000", "costOfRevenue": "491781000", "interestIncome": "592000", "incomeBeforeTax": "-83726000", "interestExpense": "67756000", "operatingIncome": "13094000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "61791000", "reportedCurrency": "USD", "netInterestIncome": "-63745000", "nonInterestIncome": "None", "operatingExpenses": "-166732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "491781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183193000", "sellingGeneralAndAdministrative": "15464000", "netIncomeFromContinuingOperations": "-83726000" }, "balance": { "goodwill": "250530000", "inventory": "None", "commonStock": "3808000", "currentDebt": "None", "investments": "None", "totalAssets": "13394347000", "longTermDebt": "4986272000", "shortTermDebt": "354000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "922029000", "reportedCurrency": "USD", "retainedEarnings": "-2428770000", "totalLiabilities": "6108443000", "otherCurrentAssets": "-35904000", "totalCurrentAssets": "36055000", "currentLongTermDebt": "354000000", "longTermInvestments": "327245000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13358292000", "currentAccountsPayable": "196147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12233251000", "shortLongTermDebtTotal": "5767901000", "totalShareholderEquity": "7179399000", "capitalLeaseObligations": "352108000", "otherCurrentLiabilities": "196369000", "totalCurrentLiabilities": "550369000", "otherNonCurrentLiabilities": "219694000", "totalNonCurrentLiabilities": "5558074000", "cashAndShortTermInvestments": "35904000", "commonStockSharesOutstanding": "378896677", "intangibleAssetsExcludingGoodwill": "922029000", "cashAndCashEquivalentsAtCarryingValue": "35904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83726000", "profitLoss": "None", "dividendPayout": "118053000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "185132000", "capitalExpenditures": "33854000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151464000", "cashflowFromInvestment": "-6145000", "stockBasedCompensation": "3924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118053000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195493000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 338143000, "cost_of_revenue": 491781000, "gross_profit": -153638000, "research_and_development": null, "selling_general_admin": 15464000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15970000, "depreciation_amortisation": 183193000, "ebitda": 167223000, "interest_expense": 67756000, "interest_income": null, "other_non_operating": null, "pretax_income": -83726000, "tax_provision": 61791000, "effective_tax_rate": null, "net_income": -82759000, "net_income_continuing_ops": -83726000, "net_income_to_common": -82759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35904000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 36055000, "net_ppe": null, "goodwill": 250530000, "intangible_assets": 922029000, "goodwill_and_intangibles": 1172559000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13358292000, "total_assets": 13394347000, "short_term_debt": 354000000, "accounts_payable": 196147000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 550369000, "long_term_debt": 4986272000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5558074000, "total_liabilities": 6108443000, "total_debt": 5340272000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2428770000, "total_equity": 7179399000, "shares_outstanding": 378896677, "operating_cash_flow": 185132000, "stock_based_compensation": 3924000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33854000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6145000, "dividends_paid": 118053000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -151464000, "free_cash_flow": 218986000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15970000", "ebitda": "167223000", "netIncome": "-82759000", "grossProfit": "-153638000", "depreciation": "None", "totalRevenue": "338143000", "costOfRevenue": "491781000", "interestIncome": "592000", "incomeBeforeTax": "-83726000", "interestExpense": "67756000", "operatingIncome": "13094000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "61791000", "reportedCurrency": "USD", "netInterestIncome": "-63745000", "nonInterestIncome": "None", "operatingExpenses": "-166732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "491781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183193000", "sellingGeneralAndAdministrative": "15464000", "netIncomeFromContinuingOperations": "-83726000" }, "balance": { "goodwill": "250530000", "inventory": "None", "commonStock": "3808000", "currentDebt": "None", "investments": "None", "totalAssets": "13394347000", "longTermDebt": "4986272000", "shortTermDebt": "354000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "922029000", "reportedCurrency": "USD", "retainedEarnings": "-2428770000", "totalLiabilities": "6108443000", "otherCurrentAssets": "-35904000", "totalCurrentAssets": "36055000", "currentLongTermDebt": "354000000", "longTermInvestments": "327245000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13358292000", "currentAccountsPayable": "196147000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12233251000", "shortLongTermDebtTotal": "5767901000", "totalShareholderEquity": "7179399000", "capitalLeaseObligations": "352108000", "otherCurrentLiabilities": "196369000", "totalCurrentLiabilities": "550369000", "otherNonCurrentLiabilities": "219694000", "totalNonCurrentLiabilities": "5558074000", "cashAndShortTermInvestments": "35904000", "commonStockSharesOutstanding": "378896677", "intangibleAssetsExcludingGoodwill": "922029000", "cashAndCashEquivalentsAtCarryingValue": "35904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83726000", "profitLoss": "None", "dividendPayout": "118053000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "185132000", "capitalExpenditures": "33854000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151464000", "cashflowFromInvestment": "-6145000", "stockBasedCompensation": "3924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118053000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195493000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }