{ "ticker": { "uuid": "ddf0156a-f4b6-4561-a3af-6edd59bbc2cd", "symbol": "SBRA", "name": "Sabra Healthcare REIT Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Healthcare Facilities", "page_url": "https://sharemaestro.com/factors/ticker/ddf0156a-f4b6-4561-a3af-6edd59bbc2cd/", "api_url": "https://sharemaestro.com/factors/api/tickers/ddf0156a-f4b6-4561-a3af-6edd59bbc2cd/" }, "ticker_metadata": { "id": 8135, "uuid": "ddf0156a-f4b6-4561-a3af-6edd59bbc2cd", "symbol": "SBRA", "name": "Sabra Healthcare REIT Inc", "asset_type": "equity", "market_cap": 5016061000, "stock_exchange_id": 2, "industry": "Reit - Healthcare Facilities", "sector": "Real Estate", "description": "As of September 30, 2020, Sabra's investment portfolio included 425 real estate properties held for investment (consisting of (i) 287 skilled nursing / transitional care facilities, (ii) 64 senior housing communities (?", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "ddf0156a-f4b6-4561-a3af-6edd59bbc2cd", "symbol": "SBRA", "name": "Sabra Healthcare REIT Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Healthcare Facilities", "page_url": "https://sharemaestro.com/factors/ticker/ddf0156a-f4b6-4561-a3af-6edd59bbc2cd/", "api_url": "https://sharemaestro.com/factors/api/tickers/ddf0156a-f4b6-4561-a3af-6edd59bbc2cd/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.21, "value": 0.16, "quality": 0.78, "momentum": 0.31, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 18.46, "market_cap": 4725119198.02, "pe_ratio": 30.2533, "earnings_yield": 0.0331, "ebitda_to_ev": 0.0633, "shareholder_yield": 0.0622, "roe": 0.0561, "piotroski_f_score": 6, "momentum_12_1": 0.2183, "volatility_252d": 0.1909 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:25.974239+00:00", "batch_id": "" }, "size": { "price_close": 18.46, "market_cap": 4725119198.02, "market_cap_usd": 4725119198.02, "enterprise_value": 6920756198.02, "shares_outstanding": 255965287, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 30.2533, "pb_ratio": 1.696, "ptbv_ratio": 1.7381, "ps_ratio": 5.8131, "pcf_ratio": 12.8851, "pfcf_ratio": 12.8851, "ev_ebitda": 15.796, "ev_ebit": 28.6573, "ev_sales": 8.5143, "ev_fcf": 18.8725, "earnings_yield": 0.0331, "fcf_yield": 0.053, "price_to_sales": 5.8131, "price_to_book": 1.696, "price_to_cashflow": 12.8851, "ebitda_to_ev": 0.0633, "sales_yield": 0.1174 }, "yield": { "dividend_yield": 0.0622, "buyback_yield": 0, "shareholder_yield": 0.0622, "debt_paydown_yield": null, "total_yield": 0.0622 }, "quality": { "gross_margin": 0.6348, "operating_margin": 0.2971, "net_margin": 0.1921, "ebitda_margin": 0.539, "fcf_margin": 0.4511, "roe": 0.0561, "roa": 0.0279, "roic": 0.0479, "roc_greenblatt": null, "asset_turnover": 0.1454, "cash_conversion": 2.3479, "accruals_ratio": -0.0377, "sbc_to_revenue": 0.0145, "piotroski_f_score": 6, "altman_z_score": 0.8106, "earnings_stability_5y": 0.3892, "revenue_stability_5y": 0.1048, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0923, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0062, "net_debt_to_ebitda": 5.0113, "debt_to_assets": 0.4148, "interest_coverage": 2.0833, "current_ratio": 13.846, "quick_ratio": 13.846, "net_debt": 2195637000, "local_beta": 0.001, "volatility_252d": 0.1909, "volatility_60d": 0.4493, "max_drawdown_12m": -0.1091, "risk_adjusted_momentum": 1.1434 }, "growth": { "revenue_growth_1y": 0.1289, "revenue_growth_3y_cagr": 0.0743, "revenue_growth_5y_cagr": 0.0529, "eps_growth_1y": 0.1096, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.0237, "fcf_growth_1y": 0.0849, "book_value_growth_1y": -0.0062, "revenue_growth": 0.1289, "earnings_growth": 0.1096 }, "momentum": { "price_return_1m": -0.0974, "price_return_3m": -0.0829, "price_return_6m": -0.0142, "price_return_9m": 0.0149, "price_return_12m": 0.0996, "price_return_12m_ex1m": 0.2183, "momentum_6m": -0.0142, "momentum_12m": 0.0996, "momentum_12_1": 0.2183, "distance_from_52w_high": -0.1091, "distance_from_52w_low": 0.0887, "relative_strength": -0.0584 }, "raw_ttm": { "revenue_ttm": 812842000, "gross_profit_ttm": 516027000, "ebit_ttm": 241501000, "ebitda_ttm": 438134000, "net_income_ttm": 156185000, "eps_diluted_ttm": 0.6102, "operating_cash_flow_ttm": 366712000, "capital_expenditure_ttm": 0, "fcf_ttm": 366712000, "dividends_paid_ttm": 293781000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115925000, "cash_and_equivalents": 123451000, "total_current_assets": 123451000, "total_current_liabilities": 8916000, "net_ppe": null, "total_assets": 5591190000, "total_debt": 2319088000, "total_equity": 2786034000, "net_working_capital": 0, "book_value_per_share": 10.8844, "retained_earnings": -2049842999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2718620000, "tangible_book_per_share": 10.621 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 70, "rank_pb": 44, "rank_ptbv": 37, "rank_ps": 82, "rank_pcf": 57, "rank_ev_ebitda": 66, "rank_ev_ebit": 82, "rank_earnings_yield": 70, "rank_fcf_yield": 66, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 59, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 29, "rank_fcf_margin": 17, "rank_piotroski": 31, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 71, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 58 }, "composites": { "value_composite": 84, "quality_composite": 22, "momentum_composite": 69, "growth_composite": 70, "yield_composite": 8, "svqf_composite": 85, "vc1_composite": 82, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 79, "quality_value_composite": 0.3533, "os_score": 0.21, "value_percentile": 0.16, "quality_percentile": 0.78, "momentum_percentile": 0.31, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2657, "ticker_id": 8135, "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": "2026-06-07T06:50:25.974239+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.46, "market_cap": 4725119198.02, "market_cap_usd": 4725119198.02, "enterprise_value": 6920756198.02, "shares_outstanding": 255965287, "fx_rate_to_usd": null, "pe_ratio": 30.25334826, "pb_ratio": 1.69600199, "ptbv_ratio": 1.73805798, "ps_ratio": 5.81308446, "pcf_ratio": 12.88509566, "pfcf_ratio": 12.88509566, "ev_ebitda": 15.79598068, "ev_ebit": 28.6572569, "ev_sales": 8.51426993, "ev_fcf": 18.87245631, "earnings_yield": 0.03305419, "fcf_yield": 0.05298727, "dividend_yield": 0.0621743, "buyback_yield": 0, "shareholder_yield": 0.0621743, "debt_paydown_yield": null, "total_yield": 0.0621743, "gross_margin": 0.63484293, "operating_margin": 0.29710694, "net_margin": 0.19214681, "ebitda_margin": 0.53901496, "fcf_margin": 0.45114795, "roe": 0.05605998, "roa": 0.02793412, "roic": 0.04787216, "roc_greenblatt": null, "asset_turnover": 0.14537907, "cash_conversion": 2.34793354, "accruals_ratio": -0.03765334, "sbc_to_revenue": 0.01445176, "debt_to_equity": 1.00618873, "net_debt_to_ebitda": 5.01133671, "debt_to_assets": 0.41477539, "interest_coverage": 2.0832521, "current_ratio": 13.84600718, "quick_ratio": 13.84600718, "net_debt": 2195637000, "revenue_growth_1y": 0.12889862, "revenue_growth_3y_cagr": 0.0742753, "revenue_growth_5y_cagr": 0.0529221, "eps_growth_1y": 0.10956792, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.0236914, "fcf_growth_1y": 0.08491786, "book_value_growth_1y": -0.00619642, "piotroski_f_score": 6, "altman_z_score": 0.81057233, "earnings_stability_5y": 0.389194, "revenue_stability_5y": 0.104756, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09744733, "price_return_3m": -0.08286508, "price_return_6m": -0.01418906, "price_return_9m": 0.01488238, "price_return_12m": 0.09955565, "price_return_12m_ex1m": 0.21827311, "distance_from_52w_high": -0.10907336, "distance_from_52w_low": 0.0886809, "relative_strength": -0.0583854, "local_beta": 0.001, "volatility_252d": 0.190901, "volatility_60d": 0.449277, "max_drawdown_12m": -0.10907336, "revenue_ttm": 812842000, "gross_profit_ttm": 516027000, "ebit_ttm": 241501000, "ebitda_ttm": 438134000, "net_income_ttm": 156185000, "eps_diluted_ttm": 0.6101804, "operating_cash_flow_ttm": 366712000, "capital_expenditure_ttm": 0, "fcf_ttm": 366712000, "dividends_paid_ttm": 293781000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115925000, "cash_and_equivalents": 123451000, "total_current_assets": 123451000, "total_current_liabilities": 8916000, "net_ppe": null, "total_assets": 5591190000, "total_debt": 2319088000, "total_equity": 2786034000, "net_working_capital": 0, "book_value_per_share": 10.88442121, "retained_earnings": -2049842999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2718620000, "tangible_book_per_share": 10.62104956, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 70, "rank_pb": 44, "rank_ptbv": 37, "rank_ps": 82, "rank_pcf": 57, "rank_ev_ebitda": 66, "rank_ev_ebit": 82, "rank_earnings_yield": 70, "rank_fcf_yield": 66, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 59, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 29, "rank_fcf_margin": 17, "rank_piotroski": 31, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 71, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 58, "value_composite": 84, "quality_composite": 22, "momentum_composite": 69, "growth_composite": 70, "yield_composite": 8, "svqf_composite": 85, "vc1_composite": 82, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 70, "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": 18.46, "os": 0.21, "value": 0.16, "quality": 0.78, "momentum": 0.31, "confidence": 1, "coverage": 1, "pe_ratio": 30.2533, "earnings_yield": 0.0331, "shareholder_yield": 0.0622, "roe": 0.0561, "momentum_12_1": 0.2183, "complete_fields": { "id": 2657, "ticker_id": 8135, "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": "2026-06-07T06:50:25.974239+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.46, "market_cap": 4725119198.02, "market_cap_usd": 4725119198.02, "enterprise_value": 6920756198.02, "shares_outstanding": 255965287, "fx_rate_to_usd": null, "pe_ratio": 30.25334826, "pb_ratio": 1.69600199, "ptbv_ratio": 1.73805798, "ps_ratio": 5.81308446, "pcf_ratio": 12.88509566, "pfcf_ratio": 12.88509566, "ev_ebitda": 15.79598068, "ev_ebit": 28.6572569, "ev_sales": 8.51426993, "ev_fcf": 18.87245631, "earnings_yield": 0.03305419, "fcf_yield": 0.05298727, "dividend_yield": 0.0621743, "buyback_yield": 0, "shareholder_yield": 0.0621743, "debt_paydown_yield": null, "total_yield": 0.0621743, "gross_margin": 0.63484293, "operating_margin": 0.29710694, "net_margin": 0.19214681, "ebitda_margin": 0.53901496, "fcf_margin": 0.45114795, "roe": 0.05605998, "roa": 0.02793412, "roic": 0.04787216, "roc_greenblatt": null, "asset_turnover": 0.14537907, "cash_conversion": 2.34793354, "accruals_ratio": -0.03765334, "sbc_to_revenue": 0.01445176, "debt_to_equity": 1.00618873, "net_debt_to_ebitda": 5.01133671, "debt_to_assets": 0.41477539, "interest_coverage": 2.0832521, "current_ratio": 13.84600718, "quick_ratio": 13.84600718, "net_debt": 2195637000, "revenue_growth_1y": 0.12889862, "revenue_growth_3y_cagr": 0.0742753, "revenue_growth_5y_cagr": 0.0529221, "eps_growth_1y": 0.10956792, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.0236914, "fcf_growth_1y": 0.08491786, "book_value_growth_1y": -0.00619642, "piotroski_f_score": 6, "altman_z_score": 0.81057233, "earnings_stability_5y": 0.389194, "revenue_stability_5y": 0.104756, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09744733, "price_return_3m": -0.08286508, "price_return_6m": -0.01418906, "price_return_9m": 0.01488238, "price_return_12m": 0.09955565, "price_return_12m_ex1m": 0.21827311, "distance_from_52w_high": -0.10907336, "distance_from_52w_low": 0.0886809, "relative_strength": -0.0583854, "local_beta": 0.001, "volatility_252d": 0.190901, "volatility_60d": 0.449277, "max_drawdown_12m": -0.10907336, "revenue_ttm": 812842000, "gross_profit_ttm": 516027000, "ebit_ttm": 241501000, "ebitda_ttm": 438134000, "net_income_ttm": 156185000, "eps_diluted_ttm": 0.6101804, "operating_cash_flow_ttm": 366712000, "capital_expenditure_ttm": 0, "fcf_ttm": 366712000, "dividends_paid_ttm": 293781000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 115925000, "cash_and_equivalents": 123451000, "total_current_assets": 123451000, "total_current_liabilities": 8916000, "net_ppe": null, "total_assets": 5591190000, "total_debt": 2319088000, "total_equity": 2786034000, "net_working_capital": 0, "book_value_per_share": 10.88442121, "retained_earnings": -2049842999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2718620000, "tangible_book_per_share": 10.62104956, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 70, "rank_pb": 44, "rank_ptbv": 37, "rank_ps": 82, "rank_pcf": 57, "rank_ev_ebitda": 66, "rank_ev_ebit": 82, "rank_earnings_yield": 70, "rank_fcf_yield": 66, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 12, "rank_roe": 59, "rank_roc": 50, "rank_roic": 62, "rank_gross_margin": 29, "rank_fcf_margin": 17, "rank_piotroski": 31, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 52, "rank_eps_growth_5y": 71, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 58, "value_composite": 84, "quality_composite": 22, "momentum_composite": 69, "growth_composite": 70, "yield_composite": 8, "svqf_composite": 85, "vc1_composite": 82, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 79, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 70, "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": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "income_statement": { "revenue": 774632000, "cost_of_revenue": 271106000, "gross_profit": 503526000, "ebit": 269836000, "ebitda": 456832000, "pretax_income": 157347000, "tax_provision": 1837000, "net_income": 155609000, "net_income_to_common": 155609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71537000, "total_current_assets": 189432000, "total_assets": 5493396000, "short_term_debt": 217584000, "long_term_debt": 2311312000, "total_debt": 2528896000, "total_liabilities": 2669608000, "total_equity": 2821841000, "shares_outstanding": 244497242, "goodwill_and_intangibles": 65321000 }, "cash_flow": { "operating_cash_flow": 348613000, "capital_expenditure": 0, "free_cash_flow": 348613000, "dividends_paid": 289497000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165197, "ticker_id": 8135, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "269836000", "ebitda": "456832000", "netIncome": "155609000", "grossProfit": "503526000", "depreciation": "None", "totalRevenue": "774632000", "costOfRevenue": "271106000", "interestIncome": "None", "incomeBeforeTax": "157347000", "interestExpense": "112489000", "operatingIncome": "263867000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1837000", "reportedCurrency": "USD", "netInterestIncome": "-112489000", "nonInterestIncome": "None", "operatingExpenses": "239659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271106000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186996000", "sellingGeneralAndAdministrative": "53710000", "netIncomeFromContinuingOperations": "155510000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2517000", "currentDebt": "None", "investments": "None", "totalAssets": "5493396000", "longTermDebt": "2311312000", "shortTermDebt": "217584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "65321000", "reportedCurrency": "USD", "retainedEarnings": "-2013375000", "totalLiabilities": "2669608000", "otherCurrentAssets": "6603000", "totalCurrentAssets": "189432000", "currentLongTermDebt": "217584000", "longTermInvestments": "183519000", "shortTermInvestments": "None", "currentNetReceivables": "111292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5303964000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2550279000", "totalShareholderEquity": "2821841000", "capitalLeaseObligations": "21383000", "otherCurrentLiabilities": "119329000", "totalCurrentLiabilities": "336913000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2332695000", "cashAndShortTermInvestments": "71537000", "commonStockSharesOutstanding": "244497242", "intangibleAssetsExcludingGoodwill": "65321000", "cashAndCashEquivalentsAtCarryingValue": "71537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155510000", "profitLoss": "None", "dividendPayout": "289497000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "348613000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40757000", "cashflowFromInvestment": "-377960000", "stockBasedCompensation": "11360000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "289497000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "186996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 774632000, "cost_of_revenue": 271106000, "gross_profit": 503526000, "research_and_development": null, "selling_general_admin": 53710000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 269836000, "depreciation_amortisation": 186996000, "ebitda": 456832000, "interest_expense": 112489000, "interest_income": null, "other_non_operating": null, "pretax_income": 157347000, "tax_provision": 1837000, "effective_tax_rate": null, "net_income": 155609000, "net_income_continuing_ops": 155510000, "net_income_to_common": 155609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71537000, "short_term_investments": null, "net_receivables": 111292000, "inventory": null, "other_current_assets": null, "total_current_assets": 189432000, "net_ppe": null, "goodwill": null, "intangible_assets": 65321000, "goodwill_and_intangibles": 65321000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5303964000, "total_assets": 5493396000, "short_term_debt": 217584000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 336913000, "long_term_debt": 2311312000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2332695000, "total_liabilities": 2669608000, "total_debt": 2528896000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2013375000, "total_equity": 2821841000, "shares_outstanding": 244497242, "operating_cash_flow": 348613000, "stock_based_compensation": 11360000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -377960000, "dividends_paid": 289497000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 40757000, "free_cash_flow": 348613000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "269836000", "ebitda": "456832000", "netIncome": "155609000", "grossProfit": "503526000", "depreciation": "None", "totalRevenue": "774632000", "costOfRevenue": "271106000", "interestIncome": "None", "incomeBeforeTax": "157347000", "interestExpense": "112489000", "operatingIncome": "263867000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1837000", "reportedCurrency": "USD", "netInterestIncome": "-112489000", "nonInterestIncome": "None", "operatingExpenses": "239659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271106000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186996000", "sellingGeneralAndAdministrative": "53710000", "netIncomeFromContinuingOperations": "155510000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2517000", "currentDebt": "None", "investments": "None", "totalAssets": "5493396000", "longTermDebt": "2311312000", "shortTermDebt": "217584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "65321000", "reportedCurrency": "USD", "retainedEarnings": "-2013375000", "totalLiabilities": "2669608000", "otherCurrentAssets": "6603000", "totalCurrentAssets": "189432000", "currentLongTermDebt": "217584000", "longTermInvestments": "183519000", "shortTermInvestments": "None", "currentNetReceivables": "111292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5303964000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2550279000", "totalShareholderEquity": "2821841000", "capitalLeaseObligations": "21383000", "otherCurrentLiabilities": "119329000", "totalCurrentLiabilities": "336913000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2332695000", "cashAndShortTermInvestments": "71537000", "commonStockSharesOutstanding": "244497242", "intangibleAssetsExcludingGoodwill": "65321000", "cashAndCashEquivalentsAtCarryingValue": "71537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155510000", "profitLoss": "None", "dividendPayout": "289497000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "348613000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "40757000", "cashflowFromInvestment": "-377960000", "stockBasedCompensation": "11360000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "289497000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "186996000", "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": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "income_statement": { "revenue": 703235000, "cost_of_revenue": 227088000, "gross_profit": 476147000, "ebit": 242989000, "ebitda": 412612000, "pretax_income": 127717000, "tax_provision": 1005000, "net_income": 126712000, "net_income_to_common": 126712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60468000, "total_current_assets": 198094000, "total_assets": 5303679000, "short_term_debt": 106554000, "long_term_debt": 2311094000, "total_debt": 2417648000, "total_liabilities": 2562391000, "total_equity": 2741288000, "shares_outstanding": 236046000, "goodwill_and_intangibles": 27464000 }, "cash_flow": { "operating_cash_flow": 310541000, "capital_expenditure": 0, "free_cash_flow": 310541000, "dividends_paid": 280150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165202, "ticker_id": 8135, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "242989000", "ebitda": "412612000", "netIncome": "126712000", "grossProfit": "476147000", "depreciation": "None", "totalRevenue": "703235000", "costOfRevenue": "227088000", "interestIncome": "None", "incomeBeforeTax": "127717000", "interestExpense": "115272000", "operatingIncome": "257028000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1005000", "reportedCurrency": "USD", "netInterestIncome": "-115272000", "nonInterestIncome": "None", "operatingExpenses": "219119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227088000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169623000", "sellingGeneralAndAdministrative": "50067000", "netIncomeFromContinuingOperations": "126712000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2376000", "currentDebt": "None", "investments": "None", "totalAssets": "5303679000", "longTermDebt": "2311094000", "shortTermDebt": "106554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "27464000", "reportedCurrency": "USD", "retainedEarnings": "-1874633000", "totalLiabilities": "2562391000", "otherCurrentAssets": "5871000", "totalCurrentAssets": "198094000", "currentLongTermDebt": "106554000", "longTermInvestments": "182919000", "shortTermInvestments": "None", "currentNetReceivables": "131755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5105585000", "currentAccountsPayable": "67796000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2444495000", "totalShareholderEquity": "2741288000", "capitalLeaseObligations": "26847000", "otherCurrentLiabilities": "117896000", "totalCurrentLiabilities": "224450000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2337941000", "cashAndShortTermInvestments": "60468000", "commonStockSharesOutstanding": "236046000", "intangibleAssetsExcludingGoodwill": "27464000", "cashAndCashEquivalentsAtCarryingValue": "60468000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126712000", "profitLoss": "None", "dividendPayout": "280150000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "310541000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-181561000", "cashflowFromInvestment": "-109001000", "stockBasedCompensation": "8987000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "280150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169623000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 703235000, "cost_of_revenue": 227088000, "gross_profit": 476147000, "research_and_development": null, "selling_general_admin": 50067000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 242989000, "depreciation_amortisation": 169623000, "ebitda": 412612000, "interest_expense": 115272000, "interest_income": null, "other_non_operating": null, "pretax_income": 127717000, "tax_provision": 1005000, "effective_tax_rate": null, "net_income": 126712000, "net_income_continuing_ops": 126712000, "net_income_to_common": 126712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60468000, "short_term_investments": null, "net_receivables": 131755000, "inventory": null, "other_current_assets": null, "total_current_assets": 198094000, "net_ppe": null, "goodwill": null, "intangible_assets": 27464000, "goodwill_and_intangibles": 27464000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5105585000, "total_assets": 5303679000, "short_term_debt": 106554000, "accounts_payable": 67796000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224450000, "long_term_debt": 2311094000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2337941000, "total_liabilities": 2562391000, "total_debt": 2417648000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1874633000, "total_equity": 2741288000, "shares_outstanding": 236046000, "operating_cash_flow": 310541000, "stock_based_compensation": 8987000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109001000, "dividends_paid": 280150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -181561000, "free_cash_flow": 310541000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "242989000", "ebitda": "412612000", "netIncome": "126712000", "grossProfit": "476147000", "depreciation": "None", "totalRevenue": "703235000", "costOfRevenue": "227088000", "interestIncome": "None", "incomeBeforeTax": "127717000", "interestExpense": "115272000", "operatingIncome": "257028000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1005000", "reportedCurrency": "USD", "netInterestIncome": "-115272000", "nonInterestIncome": "None", "operatingExpenses": "219119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227088000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169623000", "sellingGeneralAndAdministrative": "50067000", "netIncomeFromContinuingOperations": "126712000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2376000", "currentDebt": "None", "investments": "None", "totalAssets": "5303679000", "longTermDebt": "2311094000", "shortTermDebt": "106554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "27464000", "reportedCurrency": "USD", "retainedEarnings": "-1874633000", "totalLiabilities": "2562391000", "otherCurrentAssets": "5871000", "totalCurrentAssets": "198094000", "currentLongTermDebt": "106554000", "longTermInvestments": "182919000", "shortTermInvestments": "None", "currentNetReceivables": "131755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5105585000", "currentAccountsPayable": "67796000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2444495000", "totalShareholderEquity": "2741288000", "capitalLeaseObligations": "26847000", "otherCurrentLiabilities": "117896000", "totalCurrentLiabilities": "224450000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2337941000", "cashAndShortTermInvestments": "60468000", "commonStockSharesOutstanding": "236046000", "intangibleAssetsExcludingGoodwill": "27464000", "cashAndCashEquivalentsAtCarryingValue": "60468000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126712000", "profitLoss": "None", "dividendPayout": "280150000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "310541000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-181561000", "cashflowFromInvestment": "-109001000", "stockBasedCompensation": "8987000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "280150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169623000", "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": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "income_statement": { "revenue": 647514000, "cost_of_revenue": 195245000, "gross_profit": 452269000, "ebit": 128722000, "ebitda": 311809000, "pretax_income": 15758000, "tax_provision": 2002000, "net_income": 13756000, "net_income_to_common": 13756000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41285000, "total_current_assets": 180525000, "total_assets": 5386150000, "short_term_debt": 94429000, "long_term_debt": 2319674000, "total_debt": 2414103000, "total_liabilities": 2583616000, "total_equity": 2802534000, "shares_outstanding": 232792778, "goodwill_and_intangibles": 30897000 }, "cash_flow": { "operating_cash_flow": 300571000, "capital_expenditure": 5235000, "free_cash_flow": 305806000, "dividends_paid": 277447000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165207, "ticker_id": 8135, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128722000", "ebitda": "311809000", "netIncome": "13756000", "grossProfit": "452269000", "depreciation": "None", "totalRevenue": "647514000", "costOfRevenue": "195245000", "interestIncome": "None", "incomeBeforeTax": "15758000", "interestExpense": "112964000", "operatingIncome": "221710000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2002000", "reportedCurrency": "USD", "netInterestIncome": "-112964000", "nonInterestIncome": "None", "operatingExpenses": "230559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183087000", "sellingGeneralAndAdministrative": "47472000", "netIncomeFromContinuingOperations": "13756000" }, "balance": { "goodwill": "None", "inventory": "46719000", "commonStock": "2313000", "currentDebt": "None", "investments": "None", "totalAssets": "5386150000", "longTermDebt": "2319674000", "shortTermDebt": "94429000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "30897000", "reportedCurrency": "USD", "retainedEarnings": "-1718279000", "totalLiabilities": "2583616000", "otherCurrentAssets": "5434000", "totalCurrentAssets": "180525000", "currentLongTermDebt": "94429000", "longTermInvestments": "194692000", "shortTermInvestments": "18918000", "currentNetReceivables": "133806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5205625000", "currentAccountsPayable": "73793000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2446635000", "totalShareholderEquity": "2802534000", "capitalLeaseObligations": "32532000", "otherCurrentLiabilities": "136981000", "totalCurrentLiabilities": "231410000", "otherNonCurrentLiabilities": "32532000", "totalNonCurrentLiabilities": "2352206000", "cashAndShortTermInvestments": "41285000", "commonStockSharesOutstanding": "232792778", "intangibleAssetsExcludingGoodwill": "30897000", "cashAndCashEquivalentsAtCarryingValue": "41285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13756000", "profitLoss": "None", "dividendPayout": "277447000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11078000", "operatingCashflow": "300571000", "capitalExpenditures": "5235000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-410300000", "cashflowFromInvestment": "103130000", "stockBasedCompensation": "7917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "277447000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183087000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 647514000, "cost_of_revenue": 195245000, "gross_profit": 452269000, "research_and_development": 0.01, "selling_general_admin": 47472000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128722000, "depreciation_amortisation": 183087000, "ebitda": 311809000, "interest_expense": 112964000, "interest_income": null, "other_non_operating": null, "pretax_income": 15758000, "tax_provision": 2002000, "effective_tax_rate": null, "net_income": 13756000, "net_income_continuing_ops": 13756000, "net_income_to_common": 13756000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41285000, "short_term_investments": 18918000, "net_receivables": 133806000, "inventory": 46719000, "other_current_assets": null, "total_current_assets": 180525000, "net_ppe": null, "goodwill": null, "intangible_assets": 30897000, "goodwill_and_intangibles": 30897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5205625000, "total_assets": 5386150000, "short_term_debt": 94429000, "accounts_payable": 73793000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231410000, "long_term_debt": 2319674000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2352206000, "total_liabilities": 2583616000, "total_debt": 2414103000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1718279000, "total_equity": 2802534000, "shares_outstanding": 232792778, "operating_cash_flow": 300571000, "stock_based_compensation": 7917000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5235000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 103130000, "dividends_paid": 277447000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -410300000, "free_cash_flow": 305806000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128722000", "ebitda": "311809000", "netIncome": "13756000", "grossProfit": "452269000", "depreciation": "None", "totalRevenue": "647514000", "costOfRevenue": "195245000", "interestIncome": "None", "incomeBeforeTax": "15758000", "interestExpense": "112964000", "operatingIncome": "221710000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2002000", "reportedCurrency": "USD", "netInterestIncome": "-112964000", "nonInterestIncome": "None", "operatingExpenses": "230559000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.01", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183087000", "sellingGeneralAndAdministrative": "47472000", "netIncomeFromContinuingOperations": "13756000" }, "balance": { "goodwill": "None", "inventory": "46719000", "commonStock": "2313000", "currentDebt": "None", "investments": "None", "totalAssets": "5386150000", "longTermDebt": "2319674000", "shortTermDebt": "94429000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "30897000", "reportedCurrency": "USD", "retainedEarnings": "-1718279000", "totalLiabilities": "2583616000", "otherCurrentAssets": "5434000", "totalCurrentAssets": "180525000", "currentLongTermDebt": "94429000", "longTermInvestments": "194692000", "shortTermInvestments": "18918000", "currentNetReceivables": "133806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5205625000", "currentAccountsPayable": "73793000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2446635000", "totalShareholderEquity": "2802534000", "capitalLeaseObligations": "32532000", "otherCurrentLiabilities": "136981000", "totalCurrentLiabilities": "231410000", "otherNonCurrentLiabilities": "32532000", "totalNonCurrentLiabilities": "2352206000", "cashAndShortTermInvestments": "41285000", "commonStockSharesOutstanding": "232792778", "intangibleAssetsExcludingGoodwill": "30897000", "cashAndCashEquivalentsAtCarryingValue": "41285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13756000", "profitLoss": "None", "dividendPayout": "277447000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11078000", "operatingCashflow": "300571000", "capitalExpenditures": "5235000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-410300000", "cashflowFromInvestment": "103130000", "stockBasedCompensation": "7917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "277447000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2682000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183087000", "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": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "income_statement": { "revenue": 624811000, "cost_of_revenue": 162613000, "gross_profit": 462198000, "ebit": 29108000, "ebitda": 216890000, "pretax_income": -76363000, "tax_provision": 1242000, "net_income": -77605000, "net_income_to_common": -77605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49308000, "total_current_assets": 201840000, "total_assets": 5747672000, "short_term_debt": 196982000, "long_term_debt": 2309792000, "total_debt": 2506774000, "total_liabilities": 2691277000, "total_equity": 3056395000, "shares_outstanding": 230947895, "goodwill_and_intangibles": 40131000 }, "cash_flow": { "operating_cash_flow": 315733000, "capital_expenditure": 146677000, "free_cash_flow": 462410000, "dividends_paid": 277157000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165212, "ticker_id": 8135, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29108000", "ebitda": "216890000", "netIncome": "-77605000", "grossProfit": "462198000", "depreciation": "None", "totalRevenue": "624811000", "costOfRevenue": "162613000", "interestIncome": "None", "incomeBeforeTax": "-76363000", "interestExpense": "105471000", "operatingIncome": "234842000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1242000", "reportedCurrency": "USD", "netInterestIncome": "-105471000", "nonInterestIncome": "None", "operatingExpenses": "227356000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "-13519000", "costofGoodsAndServicesSold": "162613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187782000", "sellingGeneralAndAdministrative": "39574000", "netIncomeFromContinuingOperations": "20427000" }, "balance": { "goodwill": "None", "inventory": "411396000", "commonStock": "2310000", "currentDebt": "None", "investments": "None", "totalAssets": "5747672000", "longTermDebt": "2309792000", "shortTermDebt": "196982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "40131000", "reportedCurrency": "USD", "retainedEarnings": "-1451945000", "totalLiabilities": "2691277000", "otherCurrentAssets": "4624000", "totalCurrentAssets": "201840000", "currentLongTermDebt": "196982000", "longTermInvestments": "134962000", "shortTermInvestments": "411396000", "currentNetReceivables": "147908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5545832000", "currentAccountsPayable": "142259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4959343000", "shortLongTermDebtTotal": "2549018000", "totalShareholderEquity": "3056395000", "capitalLeaseObligations": "42244000", "otherCurrentLiabilities": "142259000", "totalCurrentLiabilities": "339241000", "otherNonCurrentLiabilities": "42244000", "totalNonCurrentLiabilities": "2352036000", "cashAndShortTermInvestments": "49308000", "commonStockSharesOutstanding": "230947895", "intangibleAssetsExcludingGoodwill": "40131000", "cashAndCashEquivalentsAtCarryingValue": "49308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77605000", "profitLoss": "None", "dividendPayout": "277157000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "6443000", "operatingCashflow": "315733000", "capitalExpenditures": "146677000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161707000", "cashflowFromInvestment": "-216248000", "stockBasedCompensation": "7453000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "277157000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-62222000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4810000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187782000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 624811000, "cost_of_revenue": 162613000, "gross_profit": 462198000, "research_and_development": 0.14, "selling_general_admin": 39574000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29108000, "depreciation_amortisation": 187782000, "ebitda": 216890000, "interest_expense": 105471000, "interest_income": null, "other_non_operating": null, "pretax_income": -76363000, "tax_provision": 1242000, "effective_tax_rate": null, "net_income": -77605000, "net_income_continuing_ops": 20427000, "net_income_to_common": -77605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49308000, "short_term_investments": 411396000, "net_receivables": 147908000, "inventory": 411396000, "other_current_assets": null, "total_current_assets": 201840000, "net_ppe": null, "goodwill": null, "intangible_assets": 40131000, "goodwill_and_intangibles": 40131000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5545832000, "total_assets": 5747672000, "short_term_debt": 196982000, "accounts_payable": 142259000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 339241000, "long_term_debt": 2309792000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2352036000, "total_liabilities": 2691277000, "total_debt": 2506774000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1451945000, "total_equity": 3056395000, "shares_outstanding": 230947895, "operating_cash_flow": 315733000, "stock_based_compensation": 7453000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146677000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -216248000, "dividends_paid": 277157000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -161707000, "free_cash_flow": 462410000, "net_change_in_cash": -62222000 }, "raw_data": { "income": { "ebit": "29108000", "ebitda": "216890000", "netIncome": "-77605000", "grossProfit": "462198000", "depreciation": "None", "totalRevenue": "624811000", "costOfRevenue": "162613000", "interestIncome": "None", "incomeBeforeTax": "-76363000", "interestExpense": "105471000", "operatingIncome": "234842000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1242000", "reportedCurrency": "USD", "netInterestIncome": "-105471000", "nonInterestIncome": "None", "operatingExpenses": "227356000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.14", "otherNonOperatingIncome": "-13519000", "costofGoodsAndServicesSold": "162613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187782000", "sellingGeneralAndAdministrative": "39574000", "netIncomeFromContinuingOperations": "20427000" }, "balance": { "goodwill": "None", "inventory": "411396000", "commonStock": "2310000", "currentDebt": "None", "investments": "None", "totalAssets": "5747672000", "longTermDebt": "2309792000", "shortTermDebt": "196982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "40131000", "reportedCurrency": "USD", "retainedEarnings": "-1451945000", "totalLiabilities": "2691277000", "otherCurrentAssets": "4624000", "totalCurrentAssets": "201840000", "currentLongTermDebt": "196982000", "longTermInvestments": "134962000", "shortTermInvestments": "411396000", "currentNetReceivables": "147908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5545832000", "currentAccountsPayable": "142259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4959343000", "shortLongTermDebtTotal": "2549018000", "totalShareholderEquity": "3056395000", "capitalLeaseObligations": "42244000", "otherCurrentLiabilities": "142259000", "totalCurrentLiabilities": "339241000", "otherNonCurrentLiabilities": "42244000", "totalNonCurrentLiabilities": "2352036000", "cashAndShortTermInvestments": "49308000", "commonStockSharesOutstanding": "230947895", "intangibleAssetsExcludingGoodwill": "40131000", "cashAndCashEquivalentsAtCarryingValue": "49308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77605000", "profitLoss": "None", "dividendPayout": "277157000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "6443000", "operatingCashflow": "315733000", "capitalExpenditures": "146677000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161707000", "cashflowFromInvestment": "-216248000", "stockBasedCompensation": "7453000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "277157000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-62222000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4810000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187782000", "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": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "income_statement": { "revenue": 569545000, "cost_of_revenue": 141201000, "gross_profit": 428344000, "ebit": -12779000, "ebitda": 166212000, "pretax_income": -111411000, "tax_provision": 1845000, "net_income": -113256000, "net_income_to_common": -113256000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111996000, "total_current_assets": 653080000, "total_assets": 5966707000, "short_term_debt": 1783279000, "long_term_debt": 2394475000, "total_debt": 4177754000, "total_liabilities": 2587177000, "total_equity": 3379530000, "shares_outstanding": 219073027, "goodwill_and_intangibles": 54063000 }, "cash_flow": { "operating_cash_flow": 356390000, "capital_expenditure": 33607000, "free_cash_flow": 389997000, "dividends_paid": 262919000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165217, "ticker_id": 8135, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12779000", "ebitda": "166212000", "netIncome": "-113256000", "grossProfit": "428344000", "depreciation": "None", "totalRevenue": "569545000", "costOfRevenue": "141201000", "interestIncome": "None", "incomeBeforeTax": "-111411000", "interestExpense": "98632000", "operatingIncome": "210749000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1845000", "reportedCurrency": "USD", "netInterestIncome": "-98632000", "nonInterestIncome": "None", "operatingExpenses": "217595000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "-21948000", "costofGoodsAndServicesSold": "141201000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178991000", "sellingGeneralAndAdministrative": "34669000", "netIncomeFromContinuingOperations": "78825000" }, "balance": { "goodwill": "None", "inventory": "119776000", "commonStock": "2304000", "currentDebt": "None", "investments": "None", "totalAssets": "5966707000", "longTermDebt": "2394475000", "shortTermDebt": "1783279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "54063000", "reportedCurrency": "USD", "retainedEarnings": "-1095204000", "totalLiabilities": "2587177000", "otherCurrentAssets": "-115886000", "totalCurrentAssets": "653080000", "currentLongTermDebt": "None", "longTermInvestments": "96680000", "shortTermInvestments": "399086000", "currentNetReceivables": "537194000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5313627000", "currentAccountsPayable": "142989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5162884000", "shortLongTermDebtTotal": "4177754000", "totalShareholderEquity": "3379530000", "capitalLeaseObligations": "49713000", "otherCurrentLiabilities": "-1783279000", "totalCurrentLiabilities": "142989000", "otherNonCurrentLiabilities": "49713000", "totalNonCurrentLiabilities": "2444188000", "cashAndShortTermInvestments": "111996000", "commonStockSharesOutstanding": "219073027", "intangibleAssetsExcludingGoodwill": "54063000", "cashAndCashEquivalentsAtCarryingValue": "111996000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-113256000", "profitLoss": "None", "dividendPayout": "262919000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-8223000", "operatingCashflow": "356390000", "capitalExpenditures": "33607000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30140000", "cashflowFromInvestment": "-336196000", "stockBasedCompensation": "7914000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "262919000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "50334000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-308713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "178991000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 569545000, "cost_of_revenue": 141201000, "gross_profit": 428344000, "research_and_development": 0.18, "selling_general_admin": 34669000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12779000, "depreciation_amortisation": 178991000, "ebitda": 166212000, "interest_expense": 98632000, "interest_income": null, "other_non_operating": null, "pretax_income": -111411000, "tax_provision": 1845000, "effective_tax_rate": null, "net_income": -113256000, "net_income_continuing_ops": 78825000, "net_income_to_common": -113256000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111996000, "short_term_investments": 399086000, "net_receivables": 537194000, "inventory": 119776000, "other_current_assets": null, "total_current_assets": 653080000, "net_ppe": null, "goodwill": null, "intangible_assets": 54063000, "goodwill_and_intangibles": 54063000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5313627000, "total_assets": 5966707000, "short_term_debt": 1783279000, "accounts_payable": 142989000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 142989000, "long_term_debt": 2394475000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2444188000, "total_liabilities": 2587177000, "total_debt": 4177754000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1095204000, "total_equity": 3379530000, "shares_outstanding": 219073027, "operating_cash_flow": 356390000, "stock_based_compensation": 7914000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33607000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -336196000, "dividends_paid": 262919000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30140000, "free_cash_flow": 389997000, "net_change_in_cash": 50334000 }, "raw_data": { "income": { "ebit": "-12779000", "ebitda": "166212000", "netIncome": "-113256000", "grossProfit": "428344000", "depreciation": "None", "totalRevenue": "569545000", "costOfRevenue": "141201000", "interestIncome": "None", "incomeBeforeTax": "-111411000", "interestExpense": "98632000", "operatingIncome": "210749000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1845000", "reportedCurrency": "USD", "netInterestIncome": "-98632000", "nonInterestIncome": "None", "operatingExpenses": "217595000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.18", "otherNonOperatingIncome": "-21948000", "costofGoodsAndServicesSold": "141201000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178991000", "sellingGeneralAndAdministrative": "34669000", "netIncomeFromContinuingOperations": "78825000" }, "balance": { "goodwill": "None", "inventory": "119776000", "commonStock": "2304000", "currentDebt": "None", "investments": "None", "totalAssets": "5966707000", "longTermDebt": "2394475000", "shortTermDebt": "1783279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "54063000", "reportedCurrency": "USD", "retainedEarnings": "-1095204000", "totalLiabilities": "2587177000", "otherCurrentAssets": "-115886000", "totalCurrentAssets": "653080000", "currentLongTermDebt": "None", "longTermInvestments": "96680000", "shortTermInvestments": "399086000", "currentNetReceivables": "537194000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5313627000", "currentAccountsPayable": "142989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5162884000", "shortLongTermDebtTotal": "4177754000", "totalShareholderEquity": "3379530000", "capitalLeaseObligations": "49713000", "otherCurrentLiabilities": "-1783279000", "totalCurrentLiabilities": "142989000", "otherNonCurrentLiabilities": "49713000", "totalNonCurrentLiabilities": "2444188000", "cashAndShortTermInvestments": "111996000", "commonStockSharesOutstanding": "219073027", "intangibleAssetsExcludingGoodwill": "54063000", "cashAndCashEquivalentsAtCarryingValue": "111996000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-113256000", "profitLoss": "None", "dividendPayout": "262919000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-8223000", "operatingCashflow": "356390000", "capitalExpenditures": "33607000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30140000", "cashflowFromInvestment": "-336196000", "stockBasedCompensation": "7914000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "262919000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "50334000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-308713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "178991000", "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": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "income_statement": { "revenue": 598569000, "cost_of_revenue": 131553000, "gross_profit": 467016000, "ebit": 239551000, "ebitda": 416288000, "pretax_income": 139127000, "tax_provision": 710000, "net_income": 138417000, "net_income_to_common": 138417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59076000, "total_current_assets": 329008000, "total_assets": 5985603000, "short_term_debt": 1306118000, "long_term_debt": 2372374000, "total_debt": 3678492000, "total_liabilities": 2576375000, "total_equity": 3409228000, "shares_outstanding": 207252830, "goodwill_and_intangibles": 165592000 }, "cash_flow": { "operating_cash_flow": 354852000, "capital_expenditure": 105593000, "free_cash_flow": 460445000, "dividends_paid": 278299000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165222, "ticker_id": 8135, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "239551000", "ebitda": "416288000", "netIncome": "138417000", "grossProfit": "467016000", "depreciation": "None", "totalRevenue": "598569000", "costOfRevenue": "131553000", "interestIncome": "None", "incomeBeforeTax": "139127000", "interestExpense": "100424000", "operatingIncome": "241224000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "710000", "reportedCurrency": "USD", "netInterestIncome": "-100424000", "nonInterestIncome": "None", "operatingExpenses": "467016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "-12115000", "costofGoodsAndServicesSold": "131553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176737000", "sellingGeneralAndAdministrative": "32755000", "netIncomeFromContinuingOperations": "138417000" }, "balance": { "goodwill": "82796000", "inventory": "71969999", "commonStock": "2106000", "currentDebt": "None", "investments": "None", "totalAssets": "5985603000", "longTermDebt": "2372374000", "shortTermDebt": "1306118000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "82796000", "reportedCurrency": "USD", "retainedEarnings": "-716195000", "totalLiabilities": "2576375000", "otherCurrentAssets": "-65522999", "totalCurrentAssets": "329008000", "currentLongTermDebt": "None", "longTermInvestments": "288761000", "shortTermInvestments": "12802000", "currentNetReceivables": "263485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5656595000", "currentAccountsPayable": "146276000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5285038000", "shortLongTermDebtTotal": "3678492000", "totalShareholderEquity": "3409228000", "capitalLeaseObligations": "57725000", "otherCurrentLiabilities": "-1159842000", "totalCurrentLiabilities": "146276000", "otherNonCurrentLiabilities": "57725000", "totalNonCurrentLiabilities": "2430099000", "cashAndShortTermInvestments": "59076000", "commonStockSharesOutstanding": "207252830", "intangibleAssetsExcludingGoodwill": "82796000", "cashAndCashEquivalentsAtCarryingValue": "59076000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138417000", "profitLoss": "None", "dividendPayout": "278299000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "6398000", "operatingCashflow": "354852000", "capitalExpenditures": "105593000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202109000", "cashflowFromInvestment": "-136451000", "stockBasedCompensation": "7907000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "278299000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16292000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80092000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176737000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 598569000, "cost_of_revenue": 131553000, "gross_profit": 467016000, "research_and_development": 0.24, "selling_general_admin": 32755000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 239551000, "depreciation_amortisation": 176737000, "ebitda": 416288000, "interest_expense": 100424000, "interest_income": null, "other_non_operating": null, "pretax_income": 139127000, "tax_provision": 710000, "effective_tax_rate": null, "net_income": 138417000, "net_income_continuing_ops": 138417000, "net_income_to_common": 138417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59076000, "short_term_investments": 12802000, "net_receivables": 263485000, "inventory": 71969999, "other_current_assets": null, "total_current_assets": 329008000, "net_ppe": null, "goodwill": 82796000, "intangible_assets": 82796000, "goodwill_and_intangibles": 165592000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5656595000, "total_assets": 5985603000, "short_term_debt": 1306118000, "accounts_payable": 146276000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 146276000, "long_term_debt": 2372374000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2430099000, "total_liabilities": 2576375000, "total_debt": 3678492000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -716195000, "total_equity": 3409228000, "shares_outstanding": 207252830, "operating_cash_flow": 354852000, "stock_based_compensation": 7907000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 105593000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136451000, "dividends_paid": 278299000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -202109000, "free_cash_flow": 460445000, "net_change_in_cash": 16292000 }, "raw_data": { "income": { "ebit": "239551000", "ebitda": "416288000", "netIncome": "138417000", "grossProfit": "467016000", "depreciation": "None", "totalRevenue": "598569000", "costOfRevenue": "131553000", "interestIncome": "None", "incomeBeforeTax": "139127000", "interestExpense": "100424000", "operatingIncome": "241224000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "710000", "reportedCurrency": "USD", "netInterestIncome": "-100424000", "nonInterestIncome": "None", "operatingExpenses": "467016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.24", "otherNonOperatingIncome": "-12115000", "costofGoodsAndServicesSold": "131553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176737000", "sellingGeneralAndAdministrative": "32755000", "netIncomeFromContinuingOperations": "138417000" }, "balance": { "goodwill": "82796000", "inventory": "71969999", "commonStock": "2106000", "currentDebt": "None", "investments": "None", "totalAssets": "5985603000", "longTermDebt": "2372374000", "shortTermDebt": "1306118000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "82796000", "reportedCurrency": "USD", "retainedEarnings": "-716195000", "totalLiabilities": "2576375000", "otherCurrentAssets": "-65522999", "totalCurrentAssets": "329008000", "currentLongTermDebt": "None", "longTermInvestments": "288761000", "shortTermInvestments": "12802000", "currentNetReceivables": "263485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5656595000", "currentAccountsPayable": "146276000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5285038000", "shortLongTermDebtTotal": "3678492000", "totalShareholderEquity": "3409228000", "capitalLeaseObligations": "57725000", "otherCurrentLiabilities": "-1159842000", "totalCurrentLiabilities": "146276000", "otherNonCurrentLiabilities": "57725000", "totalNonCurrentLiabilities": "2430099000", "cashAndShortTermInvestments": "59076000", "commonStockSharesOutstanding": "207252830", "intangibleAssetsExcludingGoodwill": "82796000", "cashAndCashEquivalentsAtCarryingValue": "59076000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138417000", "profitLoss": "None", "dividendPayout": "278299000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "6398000", "operatingCashflow": "354852000", "capitalExpenditures": "105593000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202109000", "cashflowFromInvestment": "-136451000", "stockBasedCompensation": "7907000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "278299000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16292000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80092000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176737000", "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": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "income_statement": { "revenue": 668185000, "cost_of_revenue": 109710000, "gross_profit": 558475000, "ebit": 346040000, "ebitda": 527081000, "pretax_income": 72420000, "tax_provision": 3402000, "net_income": 68996000, "net_income_to_common": 68996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39097000, "total_current_assets": 262656000, "total_assets": 6069299000, "short_term_debt": 3568000, "long_term_debt": 113070000, "total_debt": 116638000, "total_liabilities": 2580839000, "total_equity": 3488460000, "shares_outstanding": 188127092, "goodwill_and_intangibles": 203018000 }, "cash_flow": { "operating_cash_flow": 372475000, "capital_expenditure": 252463000, "free_cash_flow": 624938000, "dividends_paid": 335435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165227, "ticker_id": 8135, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "346040000", "ebitda": "527081000", "netIncome": "68996000", "grossProfit": "558475000", "depreciation": "None", "totalRevenue": "668185000", "costOfRevenue": "109710000", "interestIncome": "6796000", "incomeBeforeTax": "72420000", "interestExpense": "126610000", "operatingIncome": "527589000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3402000", "reportedCurrency": "USD", "netInterestIncome": "-126610000", "nonInterestIncome": "None", "operatingExpenses": "30886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "-18742000", "costofGoodsAndServicesSold": "109710000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181041000", "sellingGeneralAndAdministrative": "30886000", "netIncomeFromContinuingOperations": "69018000" }, "balance": { "goodwill": "101509000", "inventory": "59189000", "commonStock": "2052000", "currentDebt": "None", "investments": "None", "totalAssets": "6069299000", "longTermDebt": "113070000", "shortTermDebt": "3568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "101509000", "reportedCurrency": "USD", "retainedEarnings": "-573283000", "totalLiabilities": "2580839000", "otherCurrentAssets": "10046000", "totalCurrentAssets": "262656000", "currentLongTermDebt": "None", "longTermInvestments": "319460000", "shortTermInvestments": "7477000", "currentNetReceivables": "213513000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5806643000", "currentAccountsPayable": "75366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5341370000", "shortLongTermDebtTotal": "2481847000", "totalShareholderEquity": "3488460000", "capitalLeaseObligations": "69946000", "otherCurrentLiabilities": "-3568000", "totalCurrentLiabilities": "108792000", "otherNonCurrentLiabilities": "69946000", "totalNonCurrentLiabilities": "2472047000", "cashAndShortTermInvestments": "39097000", "commonStockSharesOutstanding": "188127092", "intangibleAssetsExcludingGoodwill": "101509000", "cashAndCashEquivalentsAtCarryingValue": "39097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69018000", "profitLoss": "None", "dividendPayout": "335435000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "9639000", "operatingCashflow": "372475000", "capitalExpenditures": "252463000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-646180000", "cashflowFromInvestment": "262844000", "stockBasedCompensation": "9819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "335435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10861000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-549328000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 668185000, "cost_of_revenue": 109710000, "gross_profit": 558475000, "research_and_development": 0.12, "selling_general_admin": 30886000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 346040000, "depreciation_amortisation": 181041000, "ebitda": 527081000, "interest_expense": 126610000, "interest_income": null, "other_non_operating": null, "pretax_income": 72420000, "tax_provision": 3402000, "effective_tax_rate": null, "net_income": 68996000, "net_income_continuing_ops": 69018000, "net_income_to_common": 68996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39097000, "short_term_investments": 7477000, "net_receivables": 213513000, "inventory": 59189000, "other_current_assets": null, "total_current_assets": 262656000, "net_ppe": null, "goodwill": 101509000, "intangible_assets": 101509000, "goodwill_and_intangibles": 203018000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5806643000, "total_assets": 6069299000, "short_term_debt": 3568000, "accounts_payable": 75366000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108792000, "long_term_debt": 113070000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2472047000, "total_liabilities": 2580839000, "total_debt": 116638000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -573283000, "total_equity": 3488460000, "shares_outstanding": 188127092, "operating_cash_flow": 372475000, "stock_based_compensation": 9819000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 252463000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 262844000, "dividends_paid": 335435000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -646180000, "free_cash_flow": 624938000, "net_change_in_cash": -10861000 }, "raw_data": { "income": { "ebit": "346040000", "ebitda": "527081000", "netIncome": "68996000", "grossProfit": "558475000", "depreciation": "None", "totalRevenue": "668185000", "costOfRevenue": "109710000", "interestIncome": "6796000", "incomeBeforeTax": "72420000", "interestExpense": "126610000", "operatingIncome": "527589000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3402000", "reportedCurrency": "USD", "netInterestIncome": "-126610000", "nonInterestIncome": "None", "operatingExpenses": "30886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.12", "otherNonOperatingIncome": "-18742000", "costofGoodsAndServicesSold": "109710000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "181041000", "sellingGeneralAndAdministrative": "30886000", "netIncomeFromContinuingOperations": "69018000" }, "balance": { "goodwill": "101509000", "inventory": "59189000", "commonStock": "2052000", "currentDebt": "None", "investments": "None", "totalAssets": "6069299000", "longTermDebt": "113070000", "shortTermDebt": "3568000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "101509000", "reportedCurrency": "USD", "retainedEarnings": "-573283000", "totalLiabilities": "2580839000", "otherCurrentAssets": "10046000", "totalCurrentAssets": "262656000", "currentLongTermDebt": "None", "longTermInvestments": "319460000", "shortTermInvestments": "7477000", "currentNetReceivables": "213513000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5806643000", "currentAccountsPayable": "75366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5341370000", "shortLongTermDebtTotal": "2481847000", "totalShareholderEquity": "3488460000", "capitalLeaseObligations": "69946000", "otherCurrentLiabilities": "-3568000", "totalCurrentLiabilities": "108792000", "otherNonCurrentLiabilities": "69946000", "totalNonCurrentLiabilities": "2472047000", "cashAndShortTermInvestments": "39097000", "commonStockSharesOutstanding": "188127092", "intangibleAssetsExcludingGoodwill": "101509000", "cashAndCashEquivalentsAtCarryingValue": "39097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69018000", "profitLoss": "None", "dividendPayout": "335435000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "9639000", "operatingCashflow": "372475000", "capitalExpenditures": "252463000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-646180000", "cashflowFromInvestment": "262844000", "stockBasedCompensation": "9819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "335435000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10861000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-549328000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "181549000", "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": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "income_statement": { "revenue": 623409000, "cost_of_revenue": 49546000, "gross_profit": 573863000, "ebit": 205517000, "ebitda": 511702000, "pretax_income": 282126000, "tax_provision": 3011000, "net_income": 279082000, "net_income_to_common": 279082000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50230000, "total_current_assets": 296279000, "total_assets": 6665303000, "short_term_debt": 3421000, "long_term_debt": 115679000, "total_debt": 119100000, "total_liabilities": 3410556000, "total_equity": 3250414000, "shares_outstanding": 178721744, "goodwill_and_intangibles": 262194000 }, "cash_flow": { "operating_cash_flow": 358543000, "capital_expenditure": 93352000, "free_cash_flow": 451895000, "dividends_paid": 325220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165232, "ticker_id": 8135, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "205517000", "ebitda": "511702000", "netIncome": "279082000", "grossProfit": "573863000", "depreciation": "None", "totalRevenue": "623409000", "costOfRevenue": "49546000", "interestIncome": "5431000", "incomeBeforeTax": "282126000", "interestExpense": "147106000", "operatingIncome": "306951000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3011000", "reportedCurrency": "USD", "netInterestIncome": "-147106000", "nonInterestIncome": "None", "operatingExpenses": "266912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.45", "otherNonOperatingIncome": "124330000", "costofGoodsAndServicesSold": "49546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "306185000", "sellingGeneralAndAdministrative": "36458000", "netIncomeFromContinuingOperations": "279115000" }, "balance": { "goodwill": "131097000", "inventory": "None", "commonStock": "1783000", "currentDebt": "None", "investments": "None", "totalAssets": "6665303000", "longTermDebt": "115679000", "shortTermDebt": "3421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "131097000", "reportedCurrency": "USD", "retainedEarnings": "-271595000", "totalLiabilities": "3410556000", "otherCurrentAssets": "9428000", "totalCurrentAssets": "296279000", "currentLongTermDebt": "None", "longTermInvestments": "340120000", "shortTermInvestments": "44262000", "currentNetReceivables": "236621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6369024000", "currentAccountsPayable": "94827000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5853545000", "shortLongTermDebtTotal": "3232003000", "totalShareholderEquity": "3250414000", "capitalLeaseObligations": "83726000", "otherCurrentLiabilities": "1292872000", "totalCurrentLiabilities": "94827000", "otherNonCurrentLiabilities": "83726000", "totalNonCurrentLiabilities": "3315729000", "cashAndShortTermInvestments": "50230000", "commonStockSharesOutstanding": "178721744", "intangibleAssetsExcludingGoodwill": "131097000", "cashAndCashEquivalentsAtCarryingValue": "50230000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "279115000", "profitLoss": "None", "dividendPayout": "325220000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "358543000", "capitalExpenditures": "93352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-629344000", "cashflowFromInvestment": "-258494000", "stockBasedCompensation": "7648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "325220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-527252000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143750000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "199080000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 623409000, "cost_of_revenue": 49546000, "gross_profit": 573863000, "research_and_development": 0.45, "selling_general_admin": 36458000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 205517000, "depreciation_amortisation": 306185000, "ebitda": 511702000, "interest_expense": 147106000, "interest_income": null, "other_non_operating": null, "pretax_income": 282126000, "tax_provision": 3011000, "effective_tax_rate": null, "net_income": 279082000, "net_income_continuing_ops": 279115000, "net_income_to_common": 279082000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50230000, "short_term_investments": 44262000, "net_receivables": 236621000, "inventory": null, "other_current_assets": null, "total_current_assets": 296279000, "net_ppe": null, "goodwill": 131097000, "intangible_assets": 131097000, "goodwill_and_intangibles": 262194000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6369024000, "total_assets": 6665303000, "short_term_debt": 3421000, "accounts_payable": 94827000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94827000, "long_term_debt": 115679000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3315729000, "total_liabilities": 3410556000, "total_debt": 119100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -271595000, "total_equity": 3250414000, "shares_outstanding": 178721744, "operating_cash_flow": 358543000, "stock_based_compensation": 7648000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93352000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -258494000, "dividends_paid": 325220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -629344000, "free_cash_flow": 451895000, "net_change_in_cash": -527252000 }, "raw_data": { "income": { "ebit": "205517000", "ebitda": "511702000", "netIncome": "279082000", "grossProfit": "573863000", "depreciation": "None", "totalRevenue": "623409000", "costOfRevenue": "49546000", "interestIncome": "5431000", "incomeBeforeTax": "282126000", "interestExpense": "147106000", "operatingIncome": "306951000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3011000", "reportedCurrency": "USD", "netInterestIncome": "-147106000", "nonInterestIncome": "None", "operatingExpenses": "266912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.45", "otherNonOperatingIncome": "124330000", "costofGoodsAndServicesSold": "49546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "306185000", "sellingGeneralAndAdministrative": "36458000", "netIncomeFromContinuingOperations": "279115000" }, "balance": { "goodwill": "131097000", "inventory": "None", "commonStock": "1783000", "currentDebt": "None", "investments": "None", "totalAssets": "6665303000", "longTermDebt": "115679000", "shortTermDebt": "3421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "131097000", "reportedCurrency": "USD", "retainedEarnings": "-271595000", "totalLiabilities": "3410556000", "otherCurrentAssets": "9428000", "totalCurrentAssets": "296279000", "currentLongTermDebt": "None", "longTermInvestments": "340120000", "shortTermInvestments": "44262000", "currentNetReceivables": "236621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6369024000", "currentAccountsPayable": "94827000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5853545000", "shortLongTermDebtTotal": "3232003000", "totalShareholderEquity": "3250414000", "capitalLeaseObligations": "83726000", "otherCurrentLiabilities": "1292872000", "totalCurrentLiabilities": "94827000", "otherNonCurrentLiabilities": "83726000", "totalNonCurrentLiabilities": "3315729000", "cashAndShortTermInvestments": "50230000", "commonStockSharesOutstanding": "178721744", "intangibleAssetsExcludingGoodwill": "131097000", "cashAndCashEquivalentsAtCarryingValue": "50230000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "279115000", "profitLoss": "None", "dividendPayout": "325220000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "358543000", "capitalExpenditures": "93352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-629344000", "cashflowFromInvestment": "-258494000", "stockBasedCompensation": "7648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "325220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-527252000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143750000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "199080000", "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": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "income_statement": { "revenue": 221753000, "cost_of_revenue": 85642000, "gross_profit": 136111000, "ebit": 39482000, "ebitda": 92613000, "pretax_income": 39427000, "tax_provision": 526000, "net_income": 40880000, "net_income_to_common": 40880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123451000, "total_current_assets": 123451000, "total_assets": 5591190000, "short_term_debt": 8916000, "long_term_debt": 2310172000, "total_debt": 2319088000, "total_liabilities": 2803276000, "total_equity": 2786034000, "shares_outstanding": 255965287, "goodwill_and_intangibles": 67414000 }, "cash_flow": { "operating_cash_flow": 98362000, "capital_expenditure": 0, "free_cash_flow": 98362000, "dividends_paid": 75657000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165195, "ticker_id": 8135, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39482000", "ebitda": "92613000", "netIncome": "40880000", "grossProfit": "136111000", "depreciation": "None", "totalRevenue": "221753000", "costOfRevenue": "85642000", "interestIncome": "None", "incomeBeforeTax": "39427000", "interestExpense": "28409000", "operatingIncome": "39482000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "526000", "reportedCurrency": "USD", "netInterestIncome": "-28409000", "nonInterestIncome": "None", "operatingExpenses": "96629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85642000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53131000", "sellingGeneralAndAdministrative": "14862000", "netIncomeFromContinuingOperations": "40813000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2522000", "currentDebt": "None", "investments": "None", "totalAssets": "5591190000", "longTermDebt": "2310172000", "shortTermDebt": "8916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "67414000", "reportedCurrency": "USD", "retainedEarnings": "-2049842999", "totalLiabilities": "2803276000", "otherCurrentAssets": "-148088000", "totalCurrentAssets": "123451000", "currentLongTermDebt": "354979000", "longTermInvestments": "182431000", "shortTermInvestments": "None", "currentNetReceivables": "148088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5467739000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2692629000", "totalShareholderEquity": "2786034000", "capitalLeaseObligations": "20178000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "8916000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2794360000", "cashAndShortTermInvestments": "123451000", "commonStockSharesOutstanding": "255965287", "intangibleAssetsExcludingGoodwill": "67414000", "cashAndCashEquivalentsAtCarryingValue": "123451000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40813000", "profitLoss": "None", "dividendPayout": "75657000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "98362000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52099000", "cashflowFromInvestment": "-105090000", "stockBasedCompensation": "3098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75657000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8247000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53131000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 221753000, "cost_of_revenue": 85642000, "gross_profit": 136111000, "research_and_development": null, "selling_general_admin": 14862000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39482000, "depreciation_amortisation": 53131000, "ebitda": 92613000, "interest_expense": 28409000, "interest_income": null, "other_non_operating": null, "pretax_income": 39427000, "tax_provision": 526000, "effective_tax_rate": null, "net_income": 40880000, "net_income_continuing_ops": 40813000, "net_income_to_common": 40880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123451000, "short_term_investments": null, "net_receivables": 148088000, "inventory": null, "other_current_assets": null, "total_current_assets": 123451000, "net_ppe": null, "goodwill": null, "intangible_assets": 67414000, "goodwill_and_intangibles": 67414000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5467739000, "total_assets": 5591190000, "short_term_debt": 8916000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8916000, "long_term_debt": 2310172000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2794360000, "total_liabilities": 2803276000, "total_debt": 2319088000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2049842999, "total_equity": 2786034000, "shares_outstanding": 255965287, "operating_cash_flow": 98362000, "stock_based_compensation": 3098000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105090000, "dividends_paid": 75657000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52099000, "free_cash_flow": 98362000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39482000", "ebitda": "92613000", "netIncome": "40880000", "grossProfit": "136111000", "depreciation": "None", "totalRevenue": "221753000", "costOfRevenue": "85642000", "interestIncome": "None", "incomeBeforeTax": "39427000", "interestExpense": "28409000", "operatingIncome": "39482000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "526000", "reportedCurrency": "USD", "netInterestIncome": "-28409000", "nonInterestIncome": "None", "operatingExpenses": "96629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85642000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53131000", "sellingGeneralAndAdministrative": "14862000", "netIncomeFromContinuingOperations": "40813000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2522000", "currentDebt": "None", "investments": "None", "totalAssets": "5591190000", "longTermDebt": "2310172000", "shortTermDebt": "8916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "67414000", "reportedCurrency": "USD", "retainedEarnings": "-2049842999", "totalLiabilities": "2803276000", "otherCurrentAssets": "-148088000", "totalCurrentAssets": "123451000", "currentLongTermDebt": "354979000", "longTermInvestments": "182431000", "shortTermInvestments": "None", "currentNetReceivables": "148088000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5467739000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2692629000", "totalShareholderEquity": "2786034000", "capitalLeaseObligations": "20178000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "8916000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2794360000", "cashAndShortTermInvestments": "123451000", "commonStockSharesOutstanding": "255965287", "intangibleAssetsExcludingGoodwill": "67414000", "cashAndCashEquivalentsAtCarryingValue": "123451000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40813000", "profitLoss": "None", "dividendPayout": "75657000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "98362000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52099000", "cashflowFromInvestment": "-105090000", "stockBasedCompensation": "3098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75657000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8247000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53131000", "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": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "income_statement": { "revenue": 211902000, "cost_of_revenue": 80417000, "gross_profit": 131485000, "ebit": 56578000, "ebitda": 107983000, "pretax_income": 27638000, "tax_provision": 491000, "net_income": 27225000, "net_income_to_common": 27225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71537000, "total_current_assets": 189432000, "total_assets": 5493396000, "short_term_debt": 217584000, "long_term_debt": 2311312000, "total_debt": 2528896000, "total_liabilities": 2669608000, "total_equity": 2821841000, "shares_outstanding": 252768271, "goodwill_and_intangibles": 65321000 }, "cash_flow": { "operating_cash_flow": 87427000, "capital_expenditure": 0, "free_cash_flow": 87427000, "dividends_paid": 74805000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165196, "ticker_id": 8135, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56578000", "ebitda": "107983000", "netIncome": "27225000", "grossProfit": "131485000", "depreciation": "None", "totalRevenue": "211902000", "costOfRevenue": "80417000", "interestIncome": "None", "incomeBeforeTax": "27638000", "interestExpense": "28940000", "operatingIncome": "64579000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "491000", "reportedCurrency": "USD", "netInterestIncome": "-28940000", "nonInterestIncome": "None", "operatingExpenses": "66906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51405000", "sellingGeneralAndAdministrative": "15908000", "netIncomeFromContinuingOperations": "27147000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2517000", "currentDebt": "None", "investments": "None", "totalAssets": "5493396000", "longTermDebt": "2311312000", "shortTermDebt": "217584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "65321000", "reportedCurrency": "USD", "retainedEarnings": "-2013375000", "totalLiabilities": "2669608000", "otherCurrentAssets": "6603000", "totalCurrentAssets": "189432000", "currentLongTermDebt": "217584000", "longTermInvestments": "183519000", "shortTermInvestments": "None", "currentNetReceivables": "111292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5303964000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2550279000", "totalShareholderEquity": "2821841000", "capitalLeaseObligations": "21383000", "otherCurrentLiabilities": "119329000", "totalCurrentLiabilities": "336913000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2332695000", "cashAndShortTermInvestments": "71537000", "commonStockSharesOutstanding": "252768271", "intangibleAssetsExcludingGoodwill": "65321000", "cashAndCashEquivalentsAtCarryingValue": "71537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27225000", "profitLoss": "None", "dividendPayout": "74805000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "87427000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100895000", "cashflowFromInvestment": "-116546000", "stockBasedCompensation": "3070000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74805000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51282000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211902000, "cost_of_revenue": 80417000, "gross_profit": 131485000, "research_and_development": null, "selling_general_admin": 15908000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56578000, "depreciation_amortisation": 51405000, "ebitda": 107983000, "interest_expense": 28940000, "interest_income": null, "other_non_operating": null, "pretax_income": 27638000, "tax_provision": 491000, "effective_tax_rate": null, "net_income": 27225000, "net_income_continuing_ops": 27147000, "net_income_to_common": 27225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71537000, "short_term_investments": null, "net_receivables": 111292000, "inventory": null, "other_current_assets": null, "total_current_assets": 189432000, "net_ppe": null, "goodwill": null, "intangible_assets": 65321000, "goodwill_and_intangibles": 65321000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5303964000, "total_assets": 5493396000, "short_term_debt": 217584000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 336913000, "long_term_debt": 2311312000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2332695000, "total_liabilities": 2669608000, "total_debt": 2528896000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2013375000, "total_equity": 2821841000, "shares_outstanding": 252768271, "operating_cash_flow": 87427000, "stock_based_compensation": 3070000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116546000, "dividends_paid": 74805000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100895000, "free_cash_flow": 87427000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56578000", "ebitda": "107983000", "netIncome": "27225000", "grossProfit": "131485000", "depreciation": "None", "totalRevenue": "211902000", "costOfRevenue": "80417000", "interestIncome": "None", "incomeBeforeTax": "27638000", "interestExpense": "28940000", "operatingIncome": "64579000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "491000", "reportedCurrency": "USD", "netInterestIncome": "-28940000", "nonInterestIncome": "None", "operatingExpenses": "66906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51405000", "sellingGeneralAndAdministrative": "15908000", "netIncomeFromContinuingOperations": "27147000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2517000", "currentDebt": "None", "investments": "None", "totalAssets": "5493396000", "longTermDebt": "2311312000", "shortTermDebt": "217584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "65321000", "reportedCurrency": "USD", "retainedEarnings": "-2013375000", "totalLiabilities": "2669608000", "otherCurrentAssets": "6603000", "totalCurrentAssets": "189432000", "currentLongTermDebt": "217584000", "longTermInvestments": "183519000", "shortTermInvestments": "None", "currentNetReceivables": "111292000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5303964000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2550279000", "totalShareholderEquity": "2821841000", "capitalLeaseObligations": "21383000", "otherCurrentLiabilities": "119329000", "totalCurrentLiabilities": "336913000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2332695000", "cashAndShortTermInvestments": "71537000", "commonStockSharesOutstanding": "252768271", "intangibleAssetsExcludingGoodwill": "65321000", "cashAndCashEquivalentsAtCarryingValue": "71537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27225000", "profitLoss": "None", "dividendPayout": "74805000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "87427000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100895000", "cashflowFromInvestment": "-116546000", "stockBasedCompensation": "3070000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "74805000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51282000", "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": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "income_statement": { "revenue": 190037000, "cost_of_revenue": 69654000, "gross_profit": 120383000, "ebit": 51854000, "ebitda": 100365000, "pretax_income": 22953000, "tax_provision": 436000, "net_income": 22538000, "net_income_to_common": 22538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200602000, "total_current_assets": 320741000, "total_assets": 5564773000, "short_term_debt": 8127000, "long_term_debt": 2591190000, "total_debt": 2599317000, "total_liabilities": 2737820000, "total_equity": 2824934000, "shares_outstanding": 243558449, "goodwill_and_intangibles": 59808000 }, "cash_flow": { "operating_cash_flow": 99964000, "capital_expenditure": 0, "free_cash_flow": 99964000, "dividends_paid": 71938000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165198, "ticker_id": 8135, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51854000", "ebitda": "100365000", "netIncome": "22538000", "grossProfit": "120383000", "depreciation": "None", "totalRevenue": "190037000", "costOfRevenue": "69654000", "interestIncome": "None", "incomeBeforeTax": "22953000", "interestExpense": "31028000", "operatingIncome": "59552000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "436000", "reportedCurrency": "USD", "netInterestIncome": "-28901000", "nonInterestIncome": "None", "operatingExpenses": "60831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48511000", "sellingGeneralAndAdministrative": "12560000", "netIncomeFromContinuingOperations": "22517000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2493000", "currentDebt": "None", "investments": "None", "totalAssets": "5564773000", "longTermDebt": "2591190000", "shortTermDebt": "8127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "59808000", "reportedCurrency": "USD", "retainedEarnings": "-1964336000", "totalLiabilities": "2737820000", "otherCurrentAssets": "6916000", "totalCurrentAssets": "320741000", "currentLongTermDebt": "None", "longTermInvestments": "182013000", "shortTermInvestments": "None", "currentNetReceivables": "113223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5244032000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2613778000", "totalShareholderEquity": "2824934000", "capitalLeaseObligations": "22588000", "otherCurrentLiabilities": "115915000", "totalCurrentLiabilities": "124042000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2613778000", "cashAndShortTermInvestments": "200602000", "commonStockSharesOutstanding": "243558449", "intangibleAssetsExcludingGoodwill": "59808000", "cashAndCashEquivalentsAtCarryingValue": "200602000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22517000", "profitLoss": "None", "dividendPayout": "71938000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99964000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "206169000", "cashflowFromInvestment": "-199838000", "stockBasedCompensation": "2875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71938000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48511000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 190037000, "cost_of_revenue": 69654000, "gross_profit": 120383000, "research_and_development": null, "selling_general_admin": 12560000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51854000, "depreciation_amortisation": 48511000, "ebitda": 100365000, "interest_expense": 31028000, "interest_income": null, "other_non_operating": null, "pretax_income": 22953000, "tax_provision": 436000, "effective_tax_rate": null, "net_income": 22538000, "net_income_continuing_ops": 22517000, "net_income_to_common": 22538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200602000, "short_term_investments": null, "net_receivables": 113223000, "inventory": null, "other_current_assets": null, "total_current_assets": 320741000, "net_ppe": null, "goodwill": null, "intangible_assets": 59808000, "goodwill_and_intangibles": 59808000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5244032000, "total_assets": 5564773000, "short_term_debt": 8127000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124042000, "long_term_debt": 2591190000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2613778000, "total_liabilities": 2737820000, "total_debt": 2599317000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1964336000, "total_equity": 2824934000, "shares_outstanding": 243558449, "operating_cash_flow": 99964000, "stock_based_compensation": 2875000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -199838000, "dividends_paid": 71938000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 206169000, "free_cash_flow": 99964000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51854000", "ebitda": "100365000", "netIncome": "22538000", "grossProfit": "120383000", "depreciation": "None", "totalRevenue": "190037000", "costOfRevenue": "69654000", "interestIncome": "None", "incomeBeforeTax": "22953000", "interestExpense": "31028000", "operatingIncome": "59552000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "436000", "reportedCurrency": "USD", "netInterestIncome": "-28901000", "nonInterestIncome": "None", "operatingExpenses": "60831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48511000", "sellingGeneralAndAdministrative": "12560000", "netIncomeFromContinuingOperations": "22517000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2493000", "currentDebt": "None", "investments": "None", "totalAssets": "5564773000", "longTermDebt": "2591190000", "shortTermDebt": "8127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "59808000", "reportedCurrency": "USD", "retainedEarnings": "-1964336000", "totalLiabilities": "2737820000", "otherCurrentAssets": "6916000", "totalCurrentAssets": "320741000", "currentLongTermDebt": "None", "longTermInvestments": "182013000", "shortTermInvestments": "None", "currentNetReceivables": "113223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5244032000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2613778000", "totalShareholderEquity": "2824934000", "capitalLeaseObligations": "22588000", "otherCurrentLiabilities": "115915000", "totalCurrentLiabilities": "124042000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2613778000", "cashAndShortTermInvestments": "200602000", "commonStockSharesOutstanding": "243558449", "intangibleAssetsExcludingGoodwill": "59808000", "cashAndCashEquivalentsAtCarryingValue": "200602000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22517000", "profitLoss": "None", "dividendPayout": "71938000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "99964000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "206169000", "cashflowFromInvestment": "-199838000", "stockBasedCompensation": "2875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71938000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48511000", "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": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "income_statement": { "revenue": 189150000, "cost_of_revenue": 61102000, "gross_profit": 128048000, "ebit": 93587000, "ebitda": 137173000, "pretax_income": 66039000, "tax_provision": 497000, "net_income": 65542000, "net_income_to_common": 65542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95175000, "total_current_assets": 256677000, "total_assets": 5327997000, "short_term_debt": 1760190000, "long_term_debt": 2479660000, "total_debt": 4239850000, "total_liabilities": 2616512000, "total_equity": 2711485000, "shares_outstanding": 240929866, "goodwill_and_intangibles": 49308000 }, "cash_flow": { "operating_cash_flow": 80959000, "capital_expenditure": 0, "free_cash_flow": 80959000, "dividends_paid": 71381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165199, "ticker_id": 8135, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93587000", "ebitda": "137173000", "netIncome": "65542000", "grossProfit": "128048000", "depreciation": "None", "totalRevenue": "189150000", "costOfRevenue": "61102000", "interestIncome": "None", "incomeBeforeTax": "66039000", "interestExpense": "27548000", "operatingIncome": "71948000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "497000", "reportedCurrency": "USD", "netInterestIncome": "-27548000", "nonInterestIncome": "None", "operatingExpenses": "56100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43586000", "sellingGeneralAndAdministrative": "12514000", "netIncomeFromContinuingOperations": "65542000" }, "balance": { "goodwill": "24654000", "inventory": "None", "commonStock": "2398000", "currentDebt": "None", "investments": "None", "totalAssets": "5327997000", "longTermDebt": "2479660000", "shortTermDebt": "1760190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "24654000", "reportedCurrency": "USD", "retainedEarnings": "-1913932000", "totalLiabilities": "2616512000", "otherCurrentAssets": "6477000", "totalCurrentAssets": "256677000", "currentLongTermDebt": "None", "longTermInvestments": "189452000", "shortTermInvestments": "None", "currentNetReceivables": "155025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5071320000", "currentAccountsPayable": "65647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2503452000", "totalShareholderEquity": "2711485000", "capitalLeaseObligations": "23792000", "otherCurrentLiabilities": "113060000", "totalCurrentLiabilities": "113060000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2503452000", "cashAndShortTermInvestments": "95175000", "commonStockSharesOutstanding": "240929866", "intangibleAssetsExcludingGoodwill": "24654000", "cashAndCashEquivalentsAtCarryingValue": "95175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65542000", "profitLoss": "None", "dividendPayout": "71381000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80959000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36725000", "cashflowFromInvestment": "-45132000", "stockBasedCompensation": "2704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 189150000, "cost_of_revenue": 61102000, "gross_profit": 128048000, "research_and_development": null, "selling_general_admin": 12514000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93587000, "depreciation_amortisation": 43586000, "ebitda": 137173000, "interest_expense": 27548000, "interest_income": null, "other_non_operating": null, "pretax_income": 66039000, "tax_provision": 497000, "effective_tax_rate": null, "net_income": 65542000, "net_income_continuing_ops": 65542000, "net_income_to_common": 65542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95175000, "short_term_investments": null, "net_receivables": 155025000, "inventory": null, "other_current_assets": null, "total_current_assets": 256677000, "net_ppe": null, "goodwill": 24654000, "intangible_assets": 24654000, "goodwill_and_intangibles": 49308000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5071320000, "total_assets": 5327997000, "short_term_debt": 1760190000, "accounts_payable": 65647000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113060000, "long_term_debt": 2479660000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2503452000, "total_liabilities": 2616512000, "total_debt": 4239850000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1913932000, "total_equity": 2711485000, "shares_outstanding": 240929866, "operating_cash_flow": 80959000, "stock_based_compensation": 2704000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45132000, "dividends_paid": 71381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36725000, "free_cash_flow": 80959000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93587000", "ebitda": "137173000", "netIncome": "65542000", "grossProfit": "128048000", "depreciation": "None", "totalRevenue": "189150000", "costOfRevenue": "61102000", "interestIncome": "None", "incomeBeforeTax": "66039000", "interestExpense": "27548000", "operatingIncome": "71948000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "497000", "reportedCurrency": "USD", "netInterestIncome": "-27548000", "nonInterestIncome": "None", "operatingExpenses": "56100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43586000", "sellingGeneralAndAdministrative": "12514000", "netIncomeFromContinuingOperations": "65542000" }, "balance": { "goodwill": "24654000", "inventory": "None", "commonStock": "2398000", "currentDebt": "None", "investments": "None", "totalAssets": "5327997000", "longTermDebt": "2479660000", "shortTermDebt": "1760190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "24654000", "reportedCurrency": "USD", "retainedEarnings": "-1913932000", "totalLiabilities": "2616512000", "otherCurrentAssets": "6477000", "totalCurrentAssets": "256677000", "currentLongTermDebt": "None", "longTermInvestments": "189452000", "shortTermInvestments": "None", "currentNetReceivables": "155025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5071320000", "currentAccountsPayable": "65647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2503452000", "totalShareholderEquity": "2711485000", "capitalLeaseObligations": "23792000", "otherCurrentLiabilities": "113060000", "totalCurrentLiabilities": "113060000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2503452000", "cashAndShortTermInvestments": "95175000", "commonStockSharesOutstanding": "240929866", "intangibleAssetsExcludingGoodwill": "24654000", "cashAndCashEquivalentsAtCarryingValue": "95175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65542000", "profitLoss": "None", "dividendPayout": "71381000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80959000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36725000", "cashflowFromInvestment": "-45132000", "stockBasedCompensation": "2704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43586000", "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": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "income_statement": { "revenue": 183543000, "cost_of_revenue": 59933000, "gross_profit": 123610000, "ebit": 67817000, "ebitda": 111311000, "pretax_income": 40717000, "tax_provision": 413000, "net_income": 40304000, "net_income_to_common": 40304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22653000, "total_current_assets": 155281000, "total_assets": 5233198000, "short_term_debt": 1761210000, "long_term_debt": 2393902000, "total_debt": 4155112000, "total_liabilities": 2530966000, "total_equity": 2702232000, "shares_outstanding": 240296000, "goodwill_and_intangibles": 49634000 }, "cash_flow": { "operating_cash_flow": 80263000, "capital_expenditure": 0, "free_cash_flow": 80263000, "dividends_paid": 71373000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165200, "ticker_id": 8135, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67817000", "ebitda": "111311000", "netIncome": "40304000", "grossProfit": "123610000", "depreciation": "None", "totalRevenue": "183543000", "costOfRevenue": "59933000", "interestIncome": "None", "incomeBeforeTax": "40717000", "interestExpense": "27100000", "operatingIncome": "67388000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "413000", "reportedCurrency": "USD", "netInterestIncome": "-27100000", "nonInterestIncome": "None", "operatingExpenses": "56222000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43494000", "sellingGeneralAndAdministrative": "12728000", "netIncomeFromContinuingOperations": "40304000" }, "balance": { "goodwill": "24817000", "inventory": "None", "commonStock": "2379000", "currentDebt": "None", "investments": "None", "totalAssets": "5233198000", "longTermDebt": "2393902000", "shortTermDebt": "1761210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "24817000", "reportedCurrency": "USD", "retainedEarnings": "-1907266000", "totalLiabilities": "2530966000", "otherCurrentAssets": "6244000", "totalCurrentAssets": "155281000", "currentLongTermDebt": "None", "longTermInvestments": "182771000", "shortTermInvestments": "None", "currentNetReceivables": "126384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5077917000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2418899000", "totalShareholderEquity": "2702232000", "capitalLeaseObligations": "24997000", "otherCurrentLiabilities": "112067000", "totalCurrentLiabilities": "112067000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2418899000", "cashAndShortTermInvestments": "22653000", "commonStockSharesOutstanding": "240296000", "intangibleAssetsExcludingGoodwill": "24817000", "cashAndCashEquivalentsAtCarryingValue": "22653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40304000", "profitLoss": "None", "dividendPayout": "71373000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80263000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101242000", "cashflowFromInvestment": "-16444000", "stockBasedCompensation": "2711000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71373000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5391000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43494000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183543000, "cost_of_revenue": 59933000, "gross_profit": 123610000, "research_and_development": null, "selling_general_admin": 12728000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67817000, "depreciation_amortisation": 43494000, "ebitda": 111311000, "interest_expense": 27100000, "interest_income": null, "other_non_operating": null, "pretax_income": 40717000, "tax_provision": 413000, "effective_tax_rate": null, "net_income": 40304000, "net_income_continuing_ops": 40304000, "net_income_to_common": 40304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22653000, "short_term_investments": null, "net_receivables": 126384000, "inventory": null, "other_current_assets": null, "total_current_assets": 155281000, "net_ppe": null, "goodwill": 24817000, "intangible_assets": 24817000, "goodwill_and_intangibles": 49634000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5077917000, "total_assets": 5233198000, "short_term_debt": 1761210000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112067000, "long_term_debt": 2393902000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2418899000, "total_liabilities": 2530966000, "total_debt": 4155112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1907266000, "total_equity": 2702232000, "shares_outstanding": 240296000, "operating_cash_flow": 80263000, "stock_based_compensation": 2711000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16444000, "dividends_paid": 71373000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101242000, "free_cash_flow": 80263000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67817000", "ebitda": "111311000", "netIncome": "40304000", "grossProfit": "123610000", "depreciation": "None", "totalRevenue": "183543000", "costOfRevenue": "59933000", "interestIncome": "None", "incomeBeforeTax": "40717000", "interestExpense": "27100000", "operatingIncome": "67388000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "413000", "reportedCurrency": "USD", "netInterestIncome": "-27100000", "nonInterestIncome": "None", "operatingExpenses": "56222000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43494000", "sellingGeneralAndAdministrative": "12728000", "netIncomeFromContinuingOperations": "40304000" }, "balance": { "goodwill": "24817000", "inventory": "None", "commonStock": "2379000", "currentDebt": "None", "investments": "None", "totalAssets": "5233198000", "longTermDebt": "2393902000", "shortTermDebt": "1761210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "24817000", "reportedCurrency": "USD", "retainedEarnings": "-1907266000", "totalLiabilities": "2530966000", "otherCurrentAssets": "6244000", "totalCurrentAssets": "155281000", "currentLongTermDebt": "None", "longTermInvestments": "182771000", "shortTermInvestments": "None", "currentNetReceivables": "126384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5077917000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2418899000", "totalShareholderEquity": "2702232000", "capitalLeaseObligations": "24997000", "otherCurrentLiabilities": "112067000", "totalCurrentLiabilities": "112067000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2418899000", "cashAndShortTermInvestments": "22653000", "commonStockSharesOutstanding": "240296000", "intangibleAssetsExcludingGoodwill": "24817000", "cashAndCashEquivalentsAtCarryingValue": "22653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40304000", "profitLoss": "None", "dividendPayout": "71373000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80263000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101242000", "cashflowFromInvestment": "-16444000", "stockBasedCompensation": "2711000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71373000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5391000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43494000", "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": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "income_statement": { "revenue": 182346000, "cost_of_revenue": 59838000, "gross_profit": 122508000, "ebit": 82886000, "ebitda": 125194000, "pretax_income": 47075000, "tax_provision": 380000, "net_income": 46695000, "net_income_to_common": 46695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60468000, "total_current_assets": 198094000, "total_assets": 5303679000, "short_term_debt": 106554000, "long_term_debt": 2311094000, "total_debt": 2417648000, "total_liabilities": 2562391000, "total_equity": 2741288000, "shares_outstanding": 239640000, "goodwill_and_intangibles": 27464000 }, "cash_flow": { "operating_cash_flow": 79968000, "capital_expenditure": 0, "free_cash_flow": 79968000, "dividends_paid": 70976000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165201, "ticker_id": 8135, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82886000", "ebitda": "125194000", "netIncome": "46695000", "grossProfit": "122508000", "depreciation": "None", "totalRevenue": "182346000", "costOfRevenue": "59838000", "interestIncome": "None", "incomeBeforeTax": "47075000", "interestExpense": "28083000", "operatingIncome": "67293000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "380000", "reportedCurrency": "USD", "netInterestIncome": "-28083000", "nonInterestIncome": "None", "operatingExpenses": "55215000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42308000", "sellingGeneralAndAdministrative": "13032000", "netIncomeFromContinuingOperations": "46695000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2376000", "currentDebt": "None", "investments": "None", "totalAssets": "5303679000", "longTermDebt": "2311094000", "shortTermDebt": "106554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "27464000", "reportedCurrency": "USD", "retainedEarnings": "-1874633000", "totalLiabilities": "2562391000", "otherCurrentAssets": "5871000", "totalCurrentAssets": "198094000", "currentLongTermDebt": "106554000", "longTermInvestments": "182919000", "shortTermInvestments": "None", "currentNetReceivables": "131755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5105585000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2444495000", "totalShareholderEquity": "2741288000", "capitalLeaseObligations": "26847000", "otherCurrentLiabilities": "117896000", "totalCurrentLiabilities": "224450000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2337941000", "cashAndShortTermInvestments": "60468000", "commonStockSharesOutstanding": "239640000", "intangibleAssetsExcludingGoodwill": "27464000", "cashAndCashEquivalentsAtCarryingValue": "60468000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46695000", "profitLoss": "None", "dividendPayout": "70976000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "79968000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100964000", "cashflowFromInvestment": "18560000", "stockBasedCompensation": "2539000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70976000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42308000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 182346000, "cost_of_revenue": 59838000, "gross_profit": 122508000, "research_and_development": null, "selling_general_admin": 13032000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82886000, "depreciation_amortisation": 42308000, "ebitda": 125194000, "interest_expense": 28083000, "interest_income": null, "other_non_operating": null, "pretax_income": 47075000, "tax_provision": 380000, "effective_tax_rate": null, "net_income": 46695000, "net_income_continuing_ops": 46695000, "net_income_to_common": 46695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60468000, "short_term_investments": null, "net_receivables": 131755000, "inventory": null, "other_current_assets": null, "total_current_assets": 198094000, "net_ppe": null, "goodwill": null, "intangible_assets": 27464000, "goodwill_and_intangibles": 27464000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5105585000, "total_assets": 5303679000, "short_term_debt": 106554000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224450000, "long_term_debt": 2311094000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2337941000, "total_liabilities": 2562391000, "total_debt": 2417648000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1874633000, "total_equity": 2741288000, "shares_outstanding": 239640000, "operating_cash_flow": 79968000, "stock_based_compensation": 2539000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 18560000, "dividends_paid": 70976000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100964000, "free_cash_flow": 79968000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82886000", "ebitda": "125194000", "netIncome": "46695000", "grossProfit": "122508000", "depreciation": "None", "totalRevenue": "182346000", "costOfRevenue": "59838000", "interestIncome": "None", "incomeBeforeTax": "47075000", "interestExpense": "28083000", "operatingIncome": "67293000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "380000", "reportedCurrency": "USD", "netInterestIncome": "-28083000", "nonInterestIncome": "None", "operatingExpenses": "55215000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59838000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42308000", "sellingGeneralAndAdministrative": "13032000", "netIncomeFromContinuingOperations": "46695000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2376000", "currentDebt": "None", "investments": "None", "totalAssets": "5303679000", "longTermDebt": "2311094000", "shortTermDebt": "106554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "27464000", "reportedCurrency": "USD", "retainedEarnings": "-1874633000", "totalLiabilities": "2562391000", "otherCurrentAssets": "5871000", "totalCurrentAssets": "198094000", "currentLongTermDebt": "106554000", "longTermInvestments": "182919000", "shortTermInvestments": "None", "currentNetReceivables": "131755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5105585000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2444495000", "totalShareholderEquity": "2741288000", "capitalLeaseObligations": "26847000", "otherCurrentLiabilities": "117896000", "totalCurrentLiabilities": "224450000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2337941000", "cashAndShortTermInvestments": "60468000", "commonStockSharesOutstanding": "239640000", "intangibleAssetsExcludingGoodwill": "27464000", "cashAndCashEquivalentsAtCarryingValue": "60468000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46695000", "profitLoss": "None", "dividendPayout": "70976000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "79968000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100964000", "cashflowFromInvestment": "18560000", "stockBasedCompensation": "2539000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70976000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42308000", "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": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "income_statement": { "revenue": 178001000, "cost_of_revenue": 58504000, "gross_profit": 119497000, "ebit": 58990000, "ebitda": 101710000, "pretax_income": 29523000, "tax_provision": -265000, "net_income": 29788000, "net_income_to_common": 29788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63004000, "total_current_assets": 190432000, "total_assets": 5366126000, "short_term_debt": 1764118000, "long_term_debt": 2470207000, "total_debt": 4234325000, "total_liabilities": 2621282000, "total_equity": 2744844000, "shares_outstanding": 237043000, "goodwill_and_intangibles": 28790000 }, "cash_flow": { "operating_cash_flow": 97650000, "capital_expenditure": 0, "free_cash_flow": 97650000, "dividends_paid": 70280000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165203, "ticker_id": 8135, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58990000", "ebitda": "101710000", "netIncome": "29788000", "grossProfit": "119497000", "depreciation": "None", "totalRevenue": "178001000", "costOfRevenue": "58504000", "interestIncome": "None", "incomeBeforeTax": "29523000", "interestExpense": "29467000", "operatingIncome": "64373000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-265000", "reportedCurrency": "USD", "netInterestIncome": "-29467000", "nonInterestIncome": "None", "operatingExpenses": "55124000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42720000", "sellingGeneralAndAdministrative": "12404000", "netIncomeFromContinuingOperations": "29788000" }, "balance": { "goodwill": "None", "inventory": "68976000", "commonStock": "2366000", "currentDebt": "None", "investments": "None", "totalAssets": "5366126000", "longTermDebt": "2470207000", "shortTermDebt": "1764118000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "28790000", "reportedCurrency": "USD", "retainedEarnings": "-1849168000", "totalLiabilities": "2621282000", "otherCurrentAssets": "5972000", "totalCurrentAssets": "190432000", "currentLongTermDebt": "None", "longTermInvestments": "190619000", "shortTermInvestments": "None", "currentNetReceivables": "121456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5175694000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2498477000", "totalShareholderEquity": "2744844000", "capitalLeaseObligations": "28270000", "otherCurrentLiabilities": "122805000", "totalCurrentLiabilities": "122805000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2498477000", "cashAndShortTermInvestments": "63004000", "commonStockSharesOutstanding": "237043000", "intangibleAssetsExcludingGoodwill": "28790000", "cashAndCashEquivalentsAtCarryingValue": "63004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29788000", "profitLoss": "None", "dividendPayout": "70280000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "97650000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13955000", "cashflowFromInvestment": "-57030000", "stockBasedCompensation": "2586000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70280000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42720000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 178001000, "cost_of_revenue": 58504000, "gross_profit": 119497000, "research_and_development": null, "selling_general_admin": 12404000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58990000, "depreciation_amortisation": 42720000, "ebitda": 101710000, "interest_expense": 29467000, "interest_income": null, "other_non_operating": null, "pretax_income": 29523000, "tax_provision": -265000, "effective_tax_rate": null, "net_income": 29788000, "net_income_continuing_ops": 29788000, "net_income_to_common": 29788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63004000, "short_term_investments": null, "net_receivables": 121456000, "inventory": 68976000, "other_current_assets": null, "total_current_assets": 190432000, "net_ppe": null, "goodwill": null, "intangible_assets": 28790000, "goodwill_and_intangibles": 28790000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5175694000, "total_assets": 5366126000, "short_term_debt": 1764118000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122805000, "long_term_debt": 2470207000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2498477000, "total_liabilities": 2621282000, "total_debt": 4234325000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1849168000, "total_equity": 2744844000, "shares_outstanding": 237043000, "operating_cash_flow": 97650000, "stock_based_compensation": 2586000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57030000, "dividends_paid": 70280000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13955000, "free_cash_flow": 97650000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58990000", "ebitda": "101710000", "netIncome": "29788000", "grossProfit": "119497000", "depreciation": "None", "totalRevenue": "178001000", "costOfRevenue": "58504000", "interestIncome": "None", "incomeBeforeTax": "29523000", "interestExpense": "29467000", "operatingIncome": "64373000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-265000", "reportedCurrency": "USD", "netInterestIncome": "-29467000", "nonInterestIncome": "None", "operatingExpenses": "55124000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42720000", "sellingGeneralAndAdministrative": "12404000", "netIncomeFromContinuingOperations": "29788000" }, "balance": { "goodwill": "None", "inventory": "68976000", "commonStock": "2366000", "currentDebt": "None", "investments": "None", "totalAssets": "5366126000", "longTermDebt": "2470207000", "shortTermDebt": "1764118000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "28790000", "reportedCurrency": "USD", "retainedEarnings": "-1849168000", "totalLiabilities": "2621282000", "otherCurrentAssets": "5972000", "totalCurrentAssets": "190432000", "currentLongTermDebt": "None", "longTermInvestments": "190619000", "shortTermInvestments": "None", "currentNetReceivables": "121456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5175694000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2498477000", "totalShareholderEquity": "2744844000", "capitalLeaseObligations": "28270000", "otherCurrentLiabilities": "122805000", "totalCurrentLiabilities": "122805000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2498477000", "cashAndShortTermInvestments": "63004000", "commonStockSharesOutstanding": "237043000", "intangibleAssetsExcludingGoodwill": "28790000", "cashAndCashEquivalentsAtCarryingValue": "63004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29788000", "profitLoss": "None", "dividendPayout": "70280000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "97650000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13955000", "cashflowFromInvestment": "-57030000", "stockBasedCompensation": "2586000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70280000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42720000", "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": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "income_statement": { "revenue": 176141000, "cost_of_revenue": 54753000, "gross_profit": 121388000, "ebit": 53726000, "ebitda": 95407000, "pretax_income": 24412000, "tax_provision": 437000, "net_income": 23975000, "net_income_to_common": 23975000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36398000, "total_current_assets": 188447000, "total_assets": 5351116000, "short_term_debt": 1024000, "long_term_debt": 2446616000, "total_debt": 2447640000, "total_liabilities": 2589141000, "total_equity": 2761975000, "shares_outstanding": 233750823, "goodwill_and_intangibles": 27722000 }, "cash_flow": { "operating_cash_flow": 80128000, "capital_expenditure": 0, "free_cash_flow": 80128000, "dividends_paid": 69450000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165204, "ticker_id": 8135, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53726000", "ebitda": "95407000", "netIncome": "23975000", "grossProfit": "121388000", "depreciation": "None", "totalRevenue": "176141000", "costOfRevenue": "54753000", "interestIncome": "None", "incomeBeforeTax": "24412000", "interestExpense": "29314000", "operatingIncome": "66966000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "437000", "reportedCurrency": "USD", "netInterestIncome": "-29314000", "nonInterestIncome": "None", "operatingExpenses": "54422000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41681000", "sellingGeneralAndAdministrative": "12741000", "netIncomeFromContinuingOperations": "23975000" }, "balance": { "goodwill": "None", "inventory": "335186000", "commonStock": "2343000", "currentDebt": "None", "investments": "None", "totalAssets": "5351116000", "longTermDebt": "2446616000", "shortTermDebt": "1024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "27722000", "reportedCurrency": "USD", "retainedEarnings": "-1808158000", "totalLiabilities": "2589141000", "otherCurrentAssets": "5911000", "totalCurrentAssets": "188447000", "currentLongTermDebt": "None", "longTermInvestments": "187102000", "shortTermInvestments": "-57329000", "currentNetReceivables": "146138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5162669000", "currentAccountsPayable": "112832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2476309000", "totalShareholderEquity": "2761975000", "capitalLeaseObligations": "29693000", "otherCurrentLiabilities": "112832000", "totalCurrentLiabilities": "112832000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2476309000", "cashAndShortTermInvestments": "36398000", "commonStockSharesOutstanding": "233750823", "intangibleAssetsExcludingGoodwill": "27722000", "cashAndCashEquivalentsAtCarryingValue": "36398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23975000", "profitLoss": "None", "dividendPayout": "69450000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80128000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46413000", "cashflowFromInvestment": "-57307000", "stockBasedCompensation": "1341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69450000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41681000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 176141000, "cost_of_revenue": 54753000, "gross_profit": 121388000, "research_and_development": null, "selling_general_admin": 12741000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53726000, "depreciation_amortisation": 41681000, "ebitda": 95407000, "interest_expense": 29314000, "interest_income": null, "other_non_operating": null, "pretax_income": 24412000, "tax_provision": 437000, "effective_tax_rate": null, "net_income": 23975000, "net_income_continuing_ops": 23975000, "net_income_to_common": 23975000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36398000, "short_term_investments": -57329000, "net_receivables": 146138000, "inventory": 335186000, "other_current_assets": null, "total_current_assets": 188447000, "net_ppe": null, "goodwill": null, "intangible_assets": 27722000, "goodwill_and_intangibles": 27722000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5162669000, "total_assets": 5351116000, "short_term_debt": 1024000, "accounts_payable": 112832000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112832000, "long_term_debt": 2446616000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2476309000, "total_liabilities": 2589141000, "total_debt": 2447640000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1808158000, "total_equity": 2761975000, "shares_outstanding": 233750823, "operating_cash_flow": 80128000, "stock_based_compensation": 1341000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57307000, "dividends_paid": 69450000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46413000, "free_cash_flow": 80128000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53726000", "ebitda": "95407000", "netIncome": "23975000", "grossProfit": "121388000", "depreciation": "None", "totalRevenue": "176141000", "costOfRevenue": "54753000", "interestIncome": "None", "incomeBeforeTax": "24412000", "interestExpense": "29314000", "operatingIncome": "66966000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "437000", "reportedCurrency": "USD", "netInterestIncome": "-29314000", "nonInterestIncome": "None", "operatingExpenses": "54422000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41681000", "sellingGeneralAndAdministrative": "12741000", "netIncomeFromContinuingOperations": "23975000" }, "balance": { "goodwill": "None", "inventory": "335186000", "commonStock": "2343000", "currentDebt": "None", "investments": "None", "totalAssets": "5351116000", "longTermDebt": "2446616000", "shortTermDebt": "1024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "27722000", "reportedCurrency": "USD", "retainedEarnings": "-1808158000", "totalLiabilities": "2589141000", "otherCurrentAssets": "5911000", "totalCurrentAssets": "188447000", "currentLongTermDebt": "None", "longTermInvestments": "187102000", "shortTermInvestments": "-57329000", "currentNetReceivables": "146138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5162669000", "currentAccountsPayable": "112832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2476309000", "totalShareholderEquity": "2761975000", "capitalLeaseObligations": "29693000", "otherCurrentLiabilities": "112832000", "totalCurrentLiabilities": "112832000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2476309000", "cashAndShortTermInvestments": "36398000", "commonStockSharesOutstanding": "233750823", "intangibleAssetsExcludingGoodwill": "27722000", "cashAndCashEquivalentsAtCarryingValue": "36398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23975000", "profitLoss": "None", "dividendPayout": "69450000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "80128000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46413000", "cashflowFromInvestment": "-57307000", "stockBasedCompensation": "1341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69450000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41681000", "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": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "income_statement": { "revenue": 166747000, "cost_of_revenue": 53993000, "gross_profit": 112754000, "ebit": 55115000, "ebitda": 98029000, "pretax_income": 26707000, "tax_provision": 453000, "net_income": 26254000, "net_income_to_common": 26254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59927000, "total_current_assets": 214325000, "total_assets": 5374438000, "short_term_debt": 146127000, "long_term_debt": 2317258000, "total_debt": 2463385000, "total_liabilities": 2607264000, "total_equity": 2767174000, "shares_outstanding": 233365031, "goodwill_and_intangibles": 28301000 }, "cash_flow": { "operating_cash_flow": 52795000, "capital_expenditure": 0, "free_cash_flow": 52795000, "dividends_paid": 69444000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165205, "ticker_id": 8135, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55115000", "ebitda": "98029000", "netIncome": "26254000", "grossProfit": "112754000", "depreciation": "None", "totalRevenue": "166747000", "costOfRevenue": "53993000", "interestIncome": "None", "incomeBeforeTax": "26707000", "interestExpense": "28408000", "operatingIncome": "57950000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "453000", "reportedCurrency": "USD", "netInterestIncome": "-28408000", "nonInterestIncome": "None", "operatingExpenses": "54804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53993000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42914000", "sellingGeneralAndAdministrative": "11890000", "netIncomeFromContinuingOperations": "26254000" }, "balance": { "goodwill": "None", "inventory": "59927000", "commonStock": "2315000", "currentDebt": "None", "investments": "None", "totalAssets": "5374438000", "longTermDebt": "2317258000", "shortTermDebt": "146127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "28301000", "reportedCurrency": "USD", "retainedEarnings": "-1761999000", "totalLiabilities": "2607264000", "otherCurrentAssets": "6003000", "totalCurrentAssets": "214325000", "currentLongTermDebt": "146127000", "longTermInvestments": "191841000", "shortTermInvestments": "27135000", "currentNetReceivables": "148395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5160113000", "currentAccountsPayable": "59041000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2494500000", "totalShareholderEquity": "2767174000", "capitalLeaseObligations": "31115000", "otherCurrentLiabilities": "112764000", "totalCurrentLiabilities": "258891000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2348373000", "cashAndShortTermInvestments": "59927000", "commonStockSharesOutstanding": "233365031", "intangibleAssetsExcludingGoodwill": "28301000", "cashAndCashEquivalentsAtCarryingValue": "59927000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26254000", "profitLoss": "None", "dividendPayout": "69444000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52795000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20229000", "cashflowFromInvestment": "-13224000", "stockBasedCompensation": "2521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69444000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42914000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 166747000, "cost_of_revenue": 53993000, "gross_profit": 112754000, "research_and_development": null, "selling_general_admin": 11890000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55115000, "depreciation_amortisation": 42914000, "ebitda": 98029000, "interest_expense": 28408000, "interest_income": null, "other_non_operating": null, "pretax_income": 26707000, "tax_provision": 453000, "effective_tax_rate": null, "net_income": 26254000, "net_income_continuing_ops": 26254000, "net_income_to_common": 26254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59927000, "short_term_investments": 27135000, "net_receivables": 148395000, "inventory": 59927000, "other_current_assets": null, "total_current_assets": 214325000, "net_ppe": null, "goodwill": null, "intangible_assets": 28301000, "goodwill_and_intangibles": 28301000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5160113000, "total_assets": 5374438000, "short_term_debt": 146127000, "accounts_payable": 59041000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 258891000, "long_term_debt": 2317258000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2348373000, "total_liabilities": 2607264000, "total_debt": 2463385000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1761999000, "total_equity": 2767174000, "shares_outstanding": 233365031, "operating_cash_flow": 52795000, "stock_based_compensation": 2521000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13224000, "dividends_paid": 69444000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20229000, "free_cash_flow": 52795000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55115000", "ebitda": "98029000", "netIncome": "26254000", "grossProfit": "112754000", "depreciation": "None", "totalRevenue": "166747000", "costOfRevenue": "53993000", "interestIncome": "None", "incomeBeforeTax": "26707000", "interestExpense": "28408000", "operatingIncome": "57950000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "453000", "reportedCurrency": "USD", "netInterestIncome": "-28408000", "nonInterestIncome": "None", "operatingExpenses": "54804000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53993000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42914000", "sellingGeneralAndAdministrative": "11890000", "netIncomeFromContinuingOperations": "26254000" }, "balance": { "goodwill": "None", "inventory": "59927000", "commonStock": "2315000", "currentDebt": "None", "investments": "None", "totalAssets": "5374438000", "longTermDebt": "2317258000", "shortTermDebt": "146127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "28301000", "reportedCurrency": "USD", "retainedEarnings": "-1761999000", "totalLiabilities": "2607264000", "otherCurrentAssets": "6003000", "totalCurrentAssets": "214325000", "currentLongTermDebt": "146127000", "longTermInvestments": "191841000", "shortTermInvestments": "27135000", "currentNetReceivables": "148395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5160113000", "currentAccountsPayable": "59041000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2494500000", "totalShareholderEquity": "2767174000", "capitalLeaseObligations": "31115000", "otherCurrentLiabilities": "112764000", "totalCurrentLiabilities": "258891000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2348373000", "cashAndShortTermInvestments": "59927000", "commonStockSharesOutstanding": "233365031", "intangibleAssetsExcludingGoodwill": "28301000", "cashAndCashEquivalentsAtCarryingValue": "59927000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26254000", "profitLoss": "None", "dividendPayout": "69444000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52795000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20229000", "cashflowFromInvestment": "-13224000", "stockBasedCompensation": "2521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69444000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42914000", "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": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "income_statement": { "revenue": 163397000, "cost_of_revenue": 49878000, "gross_profit": 113519000, "ebit": 45589000, "ebitda": 88465000, "pretax_income": 17649000, "tax_provision": 493000, "net_income": 17156000, "net_income_to_common": 17156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41285000, "total_current_assets": 543300000, "total_assets": 5386150000, "short_term_debt": 94429000, "long_term_debt": 2319674000, "total_debt": 2414103000, "total_liabilities": 2583616000, "total_equity": 2802534000, "shares_outstanding": 233200180, "goodwill_and_intangibles": 30897000 }, "cash_flow": { "operating_cash_flow": 78737000, "capital_expenditure": 5266000, "free_cash_flow": 84003000, "dividends_paid": 69368000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165206, "ticker_id": 8135, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45589000", "ebitda": "88465000", "netIncome": "17156000", "grossProfit": "113519000", "depreciation": "None", "totalRevenue": "163397000", "costOfRevenue": "49878000", "interestIncome": "None", "incomeBeforeTax": "17649000", "interestExpense": "43540000", "operatingIncome": "54322000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "493000", "reportedCurrency": "USD", "netInterestIncome": "-27940000", "nonInterestIncome": "None", "operatingExpenses": "59197000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42876000", "sellingGeneralAndAdministrative": "16679000", "netIncomeFromContinuingOperations": "17156000" }, "balance": { "goodwill": "None", "inventory": "46719000", "commonStock": "2313000", "currentDebt": "None", "investments": "None", "totalAssets": "5386150000", "longTermDebt": "2319674000", "shortTermDebt": "94429000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "30897000", "reportedCurrency": "USD", "retainedEarnings": "-1718279000", "totalLiabilities": "2583616000", "otherCurrentAssets": "5434000", "totalCurrentAssets": "543300000", "currentLongTermDebt": "94429000", "longTermInvestments": "194692000", "shortTermInvestments": "18918000", "currentNetReceivables": "496581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4842850000", "currentAccountsPayable": "73793000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2446635000", "totalShareholderEquity": "2802534000", "capitalLeaseObligations": "32532000", "otherCurrentLiabilities": "136981000", "totalCurrentLiabilities": "231410000", "otherNonCurrentLiabilities": "32532000", "totalNonCurrentLiabilities": "2352206000", "cashAndShortTermInvestments": "41285000", "commonStockSharesOutstanding": "233200180", "intangibleAssetsExcludingGoodwill": "30897000", "cashAndCashEquivalentsAtCarryingValue": "41285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17156000", "profitLoss": "None", "dividendPayout": "69368000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "418000", "operatingCashflow": "78737000", "capitalExpenditures": "5266000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9363000", "cashflowFromInvestment": "-61779000", "stockBasedCompensation": "2449000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69368000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-488000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42876000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 163397000, "cost_of_revenue": 49878000, "gross_profit": 113519000, "research_and_development": null, "selling_general_admin": 16679000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45589000, "depreciation_amortisation": 42876000, "ebitda": 88465000, "interest_expense": 43540000, "interest_income": null, "other_non_operating": null, "pretax_income": 17649000, "tax_provision": 493000, "effective_tax_rate": null, "net_income": 17156000, "net_income_continuing_ops": 17156000, "net_income_to_common": 17156000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41285000, "short_term_investments": 18918000, "net_receivables": 496581000, "inventory": 46719000, "other_current_assets": null, "total_current_assets": 543300000, "net_ppe": null, "goodwill": null, "intangible_assets": 30897000, "goodwill_and_intangibles": 30897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4842850000, "total_assets": 5386150000, "short_term_debt": 94429000, "accounts_payable": 73793000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231410000, "long_term_debt": 2319674000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2352206000, "total_liabilities": 2583616000, "total_debt": 2414103000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1718279000, "total_equity": 2802534000, "shares_outstanding": 233200180, "operating_cash_flow": 78737000, "stock_based_compensation": 2449000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5266000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61779000, "dividends_paid": 69368000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9363000, "free_cash_flow": 84003000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45589000", "ebitda": "88465000", "netIncome": "17156000", "grossProfit": "113519000", "depreciation": "None", "totalRevenue": "163397000", "costOfRevenue": "49878000", "interestIncome": "None", "incomeBeforeTax": "17649000", "interestExpense": "43540000", "operatingIncome": "54322000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "493000", "reportedCurrency": "USD", "netInterestIncome": "-27940000", "nonInterestIncome": "None", "operatingExpenses": "59197000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42876000", "sellingGeneralAndAdministrative": "16679000", "netIncomeFromContinuingOperations": "17156000" }, "balance": { "goodwill": "None", "inventory": "46719000", "commonStock": "2313000", "currentDebt": "None", "investments": "None", "totalAssets": "5386150000", "longTermDebt": "2319674000", "shortTermDebt": "94429000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "30897000", "reportedCurrency": "USD", "retainedEarnings": "-1718279000", "totalLiabilities": "2583616000", "otherCurrentAssets": "5434000", "totalCurrentAssets": "543300000", "currentLongTermDebt": "94429000", "longTermInvestments": "194692000", "shortTermInvestments": "18918000", "currentNetReceivables": "496581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4842850000", "currentAccountsPayable": "73793000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2446635000", "totalShareholderEquity": "2802534000", "capitalLeaseObligations": "32532000", "otherCurrentLiabilities": "136981000", "totalCurrentLiabilities": "231410000", "otherNonCurrentLiabilities": "32532000", "totalNonCurrentLiabilities": "2352206000", "cashAndShortTermInvestments": "41285000", "commonStockSharesOutstanding": "233200180", "intangibleAssetsExcludingGoodwill": "30897000", "cashAndCashEquivalentsAtCarryingValue": "41285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17156000", "profitLoss": "None", "dividendPayout": "69368000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "418000", "operatingCashflow": "78737000", "capitalExpenditures": "5266000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9363000", "cashflowFromInvestment": "-61779000", "stockBasedCompensation": "2449000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69368000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-488000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42876000", "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": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "income_statement": { "revenue": 160982000, "cost_of_revenue": 49155000, "gross_profit": 111827000, "ebit": 57826000, "ebitda": 101068000, "pretax_income": -14646000, "tax_provision": 455000, "net_income": -15101000, "net_income_to_common": -15101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33256000, "total_current_assets": 552123000, "total_assets": 5380562000, "short_term_debt": 499000, "long_term_debt": 2316855000, "total_debt": 2317354000, "total_liabilities": 2511709000, "total_equity": 2868853000, "shares_outstanding": 231224692, "goodwill_and_intangibles": 32749000 }, "cash_flow": { "operating_cash_flow": 83216000, "capital_expenditure": 80628000, "free_cash_flow": 163844000, "dividends_paid": 69368000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165208, "ticker_id": 8135, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57826000", "ebitda": "101068000", "netIncome": "-15101000", "grossProfit": "111827000", "depreciation": "None", "totalRevenue": "160982000", "costOfRevenue": "49155000", "interestIncome": "None", "incomeBeforeTax": "-14646000", "interestExpense": "28156000", "operatingIncome": "101068000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "455000", "reportedCurrency": "USD", "netInterestIncome": "-28156000", "nonInterestIncome": "None", "operatingExpenses": "10759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43242000", "sellingGeneralAndAdministrative": "10759000", "netIncomeFromContinuingOperations": "-15101000" }, "balance": { "goodwill": "None", "inventory": "44460000", "commonStock": "2312000", "currentDebt": "None", "investments": "None", "totalAssets": "5380562000", "longTermDebt": "2316855000", "shortTermDebt": "499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "32749000", "reportedCurrency": "USD", "retainedEarnings": "-1665045000", "totalLiabilities": "2511709000", "otherCurrentAssets": "5602000", "totalCurrentAssets": "552123000", "currentLongTermDebt": "32623000", "longTermInvestments": "135755000", "shortTermInvestments": "39331000", "currentNetReceivables": "513265000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4828439000", "currentAccountsPayable": "78339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2383670000", "totalShareholderEquity": "2868853000", "capitalLeaseObligations": "34192000", "otherCurrentLiabilities": "128039000", "totalCurrentLiabilities": "128538000", "otherNonCurrentLiabilities": "34192000", "totalNonCurrentLiabilities": "2351047000", "cashAndShortTermInvestments": "33256000", "commonStockSharesOutstanding": "231224692", "intangibleAssetsExcludingGoodwill": "32749000", "cashAndCashEquivalentsAtCarryingValue": "33256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15101000", "profitLoss": "None", "dividendPayout": "69368000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-11032000", "operatingCashflow": "83216000", "capitalExpenditures": "80628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136393000", "cashflowFromInvestment": "59927000", "stockBasedCompensation": "2235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69368000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43242000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160982000, "cost_of_revenue": 49155000, "gross_profit": 111827000, "research_and_development": null, "selling_general_admin": 10759000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57826000, "depreciation_amortisation": 43242000, "ebitda": 101068000, "interest_expense": 28156000, "interest_income": null, "other_non_operating": null, "pretax_income": -14646000, "tax_provision": 455000, "effective_tax_rate": null, "net_income": -15101000, "net_income_continuing_ops": -15101000, "net_income_to_common": -15101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33256000, "short_term_investments": 39331000, "net_receivables": 513265000, "inventory": 44460000, "other_current_assets": null, "total_current_assets": 552123000, "net_ppe": null, "goodwill": null, "intangible_assets": 32749000, "goodwill_and_intangibles": 32749000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4828439000, "total_assets": 5380562000, "short_term_debt": 499000, "accounts_payable": 78339000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128538000, "long_term_debt": 2316855000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2351047000, "total_liabilities": 2511709000, "total_debt": 2317354000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1665045000, "total_equity": 2868853000, "shares_outstanding": 231224692, "operating_cash_flow": 83216000, "stock_based_compensation": 2235000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80628000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 59927000, "dividends_paid": 69368000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -136393000, "free_cash_flow": 163844000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57826000", "ebitda": "101068000", "netIncome": "-15101000", "grossProfit": "111827000", "depreciation": "None", "totalRevenue": "160982000", "costOfRevenue": "49155000", "interestIncome": "None", "incomeBeforeTax": "-14646000", "interestExpense": "28156000", "operatingIncome": "101068000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "455000", "reportedCurrency": "USD", "netInterestIncome": "-28156000", "nonInterestIncome": "None", "operatingExpenses": "10759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43242000", "sellingGeneralAndAdministrative": "10759000", "netIncomeFromContinuingOperations": "-15101000" }, "balance": { "goodwill": "None", "inventory": "44460000", "commonStock": "2312000", "currentDebt": "None", "investments": "None", "totalAssets": "5380562000", "longTermDebt": "2316855000", "shortTermDebt": "499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "32749000", "reportedCurrency": "USD", "retainedEarnings": "-1665045000", "totalLiabilities": "2511709000", "otherCurrentAssets": "5602000", "totalCurrentAssets": "552123000", "currentLongTermDebt": "32623000", "longTermInvestments": "135755000", "shortTermInvestments": "39331000", "currentNetReceivables": "513265000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4828439000", "currentAccountsPayable": "78339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2383670000", "totalShareholderEquity": "2868853000", "capitalLeaseObligations": "34192000", "otherCurrentLiabilities": "128039000", "totalCurrentLiabilities": "128538000", "otherNonCurrentLiabilities": "34192000", "totalNonCurrentLiabilities": "2351047000", "cashAndShortTermInvestments": "33256000", "commonStockSharesOutstanding": "231224692", "intangibleAssetsExcludingGoodwill": "32749000", "cashAndCashEquivalentsAtCarryingValue": "33256000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15101000", "profitLoss": "None", "dividendPayout": "69368000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-11032000", "operatingCashflow": "83216000", "capitalExpenditures": "80628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136393000", "cashflowFromInvestment": "59927000", "stockBasedCompensation": "2235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69368000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43242000", "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": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "income_statement": { "revenue": 160513000, "cost_of_revenue": 49164000, "gross_profit": 111349000, "ebit": 57675000, "ebitda": 101817000, "pretax_income": 21514000, "tax_provision": 326000, "net_income": 21188000, "net_income_to_common": 21188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27234000, "total_current_assets": 540305000, "total_assets": 5524330000, "short_term_debt": 1773540000, "long_term_debt": 2319519000, "total_debt": 4093059000, "total_liabilities": 2580586000, "total_equity": 2943744000, "shares_outstanding": 232244588, "goodwill_and_intangibles": 35990000 }, "cash_flow": { "operating_cash_flow": 70329000, "capital_expenditure": 18455000, "free_cash_flow": 88784000, "dividends_paid": 69360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 165209, "ticker_id": 8135, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:20:03.145940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57675000", "ebitda": "101817000", "netIncome": "21188000", "grossProfit": "111349000", "depreciation": "None", "totalRevenue": "160513000", "costOfRevenue": "49164000", "interestIncome": "None", "incomeBeforeTax": "21514000", "interestExpense": "28328000", "operatingIncome": "101817000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "326000", "reportedCurrency": "USD", "netInterestIncome": "-28328000", "nonInterestIncome": "None", "operatingExpenses": "9532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7833000", "costofGoodsAndServicesSold": "49164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44142000", "sellingGeneralAndAdministrative": "9532000", "netIncomeFromContinuingOperations": "21841000" }, "balance": { "goodwill": "None", "inventory": "37526000", "commonStock": "2312000", "currentDebt": "None", "investments": "None", "totalAssets": "5524330000", "longTermDebt": "2319519000", "shortTermDebt": "1773540000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "35990000", "reportedCurrency": "USD", "retainedEarnings": "-1579914000", "totalLiabilities": "2580586000", "otherCurrentAssets": "-32380000", "totalCurrentAssets": "540305000", "currentLongTermDebt": "None", "longTermInvestments": "140402000", "shortTermInvestments": "31124000", "currentNetReceivables": "507925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4984025000", "currentAccountsPayable": "121865000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4751898000", "shortLongTermDebtTotal": "4093059000", "totalShareholderEquity": "2943744000", "capitalLeaseObligations": "38685000", "otherCurrentLiabilities": "-1773540000", "totalCurrentLiabilities": "121865000", "otherNonCurrentLiabilities": "38685000", "totalNonCurrentLiabilities": "2458721000", "cashAndShortTermInvestments": "27234000", "commonStockSharesOutstanding": "232244588", "intangibleAssetsExcludingGoodwill": "35990000", "cashAndCashEquivalentsAtCarryingValue": "27234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21188000", "profitLoss": "None", "dividendPayout": "69360000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2180000", "operatingCashflow": "70329000", "capitalExpenditures": "18455000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68473000", "cashflowFromInvestment": "-8193000", "stockBasedCompensation": "1004000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6337000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-306000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160513000, "cost_of_revenue": 49164000, "gross_profit": 111349000, "research_and_development": null, "selling_general_admin": 9532000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57675000, "depreciation_amortisation": 44142000, "ebitda": 101817000, "interest_expense": 28328000, "interest_income": null, "other_non_operating": null, "pretax_income": 21514000, "tax_provision": 326000, "effective_tax_rate": null, "net_income": 21188000, "net_income_continuing_ops": 21841000, "net_income_to_common": 21188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27234000, "short_term_investments": 31124000, "net_receivables": 507925000, "inventory": 37526000, "other_current_assets": null, "total_current_assets": 540305000, "net_ppe": null, "goodwill": null, "intangible_assets": 35990000, "goodwill_and_intangibles": 35990000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4984025000, "total_assets": 5524330000, "short_term_debt": 1773540000, "accounts_payable": 121865000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 121865000, "long_term_debt": 2319519000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2458721000, "total_liabilities": 2580586000, "total_debt": 4093059000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1579914000, "total_equity": 2943744000, "shares_outstanding": 232244588, "operating_cash_flow": 70329000, "stock_based_compensation": 1004000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18455000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8193000, "dividends_paid": 69360000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68473000, "free_cash_flow": 88784000, "net_change_in_cash": -6337000 }, "raw_data": { "income": { "ebit": "57675000", "ebitda": "101817000", "netIncome": "21188000", "grossProfit": "111349000", "depreciation": "None", "totalRevenue": "160513000", "costOfRevenue": "49164000", "interestIncome": "None", "incomeBeforeTax": "21514000", "interestExpense": "28328000", "operatingIncome": "101817000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "326000", "reportedCurrency": "USD", "netInterestIncome": "-28328000", "nonInterestIncome": "None", "operatingExpenses": "9532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7833000", "costofGoodsAndServicesSold": "49164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44142000", "sellingGeneralAndAdministrative": "9532000", "netIncomeFromContinuingOperations": "21841000" }, "balance": { "goodwill": "None", "inventory": "37526000", "commonStock": "2312000", "currentDebt": "None", "investments": "None", "totalAssets": "5524330000", "longTermDebt": "2319519000", "shortTermDebt": "1773540000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "35990000", "reportedCurrency": "USD", "retainedEarnings": "-1579914000", "totalLiabilities": "2580586000", "otherCurrentAssets": "-32380000", "totalCurrentAssets": "540305000", "currentLongTermDebt": "None", "longTermInvestments": "140402000", "shortTermInvestments": "31124000", "currentNetReceivables": "507925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4984025000", "currentAccountsPayable": "121865000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4751898000", "shortLongTermDebtTotal": "4093059000", "totalShareholderEquity": "2943744000", "capitalLeaseObligations": "38685000", "otherCurrentLiabilities": "-1773540000", "totalCurrentLiabilities": "121865000", "otherNonCurrentLiabilities": "38685000", "totalNonCurrentLiabilities": "2458721000", "cashAndShortTermInvestments": "27234000", "commonStockSharesOutstanding": "232244588", "intangibleAssetsExcludingGoodwill": "35990000", "cashAndCashEquivalentsAtCarryingValue": "27234000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21188000", "profitLoss": "None", "dividendPayout": "69360000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2180000", "operatingCashflow": "70329000", "capitalExpenditures": "18455000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68473000", "cashflowFromInvestment": "-8193000", "stockBasedCompensation": "1004000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69360000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6337000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-306000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }