{ "ticker": { "uuid": "dd72d541-d9f8-4cb9-a047-aeb68706add0", "symbol": "CXW", "name": "CoreCivic Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Security & Protection Services", "page_url": "https://sharemaestro.com/factors/ticker/dd72d541-d9f8-4cb9-a047-aeb68706add0/", "api_url": "https://sharemaestro.com/factors/api/tickers/dd72d541-d9f8-4cb9-a047-aeb68706add0/" }, "ticker_metadata": { "id": 924, "uuid": "dd72d541-d9f8-4cb9-a047-aeb68706add0", "symbol": "CXW", "name": "CoreCivic Inc", "asset_type": "equity", "market_cap": 2095447000, "stock_exchange_id": 3, "industry": "Security & Protection Services", "sector": "Industrials", "description": "CoreCivic, Inc. owns and operates partnership correctional, detention and residential reentry facilities in the United States. The company is headquartered in Brentwood, Tennessee.", "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": "dd72d541-d9f8-4cb9-a047-aeb68706add0", "symbol": "CXW", "name": "CoreCivic Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Security & Protection Services", "page_url": "https://sharemaestro.com/factors/ticker/dd72d541-d9f8-4cb9-a047-aeb68706add0/", "api_url": "https://sharemaestro.com/factors/api/tickers/dd72d541-d9f8-4cb9-a047-aeb68706add0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.5, "value": 0.71, "quality": 0.25, "momentum": 0.25, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 23.21, "market_cap": 2413631110, "pe_ratio": 18.666, "earnings_yield": 0.0536, "ebitda_to_ev": 0.1038, "shareholder_yield": 0.0, "roe": 0.0927, "piotroski_f_score": 7, "momentum_12_1": -0.0751, "volatility_252d": 0.317 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:39.254236+00:00", "batch_id": "" }, "size": { "price_close": 23.21, "market_cap": 2413631110, "market_cap_usd": 2413631110, "enterprise_value": 3601511110, "shares_outstanding": 103991000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 18.666, "pb_ratio": 1.7294, "ptbv_ratio": 1.7401, "ps_ratio": 1.0327, "pcf_ratio": 14.7279, "pfcf_ratio": 8.0015, "ev_ebitda": 9.6347, "ev_ebit": 14.8772, "ev_sales": 1.5409, "ev_fcf": 11.9394, "earnings_yield": 0.0536, "fcf_yield": 0.0838, "price_to_sales": 1.0327, "price_to_book": 1.7294, "price_to_cashflow": 14.7279, "ebitda_to_ev": 0.1038, "sales_yield": 0.649 }, "yield": { "dividend_yield": 0.0, "buyback_yield": 0, "shareholder_yield": 0.0, "debt_paydown_yield": null, "total_yield": 0.0 }, "quality": { "gross_margin": 0.2218, "operating_margin": 0.1036, "net_margin": 0.0553, "ebitda_margin": 0.1599, "fcf_margin": 0.1291, "roe": 0.0927, "roa": 0.0384, "roic": 0.0683, "roc_greenblatt": null, "asset_turnover": 0.694, "cash_conversion": 2.3328, "accruals_ratio": -0.0103, "sbc_to_revenue": 0.0118, "piotroski_f_score": 7, "altman_z_score": 1.7861, "earnings_stability_5y": 0.2883, "revenue_stability_5y": 0.0637, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1539, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.4133, "net_debt_to_ebitda": 3.1778, "debt_to_assets": 0.415, "interest_coverage": 3.7428, "current_ratio": 2.4379, "quick_ratio": 2.4379, "net_debt": 1187880000, "local_beta": 0.0006, "volatility_252d": 0.317, "volatility_60d": 0.7369, "max_drawdown_12m": -0.237, "risk_adjusted_momentum": -0.2368 }, "growth": { "revenue_growth_1y": 0.1989, "revenue_growth_3y_cagr": 0.0621, "revenue_growth_5y_cagr": 0.0302, "eps_growth_1y": 0.5314, "eps_growth_3y_cagr": -0.0161, "eps_growth_5y_cagr": 0.1605, "fcf_growth_1y": -0.0817, "book_value_growth_1y": -0.0234, "revenue_growth": 0.1989, "earnings_growth": 0.5314 }, "momentum": { "price_return_1m": 0.1417, "price_return_3m": 0.2852, "price_return_6m": 0.2452, "price_return_9m": 0.18, "price_return_12m": 0.056, "price_return_12m_ex1m": -0.0751, "momentum_6m": 0.2452, "momentum_12m": 0.056, "momentum_12_1": -0.0751, "distance_from_52w_high": 0, "distance_from_52w_low": 0.3865, "relative_strength": -0.044 }, "raw_ttm": { "revenue_ttm": 2337284000, "gross_profit_ttm": 518439000, "ebit_ttm": 242083000, "ebitda_ttm": 373805000, "net_income_ttm": 129306000, "eps_diluted_ttm": 1.2434, "operating_cash_flow_ttm": 163881000, "capital_expenditure_ttm": 137768000, "fcf_ttm": 301649000, "dividends_paid_ttm": 45000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 64679000, "cash_and_equivalents": 209686000, "total_current_assets": 743497000, "total_current_liabilities": 304973000, "net_ppe": null, "total_assets": 3367995000, "total_debt": 1397566000, "total_equity": 1395610000, "net_working_capital": 245449000, "book_value_per_share": 13.4205, "retained_earnings": -85560000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1387059000, "tangible_book_per_share": 13.3383 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 44, "rank_ptbv": 37, "rank_ps": 28, "rank_pcf": 64, "rank_ev_ebitda": 37, "rank_ev_ebit": 57, "rank_earnings_yield": 50, "rank_fcf_yield": 48, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 47, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 80, "rank_fcf_margin": 64, "rank_piotroski": 16, "rank_accruals": 72, "rank_sue": 50, "rank_eps_growth_1y": 22, "rank_eps_growth_5y": 35, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 56 }, "composites": { "value_composite": 29, "quality_composite": 75, "momentum_composite": 75, "growth_composite": 6, "yield_composite": 72, "svqf_composite": 28, "vc1_composite": 29, "vc2_composite": 30, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 50, "quality_value_composite": 0.4213, "os_score": 0.5, "value_percentile": 0.71, "quality_percentile": 0.25, "momentum_percentile": 0.25, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 58, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 38, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3884, "ticker_id": 924, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:39.254236+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.21, "market_cap": 2413631110, "market_cap_usd": 2413631110, "enterprise_value": 3601511110, "shares_outstanding": 103991000, "fx_rate_to_usd": null, "pe_ratio": 18.6660411, "pb_ratio": 1.72944527, "ptbv_ratio": 1.74010703, "ps_ratio": 1.03266488, "pcf_ratio": 14.72794961, "pfcf_ratio": 8.0014557, "ev_ebitda": 9.63473231, "ev_ebit": 14.87717481, "ev_sales": 1.5408958, "ev_fcf": 11.93941008, "earnings_yield": 0.05357322, "fcf_yield": 0.08375623, "dividend_yield": 1.864e-05, "buyback_yield": 0, "shareholder_yield": 1.864e-05, "debt_paydown_yield": null, "total_yield": 1.864e-05, "gross_margin": 0.22181258, "operating_margin": 0.10357449, "net_margin": 0.05532319, "ebitda_margin": 0.15993136, "fcf_margin": 0.12905963, "roe": 0.09265196, "roa": 0.03839257, "roic": 0.06830183, "roc_greenblatt": null, "asset_turnover": 0.69396896, "cash_conversion": 2.33283065, "accruals_ratio": -0.01026575, "sbc_to_revenue": 0.01182997, "debt_to_equity": 1.41327806, "net_debt_to_ebitda": 3.17780661, "debt_to_assets": 0.41495489, "interest_coverage": 3.74283771, "current_ratio": 2.4379109, "quick_ratio": 2.4379109, "net_debt": 1187880000, "revenue_growth_1y": 0.19886109, "revenue_growth_3y_cagr": 0.06214439, "revenue_growth_5y_cagr": 0.03020533, "eps_growth_1y": 0.53137213, "eps_growth_3y_cagr": -0.01611, "eps_growth_5y_cagr": 0.16054699, "fcf_growth_1y": -0.081741, "book_value_growth_1y": -0.02343174, "piotroski_f_score": 7, "altman_z_score": 1.78607039, "earnings_stability_5y": 0.288284, "revenue_stability_5y": 0.063675, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14166257, "price_return_3m": 0.28516058, "price_return_6m": 0.24517167, "price_return_9m": 0.1799695, "price_return_12m": 0.05595996, "price_return_12m_ex1m": -0.07506824, "distance_from_52w_high": 0, "distance_from_52w_low": 0.3864994, "relative_strength": -0.04400362, "local_beta": 0.0006, "volatility_252d": 0.317021, "volatility_60d": 0.736927, "max_drawdown_12m": -0.23701003, "revenue_ttm": 2337284000, "gross_profit_ttm": 518439000, "ebit_ttm": 242083000, "ebitda_ttm": 373805000, "net_income_ttm": 129306000, "eps_diluted_ttm": 1.24343453, "operating_cash_flow_ttm": 163881000, "capital_expenditure_ttm": 137768000, "fcf_ttm": 301649000, "dividends_paid_ttm": 45000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 64679000, "cash_and_equivalents": 209686000, "total_current_assets": 743497000, "total_current_liabilities": 304973000, "net_ppe": null, "total_assets": 3367995000, "total_debt": 1397566000, "total_equity": 1395610000, "net_working_capital": 245449000, "book_value_per_share": 13.42048831, "retained_earnings": -85560000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1387059000, "tangible_book_per_share": 13.33826004, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 44, "rank_ptbv": 37, "rank_ps": 28, "rank_pcf": 64, "rank_ev_ebitda": 37, "rank_ev_ebit": 57, "rank_earnings_yield": 50, "rank_fcf_yield": 48, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 47, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 80, "rank_fcf_margin": 64, "rank_piotroski": 16, "rank_accruals": 72, "rank_sue": 50, "rank_eps_growth_1y": 22, "rank_eps_growth_5y": 35, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 56, "value_composite": 29, "quality_composite": 75, "momentum_composite": 75, "growth_composite": 6, "yield_composite": 72, "svqf_composite": 28, "vc1_composite": 29, "vc2_composite": 30, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 50, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 58, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 38, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 23.21, "os": 0.5, "value": 0.71, "quality": 0.25, "momentum": 0.25, "confidence": 1, "coverage": 1, "pe_ratio": 18.666, "earnings_yield": 0.0536, "shareholder_yield": 0.0, "roe": 0.0927, "momentum_12_1": -0.0751, "complete_fields": { "id": 3884, "ticker_id": 924, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:39.254236+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.21, "market_cap": 2413631110, "market_cap_usd": 2413631110, "enterprise_value": 3601511110, "shares_outstanding": 103991000, "fx_rate_to_usd": null, "pe_ratio": 18.6660411, "pb_ratio": 1.72944527, "ptbv_ratio": 1.74010703, "ps_ratio": 1.03266488, "pcf_ratio": 14.72794961, "pfcf_ratio": 8.0014557, "ev_ebitda": 9.63473231, "ev_ebit": 14.87717481, "ev_sales": 1.5408958, "ev_fcf": 11.93941008, "earnings_yield": 0.05357322, "fcf_yield": 0.08375623, "dividend_yield": 1.864e-05, "buyback_yield": 0, "shareholder_yield": 1.864e-05, "debt_paydown_yield": null, "total_yield": 1.864e-05, "gross_margin": 0.22181258, "operating_margin": 0.10357449, "net_margin": 0.05532319, "ebitda_margin": 0.15993136, "fcf_margin": 0.12905963, "roe": 0.09265196, "roa": 0.03839257, "roic": 0.06830183, "roc_greenblatt": null, "asset_turnover": 0.69396896, "cash_conversion": 2.33283065, "accruals_ratio": -0.01026575, "sbc_to_revenue": 0.01182997, "debt_to_equity": 1.41327806, "net_debt_to_ebitda": 3.17780661, "debt_to_assets": 0.41495489, "interest_coverage": 3.74283771, "current_ratio": 2.4379109, "quick_ratio": 2.4379109, "net_debt": 1187880000, "revenue_growth_1y": 0.19886109, "revenue_growth_3y_cagr": 0.06214439, "revenue_growth_5y_cagr": 0.03020533, "eps_growth_1y": 0.53137213, "eps_growth_3y_cagr": -0.01611, "eps_growth_5y_cagr": 0.16054699, "fcf_growth_1y": -0.081741, "book_value_growth_1y": -0.02343174, "piotroski_f_score": 7, "altman_z_score": 1.78607039, "earnings_stability_5y": 0.288284, "revenue_stability_5y": 0.063675, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14166257, "price_return_3m": 0.28516058, "price_return_6m": 0.24517167, "price_return_9m": 0.1799695, "price_return_12m": 0.05595996, "price_return_12m_ex1m": -0.07506824, "distance_from_52w_high": 0, "distance_from_52w_low": 0.3864994, "relative_strength": -0.04400362, "local_beta": 0.0006, "volatility_252d": 0.317021, "volatility_60d": 0.736927, "max_drawdown_12m": -0.23701003, "revenue_ttm": 2337284000, "gross_profit_ttm": 518439000, "ebit_ttm": 242083000, "ebitda_ttm": 373805000, "net_income_ttm": 129306000, "eps_diluted_ttm": 1.24343453, "operating_cash_flow_ttm": 163881000, "capital_expenditure_ttm": 137768000, "fcf_ttm": 301649000, "dividends_paid_ttm": 45000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 64679000, "cash_and_equivalents": 209686000, "total_current_assets": 743497000, "total_current_liabilities": 304973000, "net_ppe": null, "total_assets": 3367995000, "total_debt": 1397566000, "total_equity": 1395610000, "net_working_capital": 245449000, "book_value_per_share": 13.42048831, "retained_earnings": -85560000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1387059000, "tangible_book_per_share": 13.33826004, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 44, "rank_ptbv": 37, "rank_ps": 28, "rank_pcf": 64, "rank_ev_ebitda": 37, "rank_ev_ebit": 57, "rank_earnings_yield": 50, "rank_fcf_yield": 48, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 47, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 80, "rank_fcf_margin": 64, "rank_piotroski": 16, "rank_accruals": 72, "rank_sue": 50, "rank_eps_growth_1y": 22, "rank_eps_growth_5y": 35, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 56, "value_composite": 29, "quality_composite": 75, "momentum_composite": 75, "growth_composite": 6, "yield_composite": 72, "svqf_composite": 28, "vc1_composite": 29, "vc2_composite": 30, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 50, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 58, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 38, "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": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "income_statement": { "revenue": 2211182000, "cost_of_revenue": 1692528000, "gross_profit": 518654000, "ebit": 219405000, "ebitda": 348310000, "pretax_income": 157176000, "tax_provision": 40673000, "net_income": 116503000, "net_income_to_common": 116503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112446000, "total_current_assets": 611087000, "total_assets": 3256743000, "short_term_debt": 15701000, "long_term_debt": 1205037000, "total_debt": 1220738000, "total_liabilities": 1851494000, "total_equity": 1405249000, "shares_outstanding": 107768000, "goodwill_and_intangibles": 16809000 }, "cash_flow": { "operating_cash_flow": 194595000, "capital_expenditure": 140628000, "free_cash_flow": 335223000, "dividends_paid": 45000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246805, "ticker_id": 924, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "219405000", "ebitda": "348310000", "netIncome": "116503000", "grossProfit": "518654000", "depreciation": "None", "totalRevenue": "2211182000", "costOfRevenue": "1692528000", "interestIncome": "62229000", "incomeBeforeTax": "157176000", "interestExpense": "62229000", "operatingIncome": "349074000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "40673000", "reportedCurrency": "USD", "netInterestIncome": "-62229000", "nonInterestIncome": "None", "operatingExpenses": "169580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1692528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128905000", "sellingGeneralAndAdministrative": "169580000", "netIncomeFromContinuingOperations": "116503000" }, "balance": { "goodwill": "8551000", "inventory": "None", "commonStock": "1000999", "currentDebt": "None", "investments": "None", "totalAssets": "3256743000", "longTermDebt": "1205037000", "shortTermDebt": "15701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "8258000", "reportedCurrency": "USD", "retainedEarnings": "-123476000", "totalLiabilities": "1851494000", "otherCurrentAssets": "52417000", "totalCurrentAssets": "611087000", "currentLongTermDebt": "15701000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "446224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2645656000", "currentAccountsPayable": "353173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2132206000", "shortLongTermDebtTotal": "1220738000", "totalShareholderEquity": "1405249000", "capitalLeaseObligations": "130412000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "368874000", "otherNonCurrentLiabilities": "5467000", "totalNonCurrentLiabilities": "1482620000", "cashAndShortTermInvestments": "112446000", "commonStockSharesOutstanding": "107768000", "intangibleAssetsExcludingGoodwill": "8258000", "cashAndCashEquivalentsAtCarryingValue": "112446000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116503000", "profitLoss": "None", "dividendPayout": "45000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "194595000", "capitalExpenditures": "140628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1817000", "cashflowFromInvestment": "-206076000", "stockBasedCompensation": "27672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-228987000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128905000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2211182000, "cost_of_revenue": 1692528000, "gross_profit": 518654000, "research_and_development": null, "selling_general_admin": 169580000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219405000, "depreciation_amortisation": 128905000, "ebitda": 348310000, "interest_expense": 62229000, "interest_income": null, "other_non_operating": null, "pretax_income": 157176000, "tax_provision": 40673000, "effective_tax_rate": null, "net_income": 116503000, "net_income_continuing_ops": 116503000, "net_income_to_common": 116503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112446000, "short_term_investments": null, "net_receivables": 446224000, "inventory": null, "other_current_assets": null, "total_current_assets": 611087000, "net_ppe": null, "goodwill": 8551000, "intangible_assets": 8258000, "goodwill_and_intangibles": 16809000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2645656000, "total_assets": 3256743000, "short_term_debt": 15701000, "accounts_payable": 353173000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 368874000, "long_term_debt": 1205037000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1482620000, "total_liabilities": 1851494000, "total_debt": 1220738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -123476000, "total_equity": 1405249000, "shares_outstanding": 107768000, "operating_cash_flow": 194595000, "stock_based_compensation": 27672000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140628000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -206076000, "dividends_paid": 45000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1817000, "free_cash_flow": 335223000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "219405000", "ebitda": "348310000", "netIncome": "116503000", "grossProfit": "518654000", "depreciation": "None", "totalRevenue": "2211182000", "costOfRevenue": "1692528000", "interestIncome": "62229000", "incomeBeforeTax": "157176000", "interestExpense": "62229000", "operatingIncome": "349074000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "40673000", "reportedCurrency": "USD", "netInterestIncome": "-62229000", "nonInterestIncome": "None", "operatingExpenses": "169580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1692528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128905000", "sellingGeneralAndAdministrative": "169580000", "netIncomeFromContinuingOperations": "116503000" }, "balance": { "goodwill": "8551000", "inventory": "None", "commonStock": "1000999", "currentDebt": "None", "investments": "None", "totalAssets": "3256743000", "longTermDebt": "1205037000", "shortTermDebt": "15701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "8258000", "reportedCurrency": "USD", "retainedEarnings": "-123476000", "totalLiabilities": "1851494000", "otherCurrentAssets": "52417000", "totalCurrentAssets": "611087000", "currentLongTermDebt": "15701000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "446224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2645656000", "currentAccountsPayable": "353173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2132206000", "shortLongTermDebtTotal": "1220738000", "totalShareholderEquity": "1405249000", "capitalLeaseObligations": "130412000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "368874000", "otherNonCurrentLiabilities": "5467000", "totalNonCurrentLiabilities": "1482620000", "cashAndShortTermInvestments": "112446000", "commonStockSharesOutstanding": "107768000", "intangibleAssetsExcludingGoodwill": "8258000", "cashAndCashEquivalentsAtCarryingValue": "112446000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116503000", "profitLoss": "None", "dividendPayout": "45000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "194595000", "capitalExpenditures": "140628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1817000", "cashflowFromInvestment": "-206076000", "stockBasedCompensation": "27672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-228987000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128905000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "income_statement": { "revenue": 1961646000, "cost_of_revenue": 1493357000, "gross_profit": 468289000, "ebit": 159378000, "ebitda": 287389000, "pretax_income": 91963000, "tax_provision": 23095000, "net_income": 68868000, "net_income_to_common": 68868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107487000, "total_current_assets": 449818000, "total_assets": 2931891000, "short_term_debt": 15326000, "long_term_debt": 973073000, "total_debt": 988399000, "total_liabilities": 1438540000, "total_equity": 1493351000, "shares_outstanding": 111841000, "goodwill_and_intangibles": 11563000 }, "cash_flow": { "operating_cash_flow": 269153000, "capital_expenditure": 71171000, "free_cash_flow": 340324000, "dividends_paid": 136000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246810, "ticker_id": 924, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159378000", "ebitda": "287389000", "netIncome": "68868000", "grossProfit": "468289000", "depreciation": "None", "totalRevenue": "1961646000", "costOfRevenue": "1493357000", "interestIncome": "67415000", "incomeBeforeTax": "91963000", "interestExpense": "67415000", "operatingIncome": "188197000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23095000", "reportedCurrency": "USD", "netInterestIncome": "-98731000", "nonInterestIncome": "None", "operatingExpenses": "280092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1493357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128011000", "sellingGeneralAndAdministrative": "152081000", "netIncomeFromContinuingOperations": "68868000" }, "balance": { "goodwill": "4844000", "inventory": "None", "commonStock": "1099000", "currentDebt": "None", "investments": "None", "totalAssets": "2931891000", "longTermDebt": "973073000", "shortTermDebt": "15326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6719000", "reportedCurrency": "USD", "retainedEarnings": "-239979000", "totalLiabilities": "1438540000", "otherCurrentAssets": "53593000", "totalCurrentAssets": "449818000", "currentLongTermDebt": "12073000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "288738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2482073000", "currentAccountsPayable": "72866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2102423000", "shortLongTermDebtTotal": "1012869000", "totalShareholderEquity": "1493351000", "capitalLeaseObligations": "27723000", "otherCurrentLiabilities": "156740000", "totalCurrentLiabilities": "285797000", "otherNonCurrentLiabilities": "3482000", "totalNonCurrentLiabilities": "1152743000", "cashAndShortTermInvestments": "107487000", "commonStockSharesOutstanding": "111841000", "intangibleAssetsExcludingGoodwill": "6719000", "cashAndCashEquivalentsAtCarryingValue": "107487000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68868000", "profitLoss": "None", "dividendPayout": "136000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "269153000", "capitalExpenditures": "71171000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222175000", "cashflowFromInvestment": "-53824000", "stockBasedCompensation": "25681000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77171000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1961646000, "cost_of_revenue": 1493357000, "gross_profit": 468289000, "research_and_development": null, "selling_general_admin": 152081000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159378000, "depreciation_amortisation": 128011000, "ebitda": 287389000, "interest_expense": 67415000, "interest_income": null, "other_non_operating": null, "pretax_income": 91963000, "tax_provision": 23095000, "effective_tax_rate": null, "net_income": 68868000, "net_income_continuing_ops": 68868000, "net_income_to_common": 68868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107487000, "short_term_investments": null, "net_receivables": 288738000, "inventory": null, "other_current_assets": null, "total_current_assets": 449818000, "net_ppe": null, "goodwill": 4844000, "intangible_assets": 6719000, "goodwill_and_intangibles": 11563000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2482073000, "total_assets": 2931891000, "short_term_debt": 15326000, "accounts_payable": 72866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285797000, "long_term_debt": 973073000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1152743000, "total_liabilities": 1438540000, "total_debt": 988399000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -239979000, "total_equity": 1493351000, "shares_outstanding": 111841000, "operating_cash_flow": 269153000, "stock_based_compensation": 25681000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71171000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53824000, "dividends_paid": 136000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -222175000, "free_cash_flow": 340324000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159378000", "ebitda": "287389000", "netIncome": "68868000", "grossProfit": "468289000", "depreciation": "None", "totalRevenue": "1961646000", "costOfRevenue": "1493357000", "interestIncome": "67415000", "incomeBeforeTax": "91963000", "interestExpense": "67415000", "operatingIncome": "188197000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23095000", "reportedCurrency": "USD", "netInterestIncome": "-98731000", "nonInterestIncome": "None", "operatingExpenses": "280092000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1493357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128011000", "sellingGeneralAndAdministrative": "152081000", "netIncomeFromContinuingOperations": "68868000" }, "balance": { "goodwill": "4844000", "inventory": "None", "commonStock": "1099000", "currentDebt": "None", "investments": "None", "totalAssets": "2931891000", "longTermDebt": "973073000", "shortTermDebt": "15326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6719000", "reportedCurrency": "USD", "retainedEarnings": "-239979000", "totalLiabilities": "1438540000", "otherCurrentAssets": "53593000", "totalCurrentAssets": "449818000", "currentLongTermDebt": "12073000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "288738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2482073000", "currentAccountsPayable": "72866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2102423000", "shortLongTermDebtTotal": "1012869000", "totalShareholderEquity": "1493351000", "capitalLeaseObligations": "27723000", "otherCurrentLiabilities": "156740000", "totalCurrentLiabilities": "285797000", "otherNonCurrentLiabilities": "3482000", "totalNonCurrentLiabilities": "1152743000", "cashAndShortTermInvestments": "107487000", "commonStockSharesOutstanding": "111841000", "intangibleAssetsExcludingGoodwill": "6719000", "cashAndCashEquivalentsAtCarryingValue": "107487000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68868000", "profitLoss": "None", "dividendPayout": "136000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "269153000", "capitalExpenditures": "71171000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222175000", "cashflowFromInvestment": "-53824000", "stockBasedCompensation": "25681000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77171000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "income_statement": { "revenue": 1896635000, "cost_of_revenue": 1589746000, "gross_profit": 306889000, "ebit": 168783000, "ebitda": 296099000, "pretax_income": 95823000, "tax_provision": 28233000, "net_income": 67590000, "net_income_to_common": 67590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121845000, "total_current_assets": 474914000, "total_assets": 3105399000, "short_term_debt": 45950000, "long_term_debt": 1083476000, "total_debt": 1129426000, "total_liabilities": 1627833000, "total_equity": 1477566000, "shares_outstanding": 114650000, "goodwill_and_intangibles": 12017000 }, "cash_flow": { "operating_cash_flow": 231901000, "capital_expenditure": 70255000, "free_cash_flow": 302156000, "dividends_paid": 131000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246815, "ticker_id": 924, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "168783000", "ebitda": "296099000", "netIncome": "67590000", "grossProfit": "306889000", "depreciation": "None", "totalRevenue": "1896635000", "costOfRevenue": "1589746000", "interestIncome": "72960000", "incomeBeforeTax": "95823000", "interestExpense": "72960000", "operatingIncome": "170805000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "28233000", "reportedCurrency": "USD", "netInterestIncome": "-75713000", "nonInterestIncome": "None", "operatingExpenses": "136084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1589746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127316000", "sellingGeneralAndAdministrative": "136084000", "netIncomeFromContinuingOperations": "65559000" }, "balance": { "goodwill": "4844000", "inventory": "1", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "3105399000", "longTermDebt": "1083476000", "shortTermDebt": "45950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7173000", "reportedCurrency": "USD", "retainedEarnings": "-308847000", "totalLiabilities": "1627833000", "otherCurrentAssets": "40895000", "totalCurrentAssets": "474914000", "currentLongTermDebt": "11597000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "312174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2630485000", "currentAccountsPayable": "72020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2234295000", "shortLongTermDebtTotal": "1207336000", "totalShareholderEquity": "1477566000", "capitalLeaseObligations": "112263000", "otherCurrentLiabilities": "135834000", "totalCurrentLiabilities": "297454000", "otherNonCurrentLiabilities": "3881000", "totalNonCurrentLiabilities": "1330379000", "cashAndShortTermInvestments": "121845000", "commonStockSharesOutstanding": "114650000", "intangibleAssetsExcludingGoodwill": "7173000", "cashAndCashEquivalentsAtCarryingValue": "121845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67590000", "profitLoss": "None", "dividendPayout": "131000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "231901000", "capitalExpenditures": "70255000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206236000", "cashflowFromInvestment": "-58874000", "stockBasedCompensation": "20800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43047000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1896635000, "cost_of_revenue": 1589746000, "gross_profit": 306889000, "research_and_development": null, "selling_general_admin": 136084000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 168783000, "depreciation_amortisation": 127316000, "ebitda": 296099000, "interest_expense": 72960000, "interest_income": null, "other_non_operating": null, "pretax_income": 95823000, "tax_provision": 28233000, "effective_tax_rate": null, "net_income": 67590000, "net_income_continuing_ops": 65559000, "net_income_to_common": 67590000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121845000, "short_term_investments": null, "net_receivables": 312174000, "inventory": 1, "other_current_assets": null, "total_current_assets": 474914000, "net_ppe": null, "goodwill": 4844000, "intangible_assets": 7173000, "goodwill_and_intangibles": 12017000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2630485000, "total_assets": 3105399000, "short_term_debt": 45950000, "accounts_payable": 72020000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 297454000, "long_term_debt": 1083476000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1330379000, "total_liabilities": 1627833000, "total_debt": 1129426000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -308847000, "total_equity": 1477566000, "shares_outstanding": 114650000, "operating_cash_flow": 231901000, "stock_based_compensation": 20800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70255000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58874000, "dividends_paid": 131000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -206236000, "free_cash_flow": 302156000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "168783000", "ebitda": "296099000", "netIncome": "67590000", "grossProfit": "306889000", "depreciation": "None", "totalRevenue": "1896635000", "costOfRevenue": "1589746000", "interestIncome": "72960000", "incomeBeforeTax": "95823000", "interestExpense": "72960000", "operatingIncome": "170805000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "28233000", "reportedCurrency": "USD", "netInterestIncome": "-75713000", "nonInterestIncome": "None", "operatingExpenses": "136084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1589746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127316000", "sellingGeneralAndAdministrative": "136084000", "netIncomeFromContinuingOperations": "65559000" }, "balance": { "goodwill": "4844000", "inventory": "1", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "3105399000", "longTermDebt": "1083476000", "shortTermDebt": "45950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7173000", "reportedCurrency": "USD", "retainedEarnings": "-308847000", "totalLiabilities": "1627833000", "otherCurrentAssets": "40895000", "totalCurrentAssets": "474914000", "currentLongTermDebt": "11597000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "312174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2630485000", "currentAccountsPayable": "72020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2234295000", "shortLongTermDebtTotal": "1207336000", "totalShareholderEquity": "1477566000", "capitalLeaseObligations": "112263000", "otherCurrentLiabilities": "135834000", "totalCurrentLiabilities": "297454000", "otherNonCurrentLiabilities": "3881000", "totalNonCurrentLiabilities": "1330379000", "cashAndShortTermInvestments": "121845000", "commonStockSharesOutstanding": "114650000", "intangibleAssetsExcludingGoodwill": "7173000", "cashAndCashEquivalentsAtCarryingValue": "121845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67590000", "profitLoss": "None", "dividendPayout": "131000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "231901000", "capitalExpenditures": "70255000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-206236000", "cashflowFromInvestment": "-58874000", "stockBasedCompensation": "20800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43047000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "income_statement": { "revenue": 1845329000, "cost_of_revenue": 1413792000, "gross_profit": 431537000, "ebit": 250276000, "ebitda": 378182000, "pretax_income": 165302000, "tax_provision": 42982000, "net_income": 122320000, "net_income_to_common": 122320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149401000, "total_current_assets": 513670000, "total_assets": 3244769000, "short_term_debt": 198221000, "long_term_debt": 1084858000, "total_debt": 1283079000, "total_liabilities": 1812361000, "total_equity": 1432408000, "shares_outstanding": 119098000, "goodwill_and_intangibles": 12568000 }, "cash_flow": { "operating_cash_flow": 153583000, "capital_expenditure": 81396000, "free_cash_flow": 234979000, "dividends_paid": 886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246820, "ticker_id": 924, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "250276000", "ebitda": "378182000", "netIncome": "122320000", "grossProfit": "431537000", "depreciation": "None", "totalRevenue": "1845329000", "costOfRevenue": "1413792000", "interestIncome": "84974000", "incomeBeforeTax": "165302000", "interestExpense": "95874000", "operatingIncome": "175931000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "42982000", "reportedCurrency": "USD", "netInterestIncome": "-93051000", "nonInterestIncome": "None", "operatingExpenses": "255606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "88714000", "costofGoodsAndServicesSold": "1413792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127906000", "sellingGeneralAndAdministrative": "127700000", "netIncomeFromContinuingOperations": "122320000" }, "balance": { "goodwill": "4844000", "inventory": "19700000", "commonStock": "1150000", "currentDebt": "None", "investments": "None", "totalAssets": "3244769000", "longTermDebt": "1084858000", "shortTermDebt": "198221000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "7724000", "reportedCurrency": "USD", "retainedEarnings": "-376431000", "totalLiabilities": "1812361000", "otherCurrentAssets": "51834000", "totalCurrentAssets": "513670000", "currentLongTermDebt": "165525000", "longTermInvestments": "208181000", "shortTermInvestments": "None", "currentNetReceivables": "312435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2731099000", "currentAccountsPayable": "89683000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2176098000", "shortLongTermDebtTotal": "1387036000", "totalShareholderEquity": "1432408000", "capitalLeaseObligations": "136653000", "otherCurrentLiabilities": "123294000", "totalCurrentLiabilities": "450751000", "otherNonCurrentLiabilities": "154544000", "totalNonCurrentLiabilities": "1361610000", "cashAndShortTermInvestments": "149401000", "commonStockSharesOutstanding": "119098000", "intangibleAssetsExcludingGoodwill": "7724000", "cashAndCashEquivalentsAtCarryingValue": "149401000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122320000", "profitLoss": "None", "dividendPayout": "886000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "153583000", "capitalExpenditures": "81396000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-375163000", "cashflowFromInvestment": "73038000", "stockBasedCompensation": "17568000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "886000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-148542000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79887000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127906000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1845329000, "cost_of_revenue": 1413792000, "gross_profit": 431537000, "research_and_development": null, "selling_general_admin": 127700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 250276000, "depreciation_amortisation": 127906000, "ebitda": 378182000, "interest_expense": 95874000, "interest_income": null, "other_non_operating": null, "pretax_income": 165302000, "tax_provision": 42982000, "effective_tax_rate": null, "net_income": 122320000, "net_income_continuing_ops": 122320000, "net_income_to_common": 122320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149401000, "short_term_investments": null, "net_receivables": 312435000, "inventory": 19700000, "other_current_assets": null, "total_current_assets": 513670000, "net_ppe": null, "goodwill": 4844000, "intangible_assets": 7724000, "goodwill_and_intangibles": 12568000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2731099000, "total_assets": 3244769000, "short_term_debt": 198221000, "accounts_payable": 89683000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 450751000, "long_term_debt": 1084858000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1361610000, "total_liabilities": 1812361000, "total_debt": 1283079000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -376431000, "total_equity": 1432408000, "shares_outstanding": 119098000, "operating_cash_flow": 153583000, "stock_based_compensation": 17568000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81396000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 73038000, "dividends_paid": 886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -375163000, "free_cash_flow": 234979000, "net_change_in_cash": -148542000 }, "raw_data": { "income": { "ebit": "250276000", "ebitda": "378182000", "netIncome": "122320000", "grossProfit": "431537000", "depreciation": "None", "totalRevenue": "1845329000", "costOfRevenue": "1413792000", "interestIncome": "84974000", "incomeBeforeTax": "165302000", "interestExpense": "95874000", "operatingIncome": "175931000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "42982000", "reportedCurrency": "USD", "netInterestIncome": "-93051000", "nonInterestIncome": "None", "operatingExpenses": "255606000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "88714000", "costofGoodsAndServicesSold": "1413792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127906000", "sellingGeneralAndAdministrative": "127700000", "netIncomeFromContinuingOperations": "122320000" }, "balance": { "goodwill": "4844000", "inventory": "19700000", "commonStock": "1150000", "currentDebt": "None", "investments": "None", "totalAssets": "3244769000", "longTermDebt": "1084858000", "shortTermDebt": "198221000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "7724000", "reportedCurrency": "USD", "retainedEarnings": "-376431000", "totalLiabilities": "1812361000", "otherCurrentAssets": "51834000", "totalCurrentAssets": "513670000", "currentLongTermDebt": "165525000", "longTermInvestments": "208181000", "shortTermInvestments": "None", "currentNetReceivables": "312435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2731099000", "currentAccountsPayable": "89683000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2176098000", "shortLongTermDebtTotal": "1387036000", "totalShareholderEquity": "1432408000", "capitalLeaseObligations": "136653000", "otherCurrentLiabilities": "123294000", "totalCurrentLiabilities": "450751000", "otherNonCurrentLiabilities": "154544000", "totalNonCurrentLiabilities": "1361610000", "cashAndShortTermInvestments": "149401000", "commonStockSharesOutstanding": "119098000", "intangibleAssetsExcludingGoodwill": "7724000", "cashAndCashEquivalentsAtCarryingValue": "149401000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122320000", "profitLoss": "None", "dividendPayout": "886000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "153583000", "capitalExpenditures": "81396000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-375163000", "cashflowFromInvestment": "73038000", "stockBasedCompensation": "17568000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "886000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-148542000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79887000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127906000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "income_statement": { "revenue": 1862616000, "cost_of_revenue": 1337065000, "gross_profit": 525551000, "ebit": 171645000, "ebitda": 306383000, "pretax_income": 86103000, "tax_provision": 137999000, "net_income": -51896000, "net_income_to_common": -51896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 299645000, "total_current_assets": 627384000, "total_assets": 3498938000, "short_term_debt": 66431000, "long_term_debt": 1492046000, "total_debt": 1558477000, "total_liabilities": 2126470000, "total_equity": 1372468000, "shares_outstanding": 120192000, "goodwill_and_intangibles": 13842000 }, "cash_flow": { "operating_cash_flow": 263231000, "capital_expenditure": 80884000, "free_cash_flow": 344115000, "dividends_paid": 2508000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246825, "ticker_id": 924, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "171645000", "ebitda": "306383000", "netIncome": "-51896000", "grossProfit": "525551000", "depreciation": "None", "totalRevenue": "1862616000", "costOfRevenue": "1337065000", "interestIncome": "85542000", "incomeBeforeTax": "86103000", "interestExpense": "95542000", "operatingIncome": "189370000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "137999000", "reportedCurrency": "USD", "netInterestIncome": "-141821000", "nonInterestIncome": "None", "operatingExpenses": "336181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "38554000", "costofGoodsAndServicesSold": "1337065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134738000", "sellingGeneralAndAdministrative": "135770000", "netIncomeFromContinuingOperations": "-51896000" }, "balance": { "goodwill": "4844000", "inventory": "18058000", "commonStock": "1203000", "currentDebt": "None", "investments": "None", "totalAssets": "3498938000", "longTermDebt": "1492046000", "shortTermDebt": "66431000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "8998000", "reportedCurrency": "USD", "retainedEarnings": "-498690000", "totalLiabilities": "2126470000", "otherCurrentAssets": "44930000", "totalCurrentAssets": "627384000", "currentLongTermDebt": "35376000", "longTermInvestments": "218915000", "shortTermInvestments": "None", "currentNetReceivables": "282809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2871554000", "currentAccountsPayable": "90809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2283256000", "shortLongTermDebtTotal": "1687183000", "totalShareholderEquity": "1372468000", "capitalLeaseObligations": "159761000", "otherCurrentLiabilities": "143203000", "totalCurrentLiabilities": "340968000", "otherNonCurrentLiabilities": "177748000", "totalNonCurrentLiabilities": "1785502000", "cashAndShortTermInvestments": "299645000", "commonStockSharesOutstanding": "120192000", "intangibleAssetsExcludingGoodwill": "8998000", "cashAndCashEquivalentsAtCarryingValue": "299645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51896000", "profitLoss": "None", "dividendPayout": "2508000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "263231000", "capitalExpenditures": "80884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-327715000", "cashflowFromInvestment": "238423000", "stockBasedCompensation": "18733000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2508000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "173939000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1639000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134738000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1862616000, "cost_of_revenue": 1337065000, "gross_profit": 525551000, "research_and_development": null, "selling_general_admin": 135770000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171645000, "depreciation_amortisation": 134738000, "ebitda": 306383000, "interest_expense": 95542000, "interest_income": null, "other_non_operating": null, "pretax_income": 86103000, "tax_provision": 137999000, "effective_tax_rate": null, "net_income": -51896000, "net_income_continuing_ops": -51896000, "net_income_to_common": -51896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 299645000, "short_term_investments": null, "net_receivables": 282809000, "inventory": 18058000, "other_current_assets": null, "total_current_assets": 627384000, "net_ppe": null, "goodwill": 4844000, "intangible_assets": 8998000, "goodwill_and_intangibles": 13842000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2871554000, "total_assets": 3498938000, "short_term_debt": 66431000, "accounts_payable": 90809000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 340968000, "long_term_debt": 1492046000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1785502000, "total_liabilities": 2126470000, "total_debt": 1558477000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -498690000, "total_equity": 1372468000, "shares_outstanding": 120192000, "operating_cash_flow": 263231000, "stock_based_compensation": 18733000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80884000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 238423000, "dividends_paid": 2508000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -327715000, "free_cash_flow": 344115000, "net_change_in_cash": 173939000 }, "raw_data": { "income": { "ebit": "171645000", "ebitda": "306383000", "netIncome": "-51896000", "grossProfit": "525551000", "depreciation": "None", "totalRevenue": "1862616000", "costOfRevenue": "1337065000", "interestIncome": "85542000", "incomeBeforeTax": "86103000", "interestExpense": "95542000", "operatingIncome": "189370000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "137999000", "reportedCurrency": "USD", "netInterestIncome": "-141821000", "nonInterestIncome": "None", "operatingExpenses": "336181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "38554000", "costofGoodsAndServicesSold": "1337065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134738000", "sellingGeneralAndAdministrative": "135770000", "netIncomeFromContinuingOperations": "-51896000" }, "balance": { "goodwill": "4844000", "inventory": "18058000", "commonStock": "1203000", "currentDebt": "None", "investments": "None", "totalAssets": "3498938000", "longTermDebt": "1492046000", "shortTermDebt": "66431000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "8998000", "reportedCurrency": "USD", "retainedEarnings": "-498690000", "totalLiabilities": "2126470000", "otherCurrentAssets": "44930000", "totalCurrentAssets": "627384000", "currentLongTermDebt": "35376000", "longTermInvestments": "218915000", "shortTermInvestments": "None", "currentNetReceivables": "282809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2871554000", "currentAccountsPayable": "90809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2283256000", "shortLongTermDebtTotal": "1687183000", "totalShareholderEquity": "1372468000", "capitalLeaseObligations": "159761000", "otherCurrentLiabilities": "143203000", "totalCurrentLiabilities": "340968000", "otherNonCurrentLiabilities": "177748000", "totalNonCurrentLiabilities": "1785502000", "cashAndShortTermInvestments": "299645000", "commonStockSharesOutstanding": "120192000", "intangibleAssetsExcludingGoodwill": "8998000", "cashAndCashEquivalentsAtCarryingValue": "299645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51896000", "profitLoss": "None", "dividendPayout": "2508000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "263231000", "capitalExpenditures": "80884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-327715000", "cashflowFromInvestment": "238423000", "stockBasedCompensation": "18733000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2508000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "173939000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1639000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134738000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "income_statement": { "revenue": 1905485000, "cost_of_revenue": 1406376000, "gross_profit": 499109000, "ebit": 143023000, "ebitda": 293884000, "pretax_income": 59724000, "tax_provision": 4386000, "net_income": 55338000, "net_income_to_common": 55338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113219000, "total_current_assets": 717122000, "total_assets": 3709315000, "short_term_debt": 65133000, "long_term_debt": 1747664000, "total_debt": 1812797000, "total_liabilities": 2295873000, "total_equity": 1390171000, "shares_outstanding": 120929000, "goodwill_and_intangibles": 16768000 }, "cash_flow": { "operating_cash_flow": 355530000, "capital_expenditure": 83787000, "free_cash_flow": 439317000, "dividends_paid": 105978000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246830, "ticker_id": 924, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143023000", "ebitda": "293884000", "netIncome": "55338000", "grossProfit": "499109000", "depreciation": "None", "totalRevenue": "1905485000", "costOfRevenue": "1406376000", "interestIncome": "83299000", "incomeBeforeTax": "59724000", "interestExpense": "83299000", "operatingIncome": "162662000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4386000", "reportedCurrency": "USD", "netInterestIncome": "-90440000", "nonInterestIncome": "None", "operatingExpenses": "336447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-19639000", "costofGoodsAndServicesSold": "1406376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150861000", "sellingGeneralAndAdministrative": "124338000", "netIncomeFromContinuingOperations": "55338000" }, "balance": { "goodwill": "5902000", "inventory": "302955000", "commonStock": "1196000", "currentDebt": "None", "investments": "None", "totalAssets": "3709315000", "longTermDebt": "1747664000", "shortTermDebt": "65133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "10866000", "reportedCurrency": "USD", "retainedEarnings": "-446519000", "totalLiabilities": "2295873000", "otherCurrentAssets": "336198000", "totalCurrentAssets": "717122000", "currentLongTermDebt": "39087000", "longTermInvestments": "228243000", "shortTermInvestments": "None", "currentNetReceivables": "267705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2992193000", "currentAccountsPayable": "85359000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2350272000", "shortLongTermDebtTotal": "1965074000", "totalShareholderEquity": "1390171000", "capitalLeaseObligations": "178323000", "otherCurrentLiabilities": "124873000", "totalCurrentLiabilities": "313405000", "otherNonCurrentLiabilities": "234804000", "totalNonCurrentLiabilities": "1982468000", "cashAndShortTermInvestments": "113219000", "commonStockSharesOutstanding": "120929000", "intangibleAssetsExcludingGoodwill": "10866000", "cashAndCashEquivalentsAtCarryingValue": "113219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55338000", "profitLoss": "None", "dividendPayout": "105978000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-16768999", "operatingCashflow": "355530000", "capitalExpenditures": "83787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-350823000", "cashflowFromInvestment": "12968000", "stockBasedCompensation": "17264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105978000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17675000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3575000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150861000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1905485000, "cost_of_revenue": 1406376000, "gross_profit": 499109000, "research_and_development": null, "selling_general_admin": 124338000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143023000, "depreciation_amortisation": 150861000, "ebitda": 293884000, "interest_expense": 83299000, "interest_income": null, "other_non_operating": null, "pretax_income": 59724000, "tax_provision": 4386000, "effective_tax_rate": null, "net_income": 55338000, "net_income_continuing_ops": 55338000, "net_income_to_common": 55338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113219000, "short_term_investments": null, "net_receivables": 267705000, "inventory": 302955000, "other_current_assets": null, "total_current_assets": 717122000, "net_ppe": null, "goodwill": 5902000, "intangible_assets": 10866000, "goodwill_and_intangibles": 16768000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2992193000, "total_assets": 3709315000, "short_term_debt": 65133000, "accounts_payable": 85359000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 313405000, "long_term_debt": 1747664000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1982468000, "total_liabilities": 2295873000, "total_debt": 1812797000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -446519000, "total_equity": 1390171000, "shares_outstanding": 120929000, "operating_cash_flow": 355530000, "stock_based_compensation": 17264000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83787000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 12968000, "dividends_paid": 105978000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -350823000, "free_cash_flow": 439317000, "net_change_in_cash": 17675000 }, "raw_data": { "income": { "ebit": "143023000", "ebitda": "293884000", "netIncome": "55338000", "grossProfit": "499109000", "depreciation": "None", "totalRevenue": "1905485000", "costOfRevenue": "1406376000", "interestIncome": "83299000", "incomeBeforeTax": "59724000", "interestExpense": "83299000", "operatingIncome": "162662000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "4386000", "reportedCurrency": "USD", "netInterestIncome": "-90440000", "nonInterestIncome": "None", "operatingExpenses": "336447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-19639000", "costofGoodsAndServicesSold": "1406376000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150861000", "sellingGeneralAndAdministrative": "124338000", "netIncomeFromContinuingOperations": "55338000" }, "balance": { "goodwill": "5902000", "inventory": "302955000", "commonStock": "1196000", "currentDebt": "None", "investments": "None", "totalAssets": "3709315000", "longTermDebt": "1747664000", "shortTermDebt": "65133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "10866000", "reportedCurrency": "USD", "retainedEarnings": "-446519000", "totalLiabilities": "2295873000", "otherCurrentAssets": "336198000", "totalCurrentAssets": "717122000", "currentLongTermDebt": "39087000", "longTermInvestments": "228243000", "shortTermInvestments": "None", "currentNetReceivables": "267705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2992193000", "currentAccountsPayable": "85359000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2350272000", "shortLongTermDebtTotal": "1965074000", "totalShareholderEquity": "1390171000", "capitalLeaseObligations": "178323000", "otherCurrentLiabilities": "124873000", "totalCurrentLiabilities": "313405000", "otherNonCurrentLiabilities": "234804000", "totalNonCurrentLiabilities": "1982468000", "cashAndShortTermInvestments": "113219000", "commonStockSharesOutstanding": "120929000", "intangibleAssetsExcludingGoodwill": "10866000", "cashAndCashEquivalentsAtCarryingValue": "113219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55338000", "profitLoss": "None", "dividendPayout": "105978000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-16768999", "operatingCashflow": "355530000", "capitalExpenditures": "83787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-350823000", "cashflowFromInvestment": "12968000", "stockBasedCompensation": "17264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105978000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17675000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3575000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "150861000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "income_statement": { "revenue": 1980689000, "cost_of_revenue": 1422769000, "gross_profit": 557920000, "ebit": 281126000, "ebitda": 425698000, "pretax_income": 196725000, "tax_provision": 7839000, "net_income": 188886000, "net_income_to_common": 188886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92120000, "total_current_assets": 435385000, "total_assets": 3791631000, "short_term_debt": 66866000, "long_term_debt": 1928023000, "total_debt": 1994889000, "total_liabilities": 2414882000, "total_equity": 1376749000, "shares_outstanding": 119164000, "goodwill_and_intangibles": 65054000 }, "cash_flow": { "operating_cash_flow": 354384000, "capital_expenditure": 193320000, "free_cash_flow": 547704000, "dividends_paid": 209522000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246835, "ticker_id": 924, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "281126000", "ebitda": "425698000", "netIncome": "188886000", "grossProfit": "557920000", "depreciation": "None", "totalRevenue": "1980689000", "costOfRevenue": "1422769000", "interestIncome": "84401000", "incomeBeforeTax": "196725000", "interestExpense": "84401000", "operatingIncome": "281564000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "7839000", "reportedCurrency": "USD", "netInterestIncome": "-85003000", "nonInterestIncome": "None", "operatingExpenses": "276356000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-438000", "costofGoodsAndServicesSold": "1422769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144572000", "sellingGeneralAndAdministrative": "127078000", "netIncomeFromContinuingOperations": "188886000" }, "balance": { "goodwill": "50537000", "inventory": "26973000", "commonStock": "1191000", "currentDebt": "None", "investments": "None", "totalAssets": "3791631000", "longTermDebt": "1928023000", "shortTermDebt": "66866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "14517000", "reportedCurrency": "USD", "retainedEarnings": "-446252000", "totalLiabilities": "2414882000", "otherCurrentAssets": "62480000", "totalCurrentAssets": "435385000", "currentLongTermDebt": "31349000", "longTermInvestments": "238637000", "shortTermInvestments": "None", "currentNetReceivables": "280785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3356246000", "currentAccountsPayable": "75152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2700107000", "shortLongTermDebtTotal": "2053770000", "totalShareholderEquity": "1376749000", "capitalLeaseObligations": "94398000", "otherCurrentLiabilities": "183506000", "totalCurrentLiabilities": "368811000", "otherNonCurrentLiabilities": "118048000", "totalNonCurrentLiabilities": "2046071000", "cashAndShortTermInvestments": "92120000", "commonStockSharesOutstanding": "119164000", "intangibleAssetsExcludingGoodwill": "14517000", "cashAndCashEquivalentsAtCarryingValue": "92120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188886000", "profitLoss": "None", "dividendPayout": "209522000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "16938000", "operatingCashflow": "354384000", "capitalExpenditures": "193320000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64839000", "cashflowFromInvestment": "-244589000", "stockBasedCompensation": "17267000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209522000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44956000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3531000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1980689000, "cost_of_revenue": 1422769000, "gross_profit": 557920000, "research_and_development": null, "selling_general_admin": 127078000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 281126000, "depreciation_amortisation": 144572000, "ebitda": 425698000, "interest_expense": 84401000, "interest_income": null, "other_non_operating": null, "pretax_income": 196725000, "tax_provision": 7839000, "effective_tax_rate": null, "net_income": 188886000, "net_income_continuing_ops": 188886000, "net_income_to_common": 188886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92120000, "short_term_investments": null, "net_receivables": 280785000, "inventory": 26973000, "other_current_assets": null, "total_current_assets": 435385000, "net_ppe": null, "goodwill": 50537000, "intangible_assets": 14517000, "goodwill_and_intangibles": 65054000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3356246000, "total_assets": 3791631000, "short_term_debt": 66866000, "accounts_payable": 75152000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 368811000, "long_term_debt": 1928023000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2046071000, "total_liabilities": 2414882000, "total_debt": 1994889000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -446252000, "total_equity": 1376749000, "shares_outstanding": 119164000, "operating_cash_flow": 354384000, "stock_based_compensation": 17267000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 193320000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -244589000, "dividends_paid": 209522000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64839000, "free_cash_flow": 547704000, "net_change_in_cash": 44956000 }, "raw_data": { "income": { "ebit": "281126000", "ebitda": "425698000", "netIncome": "188886000", "grossProfit": "557920000", "depreciation": "None", "totalRevenue": "1980689000", "costOfRevenue": "1422769000", "interestIncome": "84401000", "incomeBeforeTax": "196725000", "interestExpense": "84401000", "operatingIncome": "281564000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "7839000", "reportedCurrency": "USD", "netInterestIncome": "-85003000", "nonInterestIncome": "None", "operatingExpenses": "276356000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-438000", "costofGoodsAndServicesSold": "1422769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144572000", "sellingGeneralAndAdministrative": "127078000", "netIncomeFromContinuingOperations": "188886000" }, "balance": { "goodwill": "50537000", "inventory": "26973000", "commonStock": "1191000", "currentDebt": "None", "investments": "None", "totalAssets": "3791631000", "longTermDebt": "1928023000", "shortTermDebt": "66866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "14517000", "reportedCurrency": "USD", "retainedEarnings": "-446252000", "totalLiabilities": "2414882000", "otherCurrentAssets": "62480000", "totalCurrentAssets": "435385000", "currentLongTermDebt": "31349000", "longTermInvestments": "238637000", "shortTermInvestments": "None", "currentNetReceivables": "280785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3356246000", "currentAccountsPayable": "75152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2700107000", "shortLongTermDebtTotal": "2053770000", "totalShareholderEquity": "1376749000", "capitalLeaseObligations": "94398000", "otherCurrentLiabilities": "183506000", "totalCurrentLiabilities": "368811000", "otherNonCurrentLiabilities": "118048000", "totalNonCurrentLiabilities": "2046071000", "cashAndShortTermInvestments": "92120000", "commonStockSharesOutstanding": "119164000", "intangibleAssetsExcludingGoodwill": "14517000", "cashAndCashEquivalentsAtCarryingValue": "92120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188886000", "profitLoss": "None", "dividendPayout": "209522000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "16938000", "operatingCashflow": "354384000", "capitalExpenditures": "193320000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64839000", "cashflowFromInvestment": "-244589000", "stockBasedCompensation": "17267000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209522000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44956000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3531000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "income_statement": { "revenue": 1835766000, "cost_of_revenue": 1315250000, "gross_profit": 520516000, "ebit": 248313000, "ebitda": 404814000, "pretax_income": 167560000, "tax_provision": 8353000, "net_income": 159207000, "net_income_to_common": 159207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52802000, "total_current_assets": 373525000, "total_assets": 3655660000, "short_term_debt": 26892000, "long_term_debt": 1787555000, "total_debt": 1814447000, "total_liabilities": 2240601000, "total_equity": 1415059000, "shares_outstanding": 118716000, "goodwill_and_intangibles": 98218000 }, "cash_flow": { "operating_cash_flow": 322880000, "capital_expenditure": 121677000, "free_cash_flow": 444557000, "dividends_paid": 204198000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246840, "ticker_id": 924, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "248313000", "ebitda": "404814000", "netIncome": "159207000", "grossProfit": "520516000", "depreciation": "None", "totalRevenue": "1835766000", "costOfRevenue": "1315250000", "interestIncome": "80753000", "incomeBeforeTax": "167560000", "interestExpense": "80753000", "operatingIncome": "249485000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8353000", "reportedCurrency": "USD", "netInterestIncome": "-81769000", "nonInterestIncome": "None", "operatingExpenses": "263366000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-1172000", "costofGoodsAndServicesSold": "1315250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156501000", "sellingGeneralAndAdministrative": "106865000", "netIncomeFromContinuingOperations": "159207000" }, "balance": { "goodwill": "48169000", "inventory": "21335000", "commonStock": "1187000", "currentDebt": "None", "investments": "None", "totalAssets": "3655660000", "longTermDebt": "1787555000", "shortTermDebt": "26892000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "50049000", "reportedCurrency": "USD", "retainedEarnings": "-393330000", "totalLiabilities": "2240601000", "otherCurrentAssets": "50126000", "totalCurrentAssets": "373525000", "currentLongTermDebt": "14121000", "longTermInvestments": "247223000", "shortTermInvestments": "None", "currentNetReceivables": "270597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3282135000", "currentAccountsPayable": "96642000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2830589000", "shortLongTermDebtTotal": "1801676000", "totalShareholderEquity": "1415059000", "capitalLeaseObligations": "37392000", "otherCurrentLiabilities": "225501000", "totalCurrentLiabilities": "366396000", "otherNonCurrentLiabilities": "1622000", "totalNonCurrentLiabilities": "1874205000", "cashAndShortTermInvestments": "52802000", "commonStockSharesOutstanding": "118716000", "intangibleAssetsExcludingGoodwill": "50049000", "cashAndCashEquivalentsAtCarryingValue": "52802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159207000", "profitLoss": "None", "dividendPayout": "204198000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7975000", "operatingCashflow": "322880000", "capitalExpenditures": "121677000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9869000", "cashflowFromInvestment": "-291057000", "stockBasedCompensation": "13132000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204198000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21954000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3005000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1835766000, "cost_of_revenue": 1315250000, "gross_profit": 520516000, "research_and_development": 0, "selling_general_admin": 106865000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 248313000, "depreciation_amortisation": 156501000, "ebitda": 404814000, "interest_expense": 80753000, "interest_income": null, "other_non_operating": null, "pretax_income": 167560000, "tax_provision": 8353000, "effective_tax_rate": null, "net_income": 159207000, "net_income_continuing_ops": 159207000, "net_income_to_common": 159207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52802000, "short_term_investments": null, "net_receivables": 270597000, "inventory": 21335000, "other_current_assets": null, "total_current_assets": 373525000, "net_ppe": null, "goodwill": 48169000, "intangible_assets": 50049000, "goodwill_and_intangibles": 98218000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3282135000, "total_assets": 3655660000, "short_term_debt": 26892000, "accounts_payable": 96642000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 366396000, "long_term_debt": 1787555000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1874205000, "total_liabilities": 2240601000, "total_debt": 1814447000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -393330000, "total_equity": 1415059000, "shares_outstanding": 118716000, "operating_cash_flow": 322880000, "stock_based_compensation": 13132000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121677000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -291057000, "dividends_paid": 204198000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9869000, "free_cash_flow": 444557000, "net_change_in_cash": 21954000 }, "raw_data": { "income": { "ebit": "248313000", "ebitda": "404814000", "netIncome": "159207000", "grossProfit": "520516000", "depreciation": "None", "totalRevenue": "1835766000", "costOfRevenue": "1315250000", "interestIncome": "80753000", "incomeBeforeTax": "167560000", "interestExpense": "80753000", "operatingIncome": "249485000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8353000", "reportedCurrency": "USD", "netInterestIncome": "-81769000", "nonInterestIncome": "None", "operatingExpenses": "263366000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-1172000", "costofGoodsAndServicesSold": "1315250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156501000", "sellingGeneralAndAdministrative": "106865000", "netIncomeFromContinuingOperations": "159207000" }, "balance": { "goodwill": "48169000", "inventory": "21335000", "commonStock": "1187000", "currentDebt": "None", "investments": "None", "totalAssets": "3655660000", "longTermDebt": "1787555000", "shortTermDebt": "26892000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "50049000", "reportedCurrency": "USD", "retainedEarnings": "-393330000", "totalLiabilities": "2240601000", "otherCurrentAssets": "50126000", "totalCurrentAssets": "373525000", "currentLongTermDebt": "14121000", "longTermInvestments": "247223000", "shortTermInvestments": "None", "currentNetReceivables": "270597000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3282135000", "currentAccountsPayable": "96642000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2830589000", "shortLongTermDebtTotal": "1801676000", "totalShareholderEquity": "1415059000", "capitalLeaseObligations": "37392000", "otherCurrentLiabilities": "225501000", "totalCurrentLiabilities": "366396000", "otherNonCurrentLiabilities": "1622000", "totalNonCurrentLiabilities": "1874205000", "cashAndShortTermInvestments": "52802000", "commonStockSharesOutstanding": "118716000", "intangibleAssetsExcludingGoodwill": "50049000", "cashAndCashEquivalentsAtCarryingValue": "52802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "159207000", "profitLoss": "None", "dividendPayout": "204198000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7975000", "operatingCashflow": "322880000", "capitalExpenditures": "121677000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9869000", "cashflowFromInvestment": "-291057000", "stockBasedCompensation": "13132000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204198000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21954000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3005000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "income_statement": { "revenue": 614729000, "cost_of_revenue": 501054000, "gross_profit": 113675000, "ebit": 69999000, "ebitda": 103334000, "pretax_income": 52310000, "tax_provision": 14394000, "net_income": 37916000, "net_income_to_common": 37916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 209686000, "total_current_assets": 743497000, "total_assets": 3367995000, "short_term_debt": 16611000, "long_term_debt": 1380955000, "total_debt": 1397566000, "total_liabilities": 1972385000, "total_equity": 1395610000, "shares_outstanding": 103991000, "goodwill_and_intangibles": 8551000 }, "cash_flow": { "operating_cash_flow": 13770000, "capital_expenditure": 23269000, "free_cash_flow": 37039000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246803, "ticker_id": 924, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69999000", "ebitda": "103334000", "netIncome": "37916000", "grossProfit": "113675000", "depreciation": "None", "totalRevenue": "614729000", "costOfRevenue": "501054000", "interestIncome": "None", "incomeBeforeTax": "52310000", "interestExpense": "17681000", "operatingIncome": "69999000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "14394000", "reportedCurrency": "USD", "netInterestIncome": "-17681000", "nonInterestIncome": "None", "operatingExpenses": "43676000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "501054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33335000", "sellingGeneralAndAdministrative": "43676000", "netIncomeFromContinuingOperations": "37916000" }, "balance": { "goodwill": "8551000", "inventory": "None", "commonStock": "989000", "currentDebt": "None", "investments": "None", "totalAssets": "3367995000", "longTermDebt": "1380955000", "shortTermDebt": "16611000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-85560000", "totalLiabilities": "1972385000", "otherCurrentAssets": "54011000", "totalCurrentAssets": "743497000", "currentLongTermDebt": "16611000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "479800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2624498000", "currentAccountsPayable": "288362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1397566000", "totalShareholderEquity": "1395610000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-7812000", "totalCurrentLiabilities": "304973000", "otherNonCurrentLiabilities": "167348000", "totalNonCurrentLiabilities": "1667412000", "cashAndShortTermInvestments": "209686000", "commonStockSharesOutstanding": "103991000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "209686000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37916000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13770000", "capitalExpenditures": "23269000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "120900000", "cashflowFromInvestment": "-22789000", "stockBasedCompensation": "6515000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55069000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 614729000, "cost_of_revenue": 501054000, "gross_profit": 113675000, "research_and_development": null, "selling_general_admin": 43676000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69999000, "depreciation_amortisation": 33335000, "ebitda": 103334000, "interest_expense": 17681000, "interest_income": null, "other_non_operating": null, "pretax_income": 52310000, "tax_provision": 14394000, "effective_tax_rate": null, "net_income": 37916000, "net_income_continuing_ops": 37916000, "net_income_to_common": 37916000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 209686000, "short_term_investments": null, "net_receivables": 479800000, "inventory": null, "other_current_assets": null, "total_current_assets": 743497000, "net_ppe": null, "goodwill": 8551000, "intangible_assets": null, "goodwill_and_intangibles": 8551000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2624498000, "total_assets": 3367995000, "short_term_debt": 16611000, "accounts_payable": 288362000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 304973000, "long_term_debt": 1380955000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1667412000, "total_liabilities": 1972385000, "total_debt": 1397566000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -85560000, "total_equity": 1395610000, "shares_outstanding": 103991000, "operating_cash_flow": 13770000, "stock_based_compensation": 6515000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23269000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22789000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 120900000, "free_cash_flow": 37039000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69999000", "ebitda": "103334000", "netIncome": "37916000", "grossProfit": "113675000", "depreciation": "None", "totalRevenue": "614729000", "costOfRevenue": "501054000", "interestIncome": "None", "incomeBeforeTax": "52310000", "interestExpense": "17681000", "operatingIncome": "69999000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "14394000", "reportedCurrency": "USD", "netInterestIncome": "-17681000", "nonInterestIncome": "None", "operatingExpenses": "43676000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "501054000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33335000", "sellingGeneralAndAdministrative": "43676000", "netIncomeFromContinuingOperations": "37916000" }, "balance": { "goodwill": "8551000", "inventory": "None", "commonStock": "989000", "currentDebt": "None", "investments": "None", "totalAssets": "3367995000", "longTermDebt": "1380955000", "shortTermDebt": "16611000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-85560000", "totalLiabilities": "1972385000", "otherCurrentAssets": "54011000", "totalCurrentAssets": "743497000", "currentLongTermDebt": "16611000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "479800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2624498000", "currentAccountsPayable": "288362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1397566000", "totalShareholderEquity": "1395610000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-7812000", "totalCurrentLiabilities": "304973000", "otherNonCurrentLiabilities": "167348000", "totalNonCurrentLiabilities": "1667412000", "cashAndShortTermInvestments": "209686000", "commonStockSharesOutstanding": "103991000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "209686000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37916000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13770000", "capitalExpenditures": "23269000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "120900000", "cashflowFromInvestment": "-22789000", "stockBasedCompensation": "6515000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55069000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "income_statement": { "revenue": 603953000, "cost_of_revenue": 469893000, "gross_profit": 134060000, "ebit": 54098000, "ebitda": 87989000, "pretax_income": 36267000, "tax_provision": 9729000, "net_income": 26538000, "net_income_to_common": 26538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112446000, "total_current_assets": 611087000, "total_assets": 3256743000, "short_term_debt": 15701000, "long_term_debt": 1205037000, "total_debt": 1220738000, "total_liabilities": 1851494000, "total_equity": 1405249000, "shares_outstanding": 103991000, "goodwill_and_intangibles": 16809000 }, "cash_flow": { "operating_cash_flow": -376000, "capital_expenditure": 41521000, "free_cash_flow": 41145000, "dividends_paid": 45000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246804, "ticker_id": 924, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54098000", "ebitda": "87989000", "netIncome": "26538000", "grossProfit": "134060000", "depreciation": "None", "totalRevenue": "603953000", "costOfRevenue": "469893000", "interestIncome": "17831000", "incomeBeforeTax": "36267000", "interestExpense": "17831000", "operatingIncome": "89666000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9729000", "reportedCurrency": "USD", "netInterestIncome": "-17831000", "nonInterestIncome": "None", "operatingExpenses": "44394000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "469893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33891000", "sellingGeneralAndAdministrative": "44394000", "netIncomeFromContinuingOperations": "26538000" }, "balance": { "goodwill": "8551000", "inventory": "None", "commonStock": "1001000", "currentDebt": "None", "investments": "None", "totalAssets": "3256743000", "longTermDebt": "1205037000", "shortTermDebt": "15701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "8258000", "reportedCurrency": "USD", "retainedEarnings": "-123476000", "totalLiabilities": "1851494000", "otherCurrentAssets": "52417000", "totalCurrentAssets": "611087000", "currentLongTermDebt": "15701000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "446224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2645656000", "currentAccountsPayable": "353173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2132206000", "shortLongTermDebtTotal": "1220738000", "totalShareholderEquity": "1405249000", "capitalLeaseObligations": "130412000", "otherCurrentLiabilities": "-8719000", "totalCurrentLiabilities": "368874000", "otherNonCurrentLiabilities": "5467000", "totalNonCurrentLiabilities": "1482620000", "cashAndShortTermInvestments": "112446000", "commonStockSharesOutstanding": "103991000", "intangibleAssetsExcludingGoodwill": "8258000", "cashAndCashEquivalentsAtCarryingValue": "112446000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26538000", "profitLoss": "None", "dividendPayout": "45000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-376000", "capitalExpenditures": "41521000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "80359000", "cashflowFromInvestment": "-39312000", "stockBasedCompensation": "6643000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95082000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 603953000, "cost_of_revenue": 469893000, "gross_profit": 134060000, "research_and_development": null, "selling_general_admin": 44394000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54098000, "depreciation_amortisation": 33891000, "ebitda": 87989000, "interest_expense": 17831000, "interest_income": null, "other_non_operating": null, "pretax_income": 36267000, "tax_provision": 9729000, "effective_tax_rate": null, "net_income": 26538000, "net_income_continuing_ops": 26538000, "net_income_to_common": 26538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112446000, "short_term_investments": null, "net_receivables": 446224000, "inventory": null, "other_current_assets": null, "total_current_assets": 611087000, "net_ppe": null, "goodwill": 8551000, "intangible_assets": 8258000, "goodwill_and_intangibles": 16809000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2645656000, "total_assets": 3256743000, "short_term_debt": 15701000, "accounts_payable": 353173000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 368874000, "long_term_debt": 1205037000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1482620000, "total_liabilities": 1851494000, "total_debt": 1220738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -123476000, "total_equity": 1405249000, "shares_outstanding": 103991000, "operating_cash_flow": -376000, "stock_based_compensation": 6643000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41521000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39312000, "dividends_paid": 45000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 80359000, "free_cash_flow": 41145000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54098000", "ebitda": "87989000", "netIncome": "26538000", "grossProfit": "134060000", "depreciation": "None", "totalRevenue": "603953000", "costOfRevenue": "469893000", "interestIncome": "17831000", "incomeBeforeTax": "36267000", "interestExpense": "17831000", "operatingIncome": "89666000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9729000", "reportedCurrency": "USD", "netInterestIncome": "-17831000", "nonInterestIncome": "None", "operatingExpenses": "44394000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "469893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33891000", "sellingGeneralAndAdministrative": "44394000", "netIncomeFromContinuingOperations": "26538000" }, "balance": { "goodwill": "8551000", "inventory": "None", "commonStock": "1001000", "currentDebt": "None", "investments": "None", "totalAssets": "3256743000", "longTermDebt": "1205037000", "shortTermDebt": "15701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "8258000", "reportedCurrency": "USD", "retainedEarnings": "-123476000", "totalLiabilities": "1851494000", "otherCurrentAssets": "52417000", "totalCurrentAssets": "611087000", "currentLongTermDebt": "15701000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "446224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2645656000", "currentAccountsPayable": "353173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2132206000", "shortLongTermDebtTotal": "1220738000", "totalShareholderEquity": "1405249000", "capitalLeaseObligations": "130412000", "otherCurrentLiabilities": "-8719000", "totalCurrentLiabilities": "368874000", "otherNonCurrentLiabilities": "5467000", "totalNonCurrentLiabilities": "1482620000", "cashAndShortTermInvestments": "112446000", "commonStockSharesOutstanding": "103991000", "intangibleAssetsExcludingGoodwill": "8258000", "cashAndCashEquivalentsAtCarryingValue": "112446000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26538000", "profitLoss": "None", "dividendPayout": "45000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-376000", "capitalExpenditures": "41521000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "80359000", "cashflowFromInvestment": "-39312000", "stockBasedCompensation": "6643000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95082000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "income_statement": { "revenue": 580437000, "cost_of_revenue": 449556000, "gross_profit": 130881000, "ebit": 53188000, "ebitda": 86576000, "pretax_income": 36560000, "tax_provision": 10251000, "net_income": 26309000, "net_income_to_common": 26309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71775000, "total_current_assets": 471593000, "total_assets": 3110131000, "short_term_debt": 14792000, "long_term_debt": 1028319000, "total_debt": 1043111000, "total_liabilities": 1639659000, "total_equity": 1470472000, "shares_outstanding": 109169000, "goodwill_and_intangibles": 8551000 }, "cash_flow": { "operating_cash_flow": 53775000, "capital_expenditure": 38214000, "free_cash_flow": 91989000, "dividends_paid": 45000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246806, "ticker_id": 924, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53188000", "ebitda": "86576000", "netIncome": "26309000", "grossProfit": "130881000", "depreciation": "None", "totalRevenue": "580437000", "costOfRevenue": "449556000", "interestIncome": "16628000", "incomeBeforeTax": "36560000", "interestExpense": "16628000", "operatingIncome": "85593000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "10251000", "reportedCurrency": "USD", "netInterestIncome": "-16628000", "nonInterestIncome": "None", "operatingExpenses": "45288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33388000", "sellingGeneralAndAdministrative": "45288000", "netIncomeFromContinuingOperations": "26309000" }, "balance": { "goodwill": "8551000", "inventory": "None", "commonStock": "1054000", "currentDebt": "None", "investments": "None", "totalAssets": "3110131000", "longTermDebt": "1028319000", "shortTermDebt": "14792000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-150014000", "totalLiabilities": "1639659000", "otherCurrentAssets": "48422000", "totalCurrentAssets": "471593000", "currentLongTermDebt": "14792000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "351396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2638538000", "currentAccountsPayable": "319598000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2119367000", "shortLongTermDebtTotal": "1043111000", "totalShareholderEquity": "1470472000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-10148000", "totalCurrentLiabilities": "334390000", "otherNonCurrentLiabilities": "173407000", "totalNonCurrentLiabilities": "1305269000", "cashAndShortTermInvestments": "71775000", "commonStockSharesOutstanding": "109169000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "71775000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26309000", "profitLoss": "None", "dividendPayout": "45000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53775000", "capitalExpenditures": "38214000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18250000", "cashflowFromInvestment": "-106701000", "stockBasedCompensation": "7067000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40036000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33388000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 580437000, "cost_of_revenue": 449556000, "gross_profit": 130881000, "research_and_development": null, "selling_general_admin": 45288000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53188000, "depreciation_amortisation": 33388000, "ebitda": 86576000, "interest_expense": 16628000, "interest_income": null, "other_non_operating": null, "pretax_income": 36560000, "tax_provision": 10251000, "effective_tax_rate": null, "net_income": 26309000, "net_income_continuing_ops": 26309000, "net_income_to_common": 26309000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71775000, "short_term_investments": null, "net_receivables": 351396000, "inventory": null, "other_current_assets": null, "total_current_assets": 471593000, "net_ppe": null, "goodwill": 8551000, "intangible_assets": null, "goodwill_and_intangibles": 8551000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2638538000, "total_assets": 3110131000, "short_term_debt": 14792000, "accounts_payable": 319598000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 334390000, "long_term_debt": 1028319000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1305269000, "total_liabilities": 1639659000, "total_debt": 1043111000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -150014000, "total_equity": 1470472000, "shares_outstanding": 109169000, "operating_cash_flow": 53775000, "stock_based_compensation": 7067000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38214000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106701000, "dividends_paid": 45000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18250000, "free_cash_flow": 91989000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53188000", "ebitda": "86576000", "netIncome": "26309000", "grossProfit": "130881000", "depreciation": "None", "totalRevenue": "580437000", "costOfRevenue": "449556000", "interestIncome": "16628000", "incomeBeforeTax": "36560000", "interestExpense": "16628000", "operatingIncome": "85593000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "10251000", "reportedCurrency": "USD", "netInterestIncome": "-16628000", "nonInterestIncome": "None", "operatingExpenses": "45288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33388000", "sellingGeneralAndAdministrative": "45288000", "netIncomeFromContinuingOperations": "26309000" }, "balance": { "goodwill": "8551000", "inventory": "None", "commonStock": "1054000", "currentDebt": "None", "investments": "None", "totalAssets": "3110131000", "longTermDebt": "1028319000", "shortTermDebt": "14792000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-150014000", "totalLiabilities": "1639659000", "otherCurrentAssets": "48422000", "totalCurrentAssets": "471593000", "currentLongTermDebt": "14792000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "351396000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2638538000", "currentAccountsPayable": "319598000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2119367000", "shortLongTermDebtTotal": "1043111000", "totalShareholderEquity": "1470472000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-10148000", "totalCurrentLiabilities": "334390000", "otherNonCurrentLiabilities": "173407000", "totalNonCurrentLiabilities": "1305269000", "cashAndShortTermInvestments": "71775000", "commonStockSharesOutstanding": "109169000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "71775000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26309000", "profitLoss": "None", "dividendPayout": "45000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "53775000", "capitalExpenditures": "38214000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18250000", "cashflowFromInvestment": "-106701000", "stockBasedCompensation": "7067000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40036000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33388000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "income_statement": { "revenue": 538165000, "cost_of_revenue": 398342000, "gross_profit": 139823000, "ebit": 64798000, "ebitda": 95906000, "pretax_income": 52259000, "tax_provision": 13716000, "net_income": 38543000, "net_income_to_common": 38543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130524000, "total_current_assets": 487411000, "total_assets": 3071657000, "short_term_debt": 13884000, "long_term_debt": 1006584000, "total_debt": 1020468000, "total_liabilities": 1594125000, "total_equity": 1477532000, "shares_outstanding": 109169000, "goodwill_and_intangibles": 4844000 }, "cash_flow": { "operating_cash_flow": 96712000, "capital_expenditure": 34764000, "free_cash_flow": 131476000, "dividends_paid": 45000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246807, "ticker_id": 924, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64798000", "ebitda": "95906000", "netIncome": "38543000", "grossProfit": "139823000", "depreciation": "None", "totalRevenue": "538165000", "costOfRevenue": "398342000", "interestIncome": "12539000", "incomeBeforeTax": "52259000", "interestExpense": "12539000", "operatingIncome": "64833000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13716000", "reportedCurrency": "USD", "netInterestIncome": "-12539000", "nonInterestIncome": "None", "operatingExpenses": "74990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "398342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31108000", "sellingGeneralAndAdministrative": "43882000", "netIncomeFromContinuingOperations": "38543000" }, "balance": { "goodwill": "4844000", "inventory": "None", "commonStock": "1073000", "currentDebt": "None", "investments": "None", "totalAssets": "3071657000", "longTermDebt": "1006584000", "shortTermDebt": "13884000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-176323000", "totalLiabilities": "1594125000", "otherCurrentAssets": "56448000", "totalCurrentAssets": "487411000", "currentLongTermDebt": "13884000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "300439000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2584246000", "currentAccountsPayable": "290071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2060739000", "shortLongTermDebtTotal": "1020468000", "totalShareholderEquity": "1477532000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-10898000", "totalCurrentLiabilities": "303955000", "otherNonCurrentLiabilities": "179977000", "totalNonCurrentLiabilities": "1290170000", "cashAndShortTermInvestments": "130524000", "commonStockSharesOutstanding": "109169000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "130524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38543000", "profitLoss": "None", "dividendPayout": "45000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96712000", "capitalExpenditures": "34764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6604000", "cashflowFromInvestment": "-35081000", "stockBasedCompensation": "7425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 538165000, "cost_of_revenue": 398342000, "gross_profit": 139823000, "research_and_development": null, "selling_general_admin": 43882000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64798000, "depreciation_amortisation": 31108000, "ebitda": 95906000, "interest_expense": 12539000, "interest_income": null, "other_non_operating": null, "pretax_income": 52259000, "tax_provision": 13716000, "effective_tax_rate": null, "net_income": 38543000, "net_income_continuing_ops": 38543000, "net_income_to_common": 38543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130524000, "short_term_investments": null, "net_receivables": 300439000, "inventory": null, "other_current_assets": null, "total_current_assets": 487411000, "net_ppe": null, "goodwill": 4844000, "intangible_assets": null, "goodwill_and_intangibles": 4844000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2584246000, "total_assets": 3071657000, "short_term_debt": 13884000, "accounts_payable": 290071000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 303955000, "long_term_debt": 1006584000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1290170000, "total_liabilities": 1594125000, "total_debt": 1020468000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -176323000, "total_equity": 1477532000, "shares_outstanding": 109169000, "operating_cash_flow": 96712000, "stock_based_compensation": 7425000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34764000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35081000, "dividends_paid": 45000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6604000, "free_cash_flow": 131476000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64798000", "ebitda": "95906000", "netIncome": "38543000", "grossProfit": "139823000", "depreciation": "None", "totalRevenue": "538165000", "costOfRevenue": "398342000", "interestIncome": "12539000", "incomeBeforeTax": "52259000", "interestExpense": "12539000", "operatingIncome": "64833000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "13716000", "reportedCurrency": "USD", "netInterestIncome": "-12539000", "nonInterestIncome": "None", "operatingExpenses": "74990000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "398342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31108000", "sellingGeneralAndAdministrative": "43882000", "netIncomeFromContinuingOperations": "38543000" }, "balance": { "goodwill": "4844000", "inventory": "None", "commonStock": "1073000", "currentDebt": "None", "investments": "None", "totalAssets": "3071657000", "longTermDebt": "1006584000", "shortTermDebt": "13884000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-176323000", "totalLiabilities": "1594125000", "otherCurrentAssets": "56448000", "totalCurrentAssets": "487411000", "currentLongTermDebt": "13884000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "300439000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2584246000", "currentAccountsPayable": "290071000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2060739000", "shortLongTermDebtTotal": "1020468000", "totalShareholderEquity": "1477532000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-10898000", "totalCurrentLiabilities": "303955000", "otherNonCurrentLiabilities": "179977000", "totalNonCurrentLiabilities": "1290170000", "cashAndShortTermInvestments": "130524000", "commonStockSharesOutstanding": "109169000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "130524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38543000", "profitLoss": "None", "dividendPayout": "45000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96712000", "capitalExpenditures": "34764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6604000", "cashflowFromInvestment": "-35081000", "stockBasedCompensation": "7425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "income_statement": { "revenue": 488627000, "cost_of_revenue": 374737000, "gross_profit": 113890000, "ebit": 47321000, "ebitda": 77839000, "pretax_income": 32090000, "tax_provision": 6977000, "net_income": 25113000, "net_income_to_common": 25113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74498000, "total_current_assets": 413452000, "total_assets": 3002446000, "short_term_debt": 12977000, "long_term_debt": 969885000, "total_debt": 982862000, "total_liabilities": 1527200000, "total_equity": 1475246000, "shares_outstanding": 110458000, "goodwill_and_intangibles": 4844000 }, "cash_flow": { "operating_cash_flow": 44484000, "capital_expenditure": 26129000, "free_cash_flow": 70613000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246808, "ticker_id": 924, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47321000", "ebitda": "77839000", "netIncome": "25113000", "grossProfit": "113890000", "depreciation": "None", "totalRevenue": "488627000", "costOfRevenue": "374737000", "interestIncome": "15231000", "incomeBeforeTax": "32090000", "interestExpense": "15231000", "operatingIncome": "47356000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "6977000", "reportedCurrency": "USD", "netInterestIncome": "-15231000", "nonInterestIncome": "None", "operatingExpenses": "66534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30518000", "sellingGeneralAndAdministrative": "36016000", "netIncomeFromContinuingOperations": "25113000" }, "balance": { "goodwill": "4844000", "inventory": "None", "commonStock": "1093000", "currentDebt": "None", "investments": "None", "totalAssets": "3002446000", "longTermDebt": "969885000", "shortTermDebt": "12977000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-214866000", "totalLiabilities": "1527200000", "otherCurrentAssets": "56879000", "totalCurrentAssets": "413452000", "currentLongTermDebt": "12977000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "282075000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2588994000", "currentAccountsPayable": "253656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2057518000", "shortLongTermDebtTotal": "982862000", "totalShareholderEquity": "1475246000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "253656000", "totalCurrentLiabilities": "266633000", "otherNonCurrentLiabilities": "184426000", "totalNonCurrentLiabilities": "1260567000", "cashAndShortTermInvestments": "74498000", "commonStockSharesOutstanding": "110458000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "74498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25113000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44484000", "capitalExpenditures": "26129000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53688000", "cashflowFromInvestment": "-24982000", "stockBasedCompensation": "6537000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50567000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30518000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 488627000, "cost_of_revenue": 374737000, "gross_profit": 113890000, "research_and_development": null, "selling_general_admin": 36016000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47321000, "depreciation_amortisation": 30518000, "ebitda": 77839000, "interest_expense": 15231000, "interest_income": null, "other_non_operating": null, "pretax_income": 32090000, "tax_provision": 6977000, "effective_tax_rate": null, "net_income": 25113000, "net_income_continuing_ops": 25113000, "net_income_to_common": 25113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74498000, "short_term_investments": null, "net_receivables": 282075000, "inventory": null, "other_current_assets": null, "total_current_assets": 413452000, "net_ppe": null, "goodwill": 4844000, "intangible_assets": null, "goodwill_and_intangibles": 4844000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2588994000, "total_assets": 3002446000, "short_term_debt": 12977000, "accounts_payable": 253656000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 266633000, "long_term_debt": 969885000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1260567000, "total_liabilities": 1527200000, "total_debt": 982862000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -214866000, "total_equity": 1475246000, "shares_outstanding": 110458000, "operating_cash_flow": 44484000, "stock_based_compensation": 6537000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26129000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24982000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53688000, "free_cash_flow": 70613000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47321000", "ebitda": "77839000", "netIncome": "25113000", "grossProfit": "113890000", "depreciation": "None", "totalRevenue": "488627000", "costOfRevenue": "374737000", "interestIncome": "15231000", "incomeBeforeTax": "32090000", "interestExpense": "15231000", "operatingIncome": "47356000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "6977000", "reportedCurrency": "USD", "netInterestIncome": "-15231000", "nonInterestIncome": "None", "operatingExpenses": "66534000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30518000", "sellingGeneralAndAdministrative": "36016000", "netIncomeFromContinuingOperations": "25113000" }, "balance": { "goodwill": "4844000", "inventory": "None", "commonStock": "1093000", "currentDebt": "None", "investments": "None", "totalAssets": "3002446000", "longTermDebt": "969885000", "shortTermDebt": "12977000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-214866000", "totalLiabilities": "1527200000", "otherCurrentAssets": "56879000", "totalCurrentAssets": "413452000", "currentLongTermDebt": "12977000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "282075000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2588994000", "currentAccountsPayable": "253656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2057518000", "shortLongTermDebtTotal": "982862000", "totalShareholderEquity": "1475246000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "253656000", "totalCurrentLiabilities": "266633000", "otherNonCurrentLiabilities": "184426000", "totalNonCurrentLiabilities": "1260567000", "cashAndShortTermInvestments": "74498000", "commonStockSharesOutstanding": "110458000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "74498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25113000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "44484000", "capitalExpenditures": "26129000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53688000", "cashflowFromInvestment": "-24982000", "stockBasedCompensation": "6537000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50567000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30518000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "income_statement": { "revenue": 479293000, "cost_of_revenue": 368701000, "gross_profit": 110592000, "ebit": 40855000, "ebitda": 72751000, "pretax_income": 25161000, "tax_provision": 5886000, "net_income": 19275000, "net_income_to_common": 19275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107487000, "total_current_assets": 449818000, "total_assets": 2931891000, "short_term_debt": 15326000, "long_term_debt": 973073000, "total_debt": 988399000, "total_liabilities": 1438540000, "total_equity": 1493351000, "shares_outstanding": 110971000, "goodwill_and_intangibles": 11563000 }, "cash_flow": { "operating_cash_flow": 39273000, "capital_expenditure": 22199000, "free_cash_flow": 61472000, "dividends_paid": 136000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246809, "ticker_id": 924, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40855000", "ebitda": "72751000", "netIncome": "19275000", "grossProfit": "110592000", "depreciation": "None", "totalRevenue": "479293000", "costOfRevenue": "368701000", "interestIncome": "15694000", "incomeBeforeTax": "25161000", "interestExpense": "15694000", "operatingIncome": "38152000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5886000", "reportedCurrency": "USD", "netInterestIncome": "-15694000", "nonInterestIncome": "None", "operatingExpenses": "72440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "368701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31896000", "sellingGeneralAndAdministrative": "40544000", "netIncomeFromContinuingOperations": "19275000" }, "balance": { "goodwill": "4844000", "inventory": "None", "commonStock": "1099000", "currentDebt": "None", "investments": "None", "totalAssets": "2931891000", "longTermDebt": "973073000", "shortTermDebt": "15326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6719000", "reportedCurrency": "USD", "retainedEarnings": "-239979000", "totalLiabilities": "1438540000", "otherCurrentAssets": "53593000", "totalCurrentAssets": "449818000", "currentLongTermDebt": "12073000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "288738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2482073000", "currentAccountsPayable": "72866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2060024000", "shortLongTermDebtTotal": "1012869000", "totalShareholderEquity": "1493351000", "capitalLeaseObligations": "27723000", "otherCurrentLiabilities": "156574000", "totalCurrentLiabilities": "285797000", "otherNonCurrentLiabilities": "3482000", "totalNonCurrentLiabilities": "1152743000", "cashAndShortTermInvestments": "107487000", "commonStockSharesOutstanding": "110971000", "intangibleAssetsExcludingGoodwill": "6719000", "cashAndCashEquivalentsAtCarryingValue": "107487000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19275000", "profitLoss": "None", "dividendPayout": "136000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39273000", "capitalExpenditures": "22199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15700000", "cashflowFromInvestment": "-19027000", "stockBasedCompensation": "6961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31896000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 479293000, "cost_of_revenue": 368701000, "gross_profit": 110592000, "research_and_development": null, "selling_general_admin": 40544000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40855000, "depreciation_amortisation": 31896000, "ebitda": 72751000, "interest_expense": 15694000, "interest_income": null, "other_non_operating": null, "pretax_income": 25161000, "tax_provision": 5886000, "effective_tax_rate": null, "net_income": 19275000, "net_income_continuing_ops": 19275000, "net_income_to_common": 19275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107487000, "short_term_investments": null, "net_receivables": 288738000, "inventory": null, "other_current_assets": null, "total_current_assets": 449818000, "net_ppe": null, "goodwill": 4844000, "intangible_assets": 6719000, "goodwill_and_intangibles": 11563000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2482073000, "total_assets": 2931891000, "short_term_debt": 15326000, "accounts_payable": 72866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285797000, "long_term_debt": 973073000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1152743000, "total_liabilities": 1438540000, "total_debt": 988399000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -239979000, "total_equity": 1493351000, "shares_outstanding": 110971000, "operating_cash_flow": 39273000, "stock_based_compensation": 6961000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22199000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19027000, "dividends_paid": 136000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15700000, "free_cash_flow": 61472000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40855000", "ebitda": "72751000", "netIncome": "19275000", "grossProfit": "110592000", "depreciation": "None", "totalRevenue": "479293000", "costOfRevenue": "368701000", "interestIncome": "15694000", "incomeBeforeTax": "25161000", "interestExpense": "15694000", "operatingIncome": "38152000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5886000", "reportedCurrency": "USD", "netInterestIncome": "-15694000", "nonInterestIncome": "None", "operatingExpenses": "72440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "368701000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31896000", "sellingGeneralAndAdministrative": "40544000", "netIncomeFromContinuingOperations": "19275000" }, "balance": { "goodwill": "4844000", "inventory": "None", "commonStock": "1099000", "currentDebt": "None", "investments": "None", "totalAssets": "2931891000", "longTermDebt": "973073000", "shortTermDebt": "15326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "6719000", "reportedCurrency": "USD", "retainedEarnings": "-239979000", "totalLiabilities": "1438540000", "otherCurrentAssets": "53593000", "totalCurrentAssets": "449818000", "currentLongTermDebt": "12073000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "288738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2482073000", "currentAccountsPayable": "72866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2060024000", "shortLongTermDebtTotal": "1012869000", "totalShareholderEquity": "1493351000", "capitalLeaseObligations": "27723000", "otherCurrentLiabilities": "156574000", "totalCurrentLiabilities": "285797000", "otherNonCurrentLiabilities": "3482000", "totalNonCurrentLiabilities": "1152743000", "cashAndShortTermInvestments": "107487000", "commonStockSharesOutstanding": "110971000", "intangibleAssetsExcludingGoodwill": "6719000", "cashAndCashEquivalentsAtCarryingValue": "107487000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19275000", "profitLoss": "None", "dividendPayout": "136000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39273000", "capitalExpenditures": "22199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15700000", "cashflowFromInvestment": "-19027000", "stockBasedCompensation": "6961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8010000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31896000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "income_statement": { "revenue": 491558000, "cost_of_revenue": 370818000, "gross_profit": 120740000, "ebit": 46178000, "ebitda": 78418000, "pretax_income": 30180000, "tax_provision": 9084000, "net_income": 21096000, "net_income_to_common": 21096000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107850000, "total_current_assets": 416120000, "total_assets": 2913942000, "short_term_debt": 11952000, "long_term_debt": 979811000, "total_debt": 991763000, "total_liabilities": 1437722000, "total_equity": 1476220000, "shares_outstanding": 110971000, "goodwill_and_intangibles": 4844000 }, "cash_flow": { "operating_cash_flow": 91467000, "capital_expenditure": 18057000, "free_cash_flow": 109524000, "dividends_paid": 136000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246811, "ticker_id": 924, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46178000", "ebitda": "78418000", "netIncome": "21096000", "grossProfit": "120740000", "depreciation": "None", "totalRevenue": "491558000", "costOfRevenue": "370818000", "interestIncome": "15998000", "incomeBeforeTax": "30180000", "interestExpense": "15998000", "operatingIncome": "47338000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "9084000", "reportedCurrency": "USD", "netInterestIncome": "-15998000", "nonInterestIncome": "None", "operatingExpenses": "73402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32240000", "sellingGeneralAndAdministrative": "41162000", "netIncomeFromContinuingOperations": "21096000" }, "balance": { "goodwill": "4844000", "inventory": "1", "commonStock": "1103000", "currentDebt": "None", "investments": "None", "totalAssets": "2913942000", "longTermDebt": "979811000", "shortTermDebt": "11952000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-259254000", "totalLiabilities": "1437722000", "otherCurrentAssets": "43427000", "totalCurrentAssets": "416120000", "currentLongTermDebt": "11952000", "longTermInvestments": "None", "shortTermInvestments": "-9714000", "currentNetReceivables": "264843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2497822000", "currentAccountsPayable": "262750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2066702000", "shortLongTermDebtTotal": "991763000", "totalShareholderEquity": "1476220000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-13149000", "totalCurrentLiabilities": "274702000", "otherNonCurrentLiabilities": "79164000", "totalNonCurrentLiabilities": "1163020000", "cashAndShortTermInvestments": "107850000", "commonStockSharesOutstanding": "110971000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "107850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21096000", "profitLoss": "None", "dividendPayout": "136000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91467000", "capitalExpenditures": "18057000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28163000", "cashflowFromInvestment": "-13423000", "stockBasedCompensation": "7602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69161000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32240000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 491558000, "cost_of_revenue": 370818000, "gross_profit": 120740000, "research_and_development": null, "selling_general_admin": 41162000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46178000, "depreciation_amortisation": 32240000, "ebitda": 78418000, "interest_expense": 15998000, "interest_income": null, "other_non_operating": null, "pretax_income": 30180000, "tax_provision": 9084000, "effective_tax_rate": null, "net_income": 21096000, "net_income_continuing_ops": 21096000, "net_income_to_common": 21096000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107850000, "short_term_investments": -9714000, "net_receivables": 264843000, "inventory": 1, "other_current_assets": null, "total_current_assets": 416120000, "net_ppe": null, "goodwill": 4844000, "intangible_assets": null, "goodwill_and_intangibles": 4844000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2497822000, "total_assets": 2913942000, "short_term_debt": 11952000, "accounts_payable": 262750000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 274702000, "long_term_debt": 979811000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1163020000, "total_liabilities": 1437722000, "total_debt": 991763000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -259254000, "total_equity": 1476220000, "shares_outstanding": 110971000, "operating_cash_flow": 91467000, "stock_based_compensation": 7602000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18057000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13423000, "dividends_paid": 136000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28163000, "free_cash_flow": 109524000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46178000", "ebitda": "78418000", "netIncome": "21096000", "grossProfit": "120740000", "depreciation": "None", "totalRevenue": "491558000", "costOfRevenue": "370818000", "interestIncome": "15998000", "incomeBeforeTax": "30180000", "interestExpense": "15998000", "operatingIncome": "47338000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "9084000", "reportedCurrency": "USD", "netInterestIncome": "-15998000", "nonInterestIncome": "None", "operatingExpenses": "73402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370818000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32240000", "sellingGeneralAndAdministrative": "41162000", "netIncomeFromContinuingOperations": "21096000" }, "balance": { "goodwill": "4844000", "inventory": "1", "commonStock": "1103000", "currentDebt": "None", "investments": "None", "totalAssets": "2913942000", "longTermDebt": "979811000", "shortTermDebt": "11952000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-259254000", "totalLiabilities": "1437722000", "otherCurrentAssets": "43427000", "totalCurrentAssets": "416120000", "currentLongTermDebt": "11952000", "longTermInvestments": "None", "shortTermInvestments": "-9714000", "currentNetReceivables": "264843000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2497822000", "currentAccountsPayable": "262750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2066702000", "shortLongTermDebtTotal": "991763000", "totalShareholderEquity": "1476220000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-13149000", "totalCurrentLiabilities": "274702000", "otherNonCurrentLiabilities": "79164000", "totalNonCurrentLiabilities": "1163020000", "cashAndShortTermInvestments": "107850000", "commonStockSharesOutstanding": "110971000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "107850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21096000", "profitLoss": "None", "dividendPayout": "136000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91467000", "capitalExpenditures": "18057000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28163000", "cashflowFromInvestment": "-13423000", "stockBasedCompensation": "7602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "136000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69161000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32240000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "income_statement": { "revenue": 490109000, "cost_of_revenue": 407880000, "gross_profit": 82229000, "ebit": 44689000, "ebitda": 76834000, "pretax_income": 27579000, "tax_provision": 8625000, "net_income": 18954000, "net_income_to_common": 18954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60186000, "total_current_assets": 383010000, "total_assets": 2903211000, "short_term_debt": 11832000, "long_term_debt": 1007148000, "total_debt": 1018980000, "total_liabilities": 1455690000, "total_equity": 1447521000, "shares_outstanding": 110954000, "goodwill_and_intangibles": 4844000 }, "cash_flow": { "operating_cash_flow": 68059000, "capital_expenditure": 18833000, "free_cash_flow": 86892000, "dividends_paid": 116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246812, "ticker_id": 924, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44689000", "ebitda": "76834000", "netIncome": "18954000", "grossProfit": "82229000", "depreciation": "None", "totalRevenue": "490109000", "costOfRevenue": "407880000", "interestIncome": "None", "incomeBeforeTax": "27579000", "interestExpense": "17110000", "operatingIncome": "48319000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8625000", "reportedCurrency": "USD", "netInterestIncome": "-21184000", "nonInterestIncome": "None", "operatingExpenses": "33910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32145000", "sellingGeneralAndAdministrative": "33910000", "netIncomeFromContinuingOperations": "18954000" }, "balance": { "goodwill": "4844000", "inventory": "None", "commonStock": "1103000", "currentDebt": "None", "investments": "None", "totalAssets": "2903211000", "longTermDebt": "1007148000", "shortTermDebt": "11832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-280350000", "totalLiabilities": "1455690000", "otherCurrentAssets": "49154000", "totalCurrentAssets": "383010000", "currentLongTermDebt": "11832000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "273670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2520201000", "currentAccountsPayable": "254634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1018980000", "totalShareholderEquity": "1447521000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-268533000", "totalCurrentLiabilities": "266466000", "otherNonCurrentLiabilities": "79676000", "totalNonCurrentLiabilities": "1189224000", "cashAndShortTermInvestments": "60186000", "commonStockSharesOutstanding": "110954000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "60186000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18954000", "profitLoss": "None", "dividendPayout": "116000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "68059000", "capitalExpenditures": "18833000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102132000", "cashflowFromInvestment": "-17621000", "stockBasedCompensation": "5037000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20191000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32145000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 490109000, "cost_of_revenue": 407880000, "gross_profit": 82229000, "research_and_development": null, "selling_general_admin": 33910000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44689000, "depreciation_amortisation": 32145000, "ebitda": 76834000, "interest_expense": 17110000, "interest_income": null, "other_non_operating": null, "pretax_income": 27579000, "tax_provision": 8625000, "effective_tax_rate": null, "net_income": 18954000, "net_income_continuing_ops": 18954000, "net_income_to_common": 18954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60186000, "short_term_investments": null, "net_receivables": 273670000, "inventory": null, "other_current_assets": null, "total_current_assets": 383010000, "net_ppe": null, "goodwill": 4844000, "intangible_assets": null, "goodwill_and_intangibles": 4844000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2520201000, "total_assets": 2903211000, "short_term_debt": 11832000, "accounts_payable": 254634000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 266466000, "long_term_debt": 1007148000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1189224000, "total_liabilities": 1455690000, "total_debt": 1018980000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -280350000, "total_equity": 1447521000, "shares_outstanding": 110954000, "operating_cash_flow": 68059000, "stock_based_compensation": 5037000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18833000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17621000, "dividends_paid": 116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102132000, "free_cash_flow": 86892000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44689000", "ebitda": "76834000", "netIncome": "18954000", "grossProfit": "82229000", "depreciation": "None", "totalRevenue": "490109000", "costOfRevenue": "407880000", "interestIncome": "None", "incomeBeforeTax": "27579000", "interestExpense": "17110000", "operatingIncome": "48319000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8625000", "reportedCurrency": "USD", "netInterestIncome": "-21184000", "nonInterestIncome": "None", "operatingExpenses": "33910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "407880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32145000", "sellingGeneralAndAdministrative": "33910000", "netIncomeFromContinuingOperations": "18954000" }, "balance": { "goodwill": "4844000", "inventory": "None", "commonStock": "1103000", "currentDebt": "None", "investments": "None", "totalAssets": "2903211000", "longTermDebt": "1007148000", "shortTermDebt": "11832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-280350000", "totalLiabilities": "1455690000", "otherCurrentAssets": "49154000", "totalCurrentAssets": "383010000", "currentLongTermDebt": "11832000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "273670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2520201000", "currentAccountsPayable": "254634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1018980000", "totalShareholderEquity": "1447521000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-268533000", "totalCurrentLiabilities": "266466000", "otherNonCurrentLiabilities": "79676000", "totalNonCurrentLiabilities": "1189224000", "cashAndShortTermInvestments": "60186000", "commonStockSharesOutstanding": "110954000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "60186000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18954000", "profitLoss": "None", "dividendPayout": "116000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "68059000", "capitalExpenditures": "18833000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102132000", "cashflowFromInvestment": "-17621000", "stockBasedCompensation": "5037000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20191000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32145000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "income_statement": { "revenue": 500686000, "cost_of_revenue": 378103000, "gross_profit": 122583000, "ebit": 27656000, "ebitda": 59386000, "pretax_income": 9043000, "tax_provision": -500000, "net_income": 9543000, "net_income_to_common": 9543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111399000, "total_current_assets": 426300000, "total_assets": 3027358000, "short_term_debt": 110487000, "long_term_debt": 984085000, "total_debt": 1094572000, "total_liabilities": 1583435000, "total_equity": 1443923000, "shares_outstanding": 112306000, "goodwill_and_intangibles": 4844000 }, "cash_flow": { "operating_cash_flow": 70354000, "capital_expenditure": 12082000, "free_cash_flow": 82436000, "dividends_paid": 20000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246813, "ticker_id": 924, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27656000", "ebitda": "59386000", "netIncome": "9543000", "grossProfit": "122583000", "depreciation": "None", "totalRevenue": "500686000", "costOfRevenue": "378103000", "interestIncome": "None", "incomeBeforeTax": "9043000", "interestExpense": "18613000", "operatingIncome": "54388000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-500000", "reportedCurrency": "USD", "netInterestIncome": "-45855000", "nonInterestIncome": "None", "operatingExpenses": "68195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "378103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31730000", "sellingGeneralAndAdministrative": "36465000", "netIncomeFromContinuingOperations": "9543000" }, "balance": { "goodwill": "4844000", "inventory": "None", "commonStock": "1116000", "currentDebt": "None", "investments": "None", "totalAssets": "3027358000", "longTermDebt": "984085000", "shortTermDebt": "110487000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-299304000", "totalLiabilities": "1583435000", "otherCurrentAssets": "40590000", "totalCurrentAssets": "426300000", "currentLongTermDebt": "110487000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274311000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2601058000", "currentAccountsPayable": "254066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1094572000", "totalShareholderEquity": "1443923000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-271827000", "totalCurrentLiabilities": "364553000", "otherNonCurrentLiabilities": "125237000", "totalNonCurrentLiabilities": "1218882000", "cashAndShortTermInvestments": "111399000", "commonStockSharesOutstanding": "112306000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "111399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9543000", "profitLoss": "None", "dividendPayout": "20000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70354000", "capitalExpenditures": "12082000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76180000", "cashflowFromInvestment": "-3753000", "stockBasedCompensation": "6081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48970000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31730000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 500686000, "cost_of_revenue": 378103000, "gross_profit": 122583000, "research_and_development": null, "selling_general_admin": 36465000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27656000, "depreciation_amortisation": 31730000, "ebitda": 59386000, "interest_expense": 18613000, "interest_income": null, "other_non_operating": null, "pretax_income": 9043000, "tax_provision": -500000, "effective_tax_rate": null, "net_income": 9543000, "net_income_continuing_ops": 9543000, "net_income_to_common": 9543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111399000, "short_term_investments": null, "net_receivables": 274311000, "inventory": null, "other_current_assets": null, "total_current_assets": 426300000, "net_ppe": null, "goodwill": 4844000, "intangible_assets": null, "goodwill_and_intangibles": 4844000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2601058000, "total_assets": 3027358000, "short_term_debt": 110487000, "accounts_payable": 254066000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 364553000, "long_term_debt": 984085000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1218882000, "total_liabilities": 1583435000, "total_debt": 1094572000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -299304000, "total_equity": 1443923000, "shares_outstanding": 112306000, "operating_cash_flow": 70354000, "stock_based_compensation": 6081000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12082000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3753000, "dividends_paid": 20000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76180000, "free_cash_flow": 82436000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27656000", "ebitda": "59386000", "netIncome": "9543000", "grossProfit": "122583000", "depreciation": "None", "totalRevenue": "500686000", "costOfRevenue": "378103000", "interestIncome": "None", "incomeBeforeTax": "9043000", "interestExpense": "18613000", "operatingIncome": "54388000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-500000", "reportedCurrency": "USD", "netInterestIncome": "-45855000", "nonInterestIncome": "None", "operatingExpenses": "68195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "378103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31730000", "sellingGeneralAndAdministrative": "36465000", "netIncomeFromContinuingOperations": "9543000" }, "balance": { "goodwill": "4844000", "inventory": "None", "commonStock": "1116000", "currentDebt": "None", "investments": "None", "totalAssets": "3027358000", "longTermDebt": "984085000", "shortTermDebt": "110487000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-299304000", "totalLiabilities": "1583435000", "otherCurrentAssets": "40590000", "totalCurrentAssets": "426300000", "currentLongTermDebt": "110487000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274311000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2601058000", "currentAccountsPayable": "254066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1094572000", "totalShareholderEquity": "1443923000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-271827000", "totalCurrentLiabilities": "364553000", "otherNonCurrentLiabilities": "125237000", "totalNonCurrentLiabilities": "1218882000", "cashAndShortTermInvestments": "111399000", "commonStockSharesOutstanding": "112306000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "111399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9543000", "profitLoss": "None", "dividendPayout": "20000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70354000", "capitalExpenditures": "12082000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76180000", "cashflowFromInvestment": "-3753000", "stockBasedCompensation": "6081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48970000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31730000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "income_statement": { "revenue": 491246000, "cost_of_revenue": 400695000, "gross_profit": 90551000, "ebit": 54399000, "ebitda": 86532000, "pretax_income": 36744000, "tax_provision": 10276000, "net_income": 26468000, "net_income_to_common": 26468000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121845000, "total_current_assets": 474914000, "total_assets": 3105399000, "short_term_debt": 45950000, "long_term_debt": 1083476000, "total_debt": 1129426000, "total_liabilities": 1627833000, "total_equity": 1477566000, "shares_outstanding": 114786000, "goodwill_and_intangibles": 12017000 }, "cash_flow": { "operating_cash_flow": 22324000, "capital_expenditure": 25907000, "free_cash_flow": 48231000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246814, "ticker_id": 924, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54399000", "ebitda": "86532000", "netIncome": "26468000", "grossProfit": "90551000", "depreciation": "None", "totalRevenue": "491246000", "costOfRevenue": "400695000", "interestIncome": "None", "incomeBeforeTax": "36744000", "interestExpense": "17655000", "operatingIncome": "53685000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10276000", "reportedCurrency": "USD", "netInterestIncome": "-18015000", "nonInterestIncome": "None", "operatingExpenses": "36866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32133000", "sellingGeneralAndAdministrative": "36866000", "netIncomeFromContinuingOperations": "26468000" }, "balance": { "goodwill": "4844000", "inventory": "1", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "3105399000", "longTermDebt": "1083476000", "shortTermDebt": "45950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7173000", "reportedCurrency": "USD", "retainedEarnings": "-308847000", "totalLiabilities": "1627833000", "otherCurrentAssets": "40895000", "totalCurrentAssets": "474914000", "currentLongTermDebt": "11597000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "312174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2630485000", "currentAccountsPayable": "72020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1207336000", "totalShareholderEquity": "1477566000", "capitalLeaseObligations": "112263000", "otherCurrentLiabilities": "135834000", "totalCurrentLiabilities": "297454000", "otherNonCurrentLiabilities": "3881000", "totalNonCurrentLiabilities": "1330379000", "cashAndShortTermInvestments": "121845000", "commonStockSharesOutstanding": "114786000", "intangibleAssetsExcludingGoodwill": "7173000", "cashAndCashEquivalentsAtCarryingValue": "121845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26468000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22324000", "capitalExpenditures": "25907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8381000", "cashflowFromInvestment": "-19660000", "stockBasedCompensation": "5318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12516000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 491246000, "cost_of_revenue": 400695000, "gross_profit": 90551000, "research_and_development": null, "selling_general_admin": 36866000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54399000, "depreciation_amortisation": 32133000, "ebitda": 86532000, "interest_expense": 17655000, "interest_income": null, "other_non_operating": null, "pretax_income": 36744000, "tax_provision": 10276000, "effective_tax_rate": null, "net_income": 26468000, "net_income_continuing_ops": 26468000, "net_income_to_common": 26468000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121845000, "short_term_investments": null, "net_receivables": 312174000, "inventory": 1, "other_current_assets": null, "total_current_assets": 474914000, "net_ppe": null, "goodwill": 4844000, "intangible_assets": 7173000, "goodwill_and_intangibles": 12017000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2630485000, "total_assets": 3105399000, "short_term_debt": 45950000, "accounts_payable": 72020000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 297454000, "long_term_debt": 1083476000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1330379000, "total_liabilities": 1627833000, "total_debt": 1129426000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -308847000, "total_equity": 1477566000, "shares_outstanding": 114786000, "operating_cash_flow": 22324000, "stock_based_compensation": 5318000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25907000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19660000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8381000, "free_cash_flow": 48231000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54399000", "ebitda": "86532000", "netIncome": "26468000", "grossProfit": "90551000", "depreciation": "None", "totalRevenue": "491246000", "costOfRevenue": "400695000", "interestIncome": "None", "incomeBeforeTax": "36744000", "interestExpense": "17655000", "operatingIncome": "53685000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10276000", "reportedCurrency": "USD", "netInterestIncome": "-18015000", "nonInterestIncome": "None", "operatingExpenses": "36866000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32133000", "sellingGeneralAndAdministrative": "36866000", "netIncomeFromContinuingOperations": "26468000" }, "balance": { "goodwill": "4844000", "inventory": "1", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "3105399000", "longTermDebt": "1083476000", "shortTermDebt": "45950000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "7173000", "reportedCurrency": "USD", "retainedEarnings": "-308847000", "totalLiabilities": "1627833000", "otherCurrentAssets": "40895000", "totalCurrentAssets": "474914000", "currentLongTermDebt": "11597000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "312174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2630485000", "currentAccountsPayable": "72020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1207336000", "totalShareholderEquity": "1477566000", "capitalLeaseObligations": "112263000", "otherCurrentLiabilities": "135834000", "totalCurrentLiabilities": "297454000", "otherNonCurrentLiabilities": "3881000", "totalNonCurrentLiabilities": "1330379000", "cashAndShortTermInvestments": "121845000", "commonStockSharesOutstanding": "114786000", "intangibleAssetsExcludingGoodwill": "7173000", "cashAndCashEquivalentsAtCarryingValue": "121845000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26468000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22324000", "capitalExpenditures": "25907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8381000", "cashflowFromInvestment": "-19660000", "stockBasedCompensation": "5318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12516000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32133000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "income_statement": { "revenue": 483705000, "cost_of_revenue": 409849000, "gross_profit": 73856000, "ebit": 39929000, "ebitda": 72455000, "pretax_income": 19527000, "tax_provision": 5635000, "net_income": 13892000, "net_income_to_common": 13892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103697000, "total_current_assets": 419965000, "total_assets": 3068608000, "short_term_debt": 13982000, "long_term_debt": 1055588000, "total_debt": 1069570000, "total_liabilities": 1610306000, "total_equity": 1458302000, "shares_outstanding": 114407000, "goodwill_and_intangibles": 4844000 }, "cash_flow": { "operating_cash_flow": 83709000, "capital_expenditure": 17942000, "free_cash_flow": 101651000, "dividends_paid": 131000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246816, "ticker_id": 924, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39929000", "ebitda": "72455000", "netIncome": "13892000", "grossProfit": "73856000", "depreciation": "None", "totalRevenue": "483705000", "costOfRevenue": "409849000", "interestIncome": "17886000", "incomeBeforeTax": "19527000", "interestExpense": "17886000", "operatingIncome": "39929000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5635000", "reportedCurrency": "USD", "netInterestIncome": "-17986000", "nonInterestIncome": "None", "operatingExpenses": "33927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "409849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32526000", "sellingGeneralAndAdministrative": "33927000", "netIncomeFromContinuingOperations": "13892000" }, "balance": { "goodwill": "4844000", "inventory": "14214000", "commonStock": "1136000", "currentDebt": "None", "investments": "None", "totalAssets": "3068608000", "longTermDebt": "1055588000", "shortTermDebt": "13982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-335315000", "totalLiabilities": "1610306000", "otherCurrentAssets": "46852000", "totalCurrentAssets": "419965000", "currentLongTermDebt": "13982000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "269416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2648643000", "currentAccountsPayable": "290385000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2127800000", "shortLongTermDebtTotal": "1069570000", "totalShareholderEquity": "1458302000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "285498000", "totalCurrentLiabilities": "304367000", "otherNonCurrentLiabilities": "133358000", "totalNonCurrentLiabilities": "1305939000", "cashAndShortTermInvestments": "103697000", "commonStockSharesOutstanding": "114407000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "103697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13892000", "profitLoss": "None", "dividendPayout": "131000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83709000", "capitalExpenditures": "17942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3305000", "cashflowFromInvestment": "-17589000", "stockBasedCompensation": "5285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30531000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 483705000, "cost_of_revenue": 409849000, "gross_profit": 73856000, "research_and_development": null, "selling_general_admin": 33927000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39929000, "depreciation_amortisation": 32526000, "ebitda": 72455000, "interest_expense": 17886000, "interest_income": null, "other_non_operating": null, "pretax_income": 19527000, "tax_provision": 5635000, "effective_tax_rate": null, "net_income": 13892000, "net_income_continuing_ops": 13892000, "net_income_to_common": 13892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103697000, "short_term_investments": null, "net_receivables": 269416000, "inventory": 14214000, "other_current_assets": null, "total_current_assets": 419965000, "net_ppe": null, "goodwill": 4844000, "intangible_assets": null, "goodwill_and_intangibles": 4844000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2648643000, "total_assets": 3068608000, "short_term_debt": 13982000, "accounts_payable": 290385000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 304367000, "long_term_debt": 1055588000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1305939000, "total_liabilities": 1610306000, "total_debt": 1069570000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -335315000, "total_equity": 1458302000, "shares_outstanding": 114407000, "operating_cash_flow": 83709000, "stock_based_compensation": 5285000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17942000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17589000, "dividends_paid": 131000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3305000, "free_cash_flow": 101651000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39929000", "ebitda": "72455000", "netIncome": "13892000", "grossProfit": "73856000", "depreciation": "None", "totalRevenue": "483705000", "costOfRevenue": "409849000", "interestIncome": "17886000", "incomeBeforeTax": "19527000", "interestExpense": "17886000", "operatingIncome": "39929000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5635000", "reportedCurrency": "USD", "netInterestIncome": "-17986000", "nonInterestIncome": "None", "operatingExpenses": "33927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "409849000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32526000", "sellingGeneralAndAdministrative": "33927000", "netIncomeFromContinuingOperations": "13892000" }, "balance": { "goodwill": "4844000", "inventory": "14214000", "commonStock": "1136000", "currentDebt": "None", "investments": "None", "totalAssets": "3068608000", "longTermDebt": "1055588000", "shortTermDebt": "13982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-335315000", "totalLiabilities": "1610306000", "otherCurrentAssets": "46852000", "totalCurrentAssets": "419965000", "currentLongTermDebt": "13982000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "269416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2648643000", "currentAccountsPayable": "290385000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2127800000", "shortLongTermDebtTotal": "1069570000", "totalShareholderEquity": "1458302000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "285498000", "totalCurrentLiabilities": "304367000", "otherNonCurrentLiabilities": "133358000", "totalNonCurrentLiabilities": "1305939000", "cashAndShortTermInvestments": "103697000", "commonStockSharesOutstanding": "114407000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "103697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13892000", "profitLoss": "None", "dividendPayout": "131000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "83709000", "capitalExpenditures": "17942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3305000", "cashflowFromInvestment": "-17589000", "stockBasedCompensation": "5285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30531000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "income_statement": { "revenue": 463682000, "cost_of_revenue": 393623000, "gross_profit": 70059000, "ebit": 37274000, "ebitda": 68889000, "pretax_income": 19006000, "tax_provision": 4176000, "net_income": 14830000, "net_income_to_common": 14830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41840000, "total_current_assets": 353722000, "total_assets": 3027781000, "short_term_debt": 13243000, "long_term_debt": 1058816000, "total_debt": 1072059000, "total_liabilities": 1588645000, "total_equity": 1439136000, "shares_outstanding": 113952000, "goodwill_and_intangibles": 4844000 }, "cash_flow": { "operating_cash_flow": 36040000, "capital_expenditure": 17211000, "free_cash_flow": 53251000, "dividends_paid": 131000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 246817, "ticker_id": 924, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:34:05.034196+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37274000", "ebitda": "68889000", "netIncome": "14830000", "grossProfit": "70059000", "depreciation": "None", "totalRevenue": "463682000", "costOfRevenue": "393623000", "interestIncome": "18268000", "incomeBeforeTax": "19006000", "interestExpense": "18268000", "operatingIncome": "37447000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4176000", "reportedCurrency": "USD", "netInterestIncome": "-18494000", "nonInterestIncome": "None", "operatingExpenses": "32612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "393623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31615000", "sellingGeneralAndAdministrative": "32612000", "netIncomeFromContinuingOperations": "14830000" }, "balance": { "goodwill": "4844000", "inventory": "13256000", "commonStock": "1136000", "currentDebt": "None", "investments": "None", "totalAssets": "3027781000", "longTermDebt": "1058816000", "shortTermDebt": "13243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-349207000", "totalLiabilities": "1588645000", "otherCurrentAssets": "50343000", "totalCurrentAssets": "353722000", "currentLongTermDebt": "13243000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "261539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2674059000", "currentAccountsPayable": "260395000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2141714000", "shortLongTermDebtTotal": "1072059000", "totalShareholderEquity": "1439136000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15753000", "totalCurrentLiabilities": "273638000", "otherNonCurrentLiabilities": "140408000", "totalNonCurrentLiabilities": "1315007000", "cashAndShortTermInvestments": "41840000", "commonStockSharesOutstanding": "113952000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14830000", "profitLoss": "None", "dividendPayout": "131000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36040000", "capitalExpenditures": "17211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35002000", "cashflowFromInvestment": "-11118000", "stockBasedCompensation": "5273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 463682000, "cost_of_revenue": 393623000, "gross_profit": 70059000, "research_and_development": null, "selling_general_admin": 32612000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37274000, "depreciation_amortisation": 31615000, "ebitda": 68889000, "interest_expense": 18268000, "interest_income": null, "other_non_operating": null, "pretax_income": 19006000, "tax_provision": 4176000, "effective_tax_rate": null, "net_income": 14830000, "net_income_continuing_ops": 14830000, "net_income_to_common": 14830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41840000, "short_term_investments": null, "net_receivables": 261539000, "inventory": 13256000, "other_current_assets": null, "total_current_assets": 353722000, "net_ppe": null, "goodwill": 4844000, "intangible_assets": null, "goodwill_and_intangibles": 4844000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2674059000, "total_assets": 3027781000, "short_term_debt": 13243000, "accounts_payable": 260395000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 273638000, "long_term_debt": 1058816000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1315007000, "total_liabilities": 1588645000, "total_debt": 1072059000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -349207000, "total_equity": 1439136000, "shares_outstanding": 113952000, "operating_cash_flow": 36040000, "stock_based_compensation": 5273000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17211000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11118000, "dividends_paid": 131000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35002000, "free_cash_flow": 53251000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37274000", "ebitda": "68889000", "netIncome": "14830000", "grossProfit": "70059000", "depreciation": "None", "totalRevenue": "463682000", "costOfRevenue": "393623000", "interestIncome": "18268000", "incomeBeforeTax": "19006000", "interestExpense": "18268000", "operatingIncome": "37447000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4176000", "reportedCurrency": "USD", "netInterestIncome": "-18494000", "nonInterestIncome": "None", "operatingExpenses": "32612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "393623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31615000", "sellingGeneralAndAdministrative": "32612000", "netIncomeFromContinuingOperations": "14830000" }, "balance": { "goodwill": "4844000", "inventory": "13256000", "commonStock": "1136000", "currentDebt": "None", "investments": "None", "totalAssets": "3027781000", "longTermDebt": "1058816000", "shortTermDebt": "13243000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-349207000", "totalLiabilities": "1588645000", "otherCurrentAssets": "50343000", "totalCurrentAssets": "353722000", "currentLongTermDebt": "13243000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "261539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2674059000", "currentAccountsPayable": "260395000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2141714000", "shortLongTermDebtTotal": "1072059000", "totalShareholderEquity": "1439136000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15753000", "totalCurrentLiabilities": "273638000", "otherNonCurrentLiabilities": "140408000", "totalNonCurrentLiabilities": "1315007000", "cashAndShortTermInvestments": "41840000", "commonStockSharesOutstanding": "113952000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14830000", "profitLoss": "None", "dividendPayout": "131000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36040000", "capitalExpenditures": "17211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35002000", "cashflowFromInvestment": "-11118000", "stockBasedCompensation": "5273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31615000", "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/", "rank_field": "-eps_growth_5y_cagr" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }