{ "ticker": { "uuid": "e19cf4f8-b684-4bc3-89b8-96cdfa47433b", "symbol": "DRH", "name": "Diamondrock Hospitality Company Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Hotel & Motel", "page_url": "https://sharemaestro.com/factors/ticker/e19cf4f8-b684-4bc3-89b8-96cdfa47433b/", "api_url": "https://sharemaestro.com/factors/api/tickers/e19cf4f8-b684-4bc3-89b8-96cdfa47433b/" }, "ticker_metadata": { "id": 5716, "uuid": "e19cf4f8-b684-4bc3-89b8-96cdfa47433b", "symbol": "DRH", "name": "Diamondrock Hospitality Company Common Stock", "asset_type": "equity", "market_cap": 2288805000, "stock_exchange_id": 2, "industry": "Reit - Hotel & Motel", "sector": "Real Estate", "description": "DiamondRock Hospitality Company is a self-advising real estate investment trust (REIT) that owns a leading portfolio of geographically diversified hotels concentrated in major entry markets and destination resort locations.", "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": "e19cf4f8-b684-4bc3-89b8-96cdfa47433b", "symbol": "DRH", "name": "Diamondrock Hospitality Company Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Hotel & Motel", "page_url": "https://sharemaestro.com/factors/ticker/e19cf4f8-b684-4bc3-89b8-96cdfa47433b/", "api_url": "https://sharemaestro.com/factors/api/tickers/e19cf4f8-b684-4bc3-89b8-96cdfa47433b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.67, "value": 0.32, "quality": 0.8, "momentum": 0.85, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 11.61, "market_cap": 2400958193.58, "pe_ratio": 23.0773, "earnings_yield": 0.0433, "ebitda_to_ev": 0.0805, "shareholder_yield": 0.0343, "roe": 0.0718, "piotroski_f_score": 7, "momentum_12_1": 0.4805, "volatility_252d": 0.2679 }, "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": "2026-06-07T06:47:16.656191+00:00", "batch_id": "" }, "size": { "price_close": 11.61, "market_cap": 2400958193.58, "market_cap_usd": 2400958193.58, "enterprise_value": 3460609193.58, "shares_outstanding": 206800878, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 23.0773, "pb_ratio": 1.6579, "ptbv_ratio": 1.6579, "ps_ratio": 2.1365, "pcf_ratio": 10.0888, "pfcf_ratio": 7.627, "ev_ebitda": 12.419, "ev_ebit": 20.9862, "ev_sales": 3.0794, "ev_fcf": 10.9931, "earnings_yield": 0.0433, "fcf_yield": 0.091, "price_to_sales": 2.1365, "price_to_book": 1.6579, "price_to_cashflow": 10.0888, "ebitda_to_ev": 0.0805, "sales_yield": 0.3247 }, "yield": { "dividend_yield": 0.0343, "buyback_yield": 0, "shareholder_yield": 0.0343, "debt_paydown_yield": null, "total_yield": 0.0343 }, "quality": { "gross_margin": 0.5554, "operating_margin": 0.1467, "net_margin": 0.0926, "ebitda_margin": 0.248, "fcf_margin": 0.2801, "roe": 0.0718, "roa": 0.0346, "roic": 0.0493, "roc_greenblatt": null, "asset_turnover": 0.3734, "cash_conversion": 3.0257, "accruals_ratio": -0.0445, "sbc_to_revenue": 0.007, "piotroski_f_score": 7, "altman_z_score": 1.1825, "earnings_stability_5y": 0.7801, "revenue_stability_5y": 0.3644, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2073, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0749, "net_debt_to_ebitda": 3.8027, "debt_to_assets": 0.3651, "interest_coverage": 2.6842, "current_ratio": 5.6213, "quick_ratio": 5.6213, "net_debt": 1059651000, "local_beta": 0.0012, "volatility_252d": 0.2679, "volatility_60d": 0.6081, "max_drawdown_12m": -0.1171, "risk_adjusted_momentum": 1.7934 }, "growth": { "revenue_growth_1y": -0.004, "revenue_growth_3y_cagr": 0.0381, "revenue_growth_5y_cagr": 0.302, "eps_growth_1y": 1.0172, "eps_growth_3y_cagr": -0.0247, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0732, "book_value_growth_1y": -0.0765, "revenue_growth": -0.004, "earnings_growth": 1.0172 }, "momentum": { "price_return_1m": 0.076, "price_return_3m": 0.221, "price_return_6m": 0.3575, "price_return_9m": 0.3984, "price_return_12m": 0.5931, "price_return_12m_ex1m": 0.4805, "momentum_6m": 0.3575, "momentum_12m": 0.5931, "momentum_12_1": 0.4805, "distance_from_52w_high": 0, "distance_from_52w_low": 0.6207, "relative_strength": 0.4351 }, "raw_ttm": { "revenue_ttm": 1123800000, "gross_profit_ttm": 624117000, "ebit_ttm": 164899000, "ebitda_ttm": 278654000, "net_income_ttm": 104040000, "eps_diluted_ttm": 0.5031, "operating_cash_flow_ttm": 237983000, "capital_expenditure_ttm": 76814000, "fcf_ttm": 314797000, "dividends_paid_ttm": 82288000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 61433000, "cash_and_equivalents": 39293000, "total_current_assets": 39293000, "total_current_liabilities": 6990000, "net_ppe": null, "total_assets": 3010042000, "total_debt": 1098944000, "total_equity": 1448166000, "net_working_capital": -6990000, "book_value_per_share": 7.0027, "retained_earnings": -666433000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.0027 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 60, "rank_pb": 43, "rank_ptbv": 36, "rank_ps": 50, "rank_pcf": 44, "rank_ev_ebitda": 53, "rank_ev_ebit": 71, "rank_earnings_yield": 59, "rank_fcf_yield": 44, "rank_dividend_yield": 22, "rank_shareholder_yield": 22, "rank_total_yield": 23, "rank_roe": 54, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 38, "rank_fcf_margin": 33, "rank_piotroski": 11, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 13, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 20, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 21 }, "composites": { "value_composite": 68, "quality_composite": 20, "momentum_composite": 15, "growth_composite": 28, "yield_composite": 15, "svqf_composite": 80, "vc1_composite": 45, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 33, "quality_value_composite": 0.506, "os_score": 0.67, "value_percentile": 0.32, "quality_percentile": 0.8, "momentum_percentile": 0.85, "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": 54, "small_cap_core_rank": 36, "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": 903, "ticker_id": 5716, "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": "2026-06-07T06:47:16.656191+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.61, "market_cap": 2400958193.58, "market_cap_usd": 2400958193.58, "enterprise_value": 3460609193.58, "shares_outstanding": 206800878, "fx_rate_to_usd": null, "pe_ratio": 23.07726061, "pb_ratio": 1.65793023, "ptbv_ratio": 1.65793023, "ps_ratio": 2.13646396, "pcf_ratio": 10.08878026, "pfcf_ratio": 7.62700468, "ev_ebitda": 12.41901854, "ev_ebit": 20.98623517, "ev_sales": 3.07938173, "ev_fcf": 10.9931454, "earnings_yield": 0.0433327, "fcf_yield": 0.09096578, "dividend_yield": 0.03427298, "buyback_yield": 0, "shareholder_yield": 0.03427298, "debt_paydown_yield": null, "total_yield": 0.03427298, "gross_margin": 0.55536305, "operating_margin": 0.1467334, "net_margin": 0.09257875, "ebitda_margin": 0.24795693, "fcf_margin": 0.28011835, "roe": 0.07184259, "roa": 0.0345643, "roic": 0.0493155, "roc_greenblatt": null, "asset_turnover": 0.37335027, "cash_conversion": 3.02573049, "accruals_ratio": -0.04449871, "sbc_to_revenue": 0.00696387, "debt_to_equity": 1.07491959, "net_debt_to_ebitda": 3.80274821, "debt_to_assets": 0.36509258, "interest_coverage": 2.68420881, "current_ratio": 5.62131617, "quick_ratio": 5.62131617, "net_debt": 1059651000, "revenue_growth_1y": -0.00399978, "revenue_growth_3y_cagr": 0.03813071, "revenue_growth_5y_cagr": 0.30198443, "eps_growth_1y": 1.01721731, "eps_growth_3y_cagr": -0.02467515, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.07321058, "book_value_growth_1y": -0.07650625, "piotroski_f_score": 7, "altman_z_score": 1.18247324, "earnings_stability_5y": 0.780057, "revenue_stability_5y": 0.364362, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07599629, "price_return_3m": 0.2209871, "price_return_6m": 0.35754543, "price_return_9m": 0.39835714, "price_return_12m": 0.5930515, "price_return_12m_ex1m": 0.48053623, "distance_from_52w_high": 0, "distance_from_52w_low": 0.62073876, "relative_strength": 0.43511045, "local_beta": 0.0012, "volatility_252d": 0.267942, "volatility_60d": 0.608137, "max_drawdown_12m": -0.11708381, "revenue_ttm": 1123800000, "gross_profit_ttm": 624117000, "ebit_ttm": 164899000, "ebitda_ttm": 278654000, "net_income_ttm": 104040000, "eps_diluted_ttm": 0.50309264, "operating_cash_flow_ttm": 237983000, "capital_expenditure_ttm": 76814000, "fcf_ttm": 314797000, "dividends_paid_ttm": 82288000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 61433000, "cash_and_equivalents": 39293000, "total_current_assets": 39293000, "total_current_liabilities": 6990000, "net_ppe": null, "total_assets": 3010042000, "total_debt": 1098944000, "total_equity": 1448166000, "net_working_capital": -6990000, "book_value_per_share": 7.00270721, "retained_earnings": -666433000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.00270721, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 60, "rank_pb": 43, "rank_ptbv": 36, "rank_ps": 50, "rank_pcf": 44, "rank_ev_ebitda": 53, "rank_ev_ebit": 71, "rank_earnings_yield": 59, "rank_fcf_yield": 44, "rank_dividend_yield": 22, "rank_shareholder_yield": 22, "rank_total_yield": 23, "rank_roe": 54, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 38, "rank_fcf_margin": 33, "rank_piotroski": 11, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 13, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 20, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 21, "value_composite": 68, "quality_composite": 20, "momentum_composite": 15, "growth_composite": 28, "yield_composite": 15, "svqf_composite": 80, "vc1_composite": 45, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 36, "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": 11.61, "os": 0.67, "value": 0.32, "quality": 0.8, "momentum": 0.85, "confidence": 1, "coverage": 1, "pe_ratio": 23.0773, "earnings_yield": 0.0433, "shareholder_yield": 0.0343, "roe": 0.0718, "momentum_12_1": 0.4805, "complete_fields": { "id": 903, "ticker_id": 5716, "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": "2026-06-07T06:47:16.656191+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.61, "market_cap": 2400958193.58, "market_cap_usd": 2400958193.58, "enterprise_value": 3460609193.58, "shares_outstanding": 206800878, "fx_rate_to_usd": null, "pe_ratio": 23.07726061, "pb_ratio": 1.65793023, "ptbv_ratio": 1.65793023, "ps_ratio": 2.13646396, "pcf_ratio": 10.08878026, "pfcf_ratio": 7.62700468, "ev_ebitda": 12.41901854, "ev_ebit": 20.98623517, "ev_sales": 3.07938173, "ev_fcf": 10.9931454, "earnings_yield": 0.0433327, "fcf_yield": 0.09096578, "dividend_yield": 0.03427298, "buyback_yield": 0, "shareholder_yield": 0.03427298, "debt_paydown_yield": null, "total_yield": 0.03427298, "gross_margin": 0.55536305, "operating_margin": 0.1467334, "net_margin": 0.09257875, "ebitda_margin": 0.24795693, "fcf_margin": 0.28011835, "roe": 0.07184259, "roa": 0.0345643, "roic": 0.0493155, "roc_greenblatt": null, "asset_turnover": 0.37335027, "cash_conversion": 3.02573049, "accruals_ratio": -0.04449871, "sbc_to_revenue": 0.00696387, "debt_to_equity": 1.07491959, "net_debt_to_ebitda": 3.80274821, "debt_to_assets": 0.36509258, "interest_coverage": 2.68420881, "current_ratio": 5.62131617, "quick_ratio": 5.62131617, "net_debt": 1059651000, "revenue_growth_1y": -0.00399978, "revenue_growth_3y_cagr": 0.03813071, "revenue_growth_5y_cagr": 0.30198443, "eps_growth_1y": 1.01721731, "eps_growth_3y_cagr": -0.02467515, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.07321058, "book_value_growth_1y": -0.07650625, "piotroski_f_score": 7, "altman_z_score": 1.18247324, "earnings_stability_5y": 0.780057, "revenue_stability_5y": 0.364362, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.07599629, "price_return_3m": 0.2209871, "price_return_6m": 0.35754543, "price_return_9m": 0.39835714, "price_return_12m": 0.5930515, "price_return_12m_ex1m": 0.48053623, "distance_from_52w_high": 0, "distance_from_52w_low": 0.62073876, "relative_strength": 0.43511045, "local_beta": 0.0012, "volatility_252d": 0.267942, "volatility_60d": 0.608137, "max_drawdown_12m": -0.11708381, "revenue_ttm": 1123800000, "gross_profit_ttm": 624117000, "ebit_ttm": 164899000, "ebitda_ttm": 278654000, "net_income_ttm": 104040000, "eps_diluted_ttm": 0.50309264, "operating_cash_flow_ttm": 237983000, "capital_expenditure_ttm": 76814000, "fcf_ttm": 314797000, "dividends_paid_ttm": 82288000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 61433000, "cash_and_equivalents": 39293000, "total_current_assets": 39293000, "total_current_liabilities": 6990000, "net_ppe": null, "total_assets": 3010042000, "total_debt": 1098944000, "total_equity": 1448166000, "net_working_capital": -6990000, "book_value_per_share": 7.00270721, "retained_earnings": -666433000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 7.00270721, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 60, "rank_pb": 43, "rank_ptbv": 36, "rank_ps": 50, "rank_pcf": 44, "rank_ev_ebitda": 53, "rank_ev_ebit": 71, "rank_earnings_yield": 59, "rank_fcf_yield": 44, "rank_dividend_yield": 22, "rank_shareholder_yield": 22, "rank_total_yield": 23, "rank_roe": 54, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 38, "rank_fcf_margin": 33, "rank_piotroski": 11, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 13, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 20, "rank_momentum_12m_ex1m": 25, "rank_relative_strength": 21, "value_composite": 68, "quality_composite": 20, "momentum_composite": 15, "growth_composite": 28, "yield_composite": 15, "svqf_composite": 80, "vc1_composite": 45, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 33, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 36, "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": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "income_statement": { "revenue": 1120491000, "cost_of_revenue": 502145000, "gross_profit": 618346000, "ebit": 161537000, "ebitda": 274644000, "pretax_income": 100711000, "tax_provision": -1231000, "net_income": 101433000, "net_income_to_common": 101433000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68084000, "total_current_assets": 68084000, "total_assets": 3003701000, "short_term_debt": null, "long_term_debt": 1098850000, "total_debt": 1098850000, "total_liabilities": 1546616000, "total_equity": 1447885000, "shares_outstanding": 208264530, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 243650000, "capital_expenditure": 81563000, "free_cash_flow": 325213000, "dividends_paid": 108131000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58806, "ticker_id": 5716, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "161537000", "ebitda": "274644000", "netIncome": "101433000", "grossProfit": "618346000", "depreciation": "None", "totalRevenue": "1120491000", "costOfRevenue": "502145000", "interestIncome": "6759000", "incomeBeforeTax": "100711000", "interestExpense": "62798000", "operatingIncome": "161777000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1231000", "reportedCurrency": "USD", "netInterestIncome": "-55729000", "nonInterestIncome": "None", "operatingExpenses": "456569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502145000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113107000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "101942000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2037000", "currentDebt": "None", "investments": "None", "totalAssets": "3003701000", "longTermDebt": "1098850000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-662209000", "totalLiabilities": "1546616000", "otherCurrentAssets": "-137787000", "totalCurrentAssets": "68084000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2685499000", "currentAccountsPayable": "193456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1185903000", "totalShareholderEquity": "1447885000", "capitalLeaseObligations": "87053000", "otherCurrentLiabilities": "159857000", "totalCurrentLiabilities": "360713000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1185903000", "cashAndShortTermInvestments": "68084000", "commonStockSharesOutstanding": "208264530", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101433000", "profitLoss": "None", "dividendPayout": "108131000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "243650000", "capitalExpenditures": "81563000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276678000", "cashflowFromInvestment": "7460000", "stockBasedCompensation": "7423000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108131000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1120491000, "cost_of_revenue": 502145000, "gross_profit": 618346000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 161537000, "depreciation_amortisation": 113107000, "ebitda": 274644000, "interest_expense": 62798000, "interest_income": null, "other_non_operating": null, "pretax_income": 100711000, "tax_provision": -1231000, "effective_tax_rate": null, "net_income": 101433000, "net_income_continuing_ops": 101942000, "net_income_to_common": 101433000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68084000, "short_term_investments": null, "net_receivables": 137787000, "inventory": null, "other_current_assets": null, "total_current_assets": 68084000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2685499000, "total_assets": 3003701000, "short_term_debt": null, "accounts_payable": 193456000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 360713000, "long_term_debt": 1098850000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1185903000, "total_liabilities": 1546616000, "total_debt": 1098850000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -662209000, "total_equity": 1447885000, "shares_outstanding": 208264530, "operating_cash_flow": 243650000, "stock_based_compensation": 7423000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81563000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7460000, "dividends_paid": 108131000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -276678000, "free_cash_flow": 325213000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "161537000", "ebitda": "274644000", "netIncome": "101433000", "grossProfit": "618346000", "depreciation": "None", "totalRevenue": "1120491000", "costOfRevenue": "502145000", "interestIncome": "6759000", "incomeBeforeTax": "100711000", "interestExpense": "62798000", "operatingIncome": "161777000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1231000", "reportedCurrency": "USD", "netInterestIncome": "-55729000", "nonInterestIncome": "None", "operatingExpenses": "456569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502145000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113107000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "101942000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2037000", "currentDebt": "None", "investments": "None", "totalAssets": "3003701000", "longTermDebt": "1098850000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-662209000", "totalLiabilities": "1546616000", "otherCurrentAssets": "-137787000", "totalCurrentAssets": "68084000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2685499000", "currentAccountsPayable": "193456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1185903000", "totalShareholderEquity": "1447885000", "capitalLeaseObligations": "87053000", "otherCurrentLiabilities": "159857000", "totalCurrentLiabilities": "360713000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1185903000", "cashAndShortTermInvestments": "68084000", "commonStockSharesOutstanding": "208264530", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101433000", "profitLoss": "None", "dividendPayout": "108131000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "243650000", "capitalExpenditures": "81563000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-276678000", "cashflowFromInvestment": "7460000", "stockBasedCompensation": "7423000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "108131000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113107000", "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": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "income_statement": { "revenue": 1129883000, "cost_of_revenue": 511947000, "gross_profit": 617936000, "ebit": 115307000, "ebitda": 228895000, "pretax_income": 49791000, "tax_provision": 1541000, "net_income": 48047000, "net_income_to_common": 48047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81381000, "total_current_assets": 368136000, "total_assets": 3172251000, "short_term_debt": 295808000, "long_term_debt": 1095294000, "total_debt": 1391102000, "total_liabilities": 1573319000, "total_equity": 1590235000, "shares_outstanding": 211240170, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 224409000, "capital_expenditure": 81588000, "free_cash_flow": 305997000, "dividends_paid": 35418000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58811, "ticker_id": 5716, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115307000", "ebitda": "228895000", "netIncome": "48047000", "grossProfit": "617936000", "depreciation": "None", "totalRevenue": "1129883000", "costOfRevenue": "511947000", "interestIncome": "4337000", "incomeBeforeTax": "49791000", "interestExpense": "65516000", "operatingIncome": "143150000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1541000", "reportedCurrency": "USD", "netInterestIncome": "-60779000", "nonInterestIncome": "None", "operatingExpenses": "474786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "511947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113588000", "sellingGeneralAndAdministrative": "32549000", "netIncomeFromContinuingOperations": "48250000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2076000", "currentDebt": "None", "investments": "None", "totalAssets": "3172251000", "longTermDebt": "1095294000", "shortTermDebt": "295808000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-679050000", "totalLiabilities": "1573319000", "otherCurrentAssets": "140808000", "totalCurrentAssets": "368136000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "145947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2804115000", "currentAccountsPayable": "200935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2729331000", "shortLongTermDebtTotal": "1180529000", "totalShareholderEquity": "1590235000", "capitalLeaseObligations": "85235000", "otherCurrentLiabilities": "52386000", "totalCurrentLiabilities": "392790000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1180529000", "cashAndShortTermInvestments": "81381000", "commonStockSharesOutstanding": "211240170", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "81381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48250000", "profitLoss": "None", "dividendPayout": "35418000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "224409000", "capitalExpenditures": "81588000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150671000", "cashflowFromInvestment": "-112120000", "stockBasedCompensation": "12019000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35418000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32871000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113588000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1129883000, "cost_of_revenue": 511947000, "gross_profit": 617936000, "research_and_development": null, "selling_general_admin": 32549000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115307000, "depreciation_amortisation": 113588000, "ebitda": 228895000, "interest_expense": 65516000, "interest_income": null, "other_non_operating": null, "pretax_income": 49791000, "tax_provision": 1541000, "effective_tax_rate": null, "net_income": 48047000, "net_income_continuing_ops": 48250000, "net_income_to_common": 48047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81381000, "short_term_investments": null, "net_receivables": 145947000, "inventory": null, "other_current_assets": null, "total_current_assets": 368136000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2804115000, "total_assets": 3172251000, "short_term_debt": 295808000, "accounts_payable": 200935000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 392790000, "long_term_debt": 1095294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1180529000, "total_liabilities": 1573319000, "total_debt": 1391102000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -679050000, "total_equity": 1590235000, "shares_outstanding": 211240170, "operating_cash_flow": 224409000, "stock_based_compensation": 12019000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81588000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112120000, "dividends_paid": 35418000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -150671000, "free_cash_flow": 305997000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115307000", "ebitda": "228895000", "netIncome": "48047000", "grossProfit": "617936000", "depreciation": "None", "totalRevenue": "1129883000", "costOfRevenue": "511947000", "interestIncome": "4337000", "incomeBeforeTax": "49791000", "interestExpense": "65516000", "operatingIncome": "143150000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1541000", "reportedCurrency": "USD", "netInterestIncome": "-60779000", "nonInterestIncome": "None", "operatingExpenses": "474786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "511947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113588000", "sellingGeneralAndAdministrative": "32549000", "netIncomeFromContinuingOperations": "48250000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2076000", "currentDebt": "None", "investments": "None", "totalAssets": "3172251000", "longTermDebt": "1095294000", "shortTermDebt": "295808000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-679050000", "totalLiabilities": "1573319000", "otherCurrentAssets": "140808000", "totalCurrentAssets": "368136000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "145947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2804115000", "currentAccountsPayable": "200935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2729331000", "shortLongTermDebtTotal": "1180529000", "totalShareholderEquity": "1590235000", "capitalLeaseObligations": "85235000", "otherCurrentLiabilities": "52386000", "totalCurrentLiabilities": "392790000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1180529000", "cashAndShortTermInvestments": "81381000", "commonStockSharesOutstanding": "211240170", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "81381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48250000", "profitLoss": "None", "dividendPayout": "35418000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "224409000", "capitalExpenditures": "81588000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150671000", "cashflowFromInvestment": "-112120000", "stockBasedCompensation": "12019000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35418000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32871000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113588000", "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": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "income_statement": { "revenue": 1074867000, "cost_of_revenue": 781760000, "gross_profit": 293107000, "ebit": 152024000, "ebitda": 263326000, "pretax_income": 86952000, "tax_provision": 317000, "net_income": 86340000, "net_income_to_common": 86340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121595000, "total_current_assets": 121595000, "total_assets": 3238687000, "short_term_debt": 82381000, "long_term_debt": 1177005000, "total_debt": 1259386000, "total_liabilities": 1589704000, "total_equity": 1648983000, "shares_outstanding": 212304117, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 237564000, "capital_expenditure": 119013000, "free_cash_flow": 356577000, "dividends_paid": 41726000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58816, "ticker_id": 5716, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "152024000", "ebitda": "263326000", "netIncome": "86340000", "grossProfit": "293107000", "depreciation": "None", "totalRevenue": "1074867000", "costOfRevenue": "781760000", "interestIncome": "2561000", "incomeBeforeTax": "86952000", "interestExpense": "65072000", "operatingIncome": "261059000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "317000", "reportedCurrency": "USD", "netInterestIncome": "-62511000", "nonInterestIncome": "None", "operatingExpenses": "32048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "781760000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111302000", "sellingGeneralAndAdministrative": "32048000", "netIncomeFromContinuingOperations": "86635000" }, "balance": { "goodwill": "None", "inventory": "357436000", "commonStock": "2096000", "currentDebt": "None", "investments": "None", "totalAssets": "3238687000", "longTermDebt": "1177005000", "shortTermDebt": "82381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-48000", "totalLiabilities": "1589704000", "otherCurrentAssets": "-311860000", "totalCurrentAssets": "121595000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2852887000", "currentAccountsPayable": "156085000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2852887000", "shortLongTermDebtTotal": "1289871000", "totalShareholderEquity": "1648983000", "capitalLeaseObligations": "112866000", "otherCurrentLiabilities": "6324000", "totalCurrentLiabilities": "8349000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1581355000", "cashAndShortTermInvestments": "121595000", "commonStockSharesOutstanding": "212304117", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "121595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86635000", "profitLoss": "None", "dividendPayout": "41726000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "237564000", "capitalExpenditures": "119013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56725000", "cashflowFromInvestment": "-120846000", "stockBasedCompensation": "8771000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41726000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111302000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1074867000, "cost_of_revenue": 781760000, "gross_profit": 293107000, "research_and_development": 0.08, "selling_general_admin": 32048000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 152024000, "depreciation_amortisation": 111302000, "ebitda": 263326000, "interest_expense": 65072000, "interest_income": null, "other_non_operating": null, "pretax_income": 86952000, "tax_provision": 317000, "effective_tax_rate": null, "net_income": 86340000, "net_income_continuing_ops": 86635000, "net_income_to_common": 86340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121595000, "short_term_investments": null, "net_receivables": 144689000, "inventory": 357436000, "other_current_assets": null, "total_current_assets": 121595000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2852887000, "total_assets": 3238687000, "short_term_debt": 82381000, "accounts_payable": 156085000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8349000, "long_term_debt": 1177005000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1581355000, "total_liabilities": 1589704000, "total_debt": 1259386000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -48000, "total_equity": 1648983000, "shares_outstanding": 212304117, "operating_cash_flow": 237564000, "stock_based_compensation": 8771000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119013000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120846000, "dividends_paid": 41726000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56725000, "free_cash_flow": 356577000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "152024000", "ebitda": "263326000", "netIncome": "86340000", "grossProfit": "293107000", "depreciation": "None", "totalRevenue": "1074867000", "costOfRevenue": "781760000", "interestIncome": "2561000", "incomeBeforeTax": "86952000", "interestExpense": "65072000", "operatingIncome": "261059000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "317000", "reportedCurrency": "USD", "netInterestIncome": "-62511000", "nonInterestIncome": "None", "operatingExpenses": "32048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "781760000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111302000", "sellingGeneralAndAdministrative": "32048000", "netIncomeFromContinuingOperations": "86635000" }, "balance": { "goodwill": "None", "inventory": "357436000", "commonStock": "2096000", "currentDebt": "None", "investments": "None", "totalAssets": "3238687000", "longTermDebt": "1177005000", "shortTermDebt": "82381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-48000", "totalLiabilities": "1589704000", "otherCurrentAssets": "-311860000", "totalCurrentAssets": "121595000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2852887000", "currentAccountsPayable": "156085000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2852887000", "shortLongTermDebtTotal": "1289871000", "totalShareholderEquity": "1648983000", "capitalLeaseObligations": "112866000", "otherCurrentLiabilities": "6324000", "totalCurrentLiabilities": "8349000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1581355000", "cashAndShortTermInvestments": "121595000", "commonStockSharesOutstanding": "212304117", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "121595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86635000", "profitLoss": "None", "dividendPayout": "41726000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "237564000", "capitalExpenditures": "119013000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56725000", "cashflowFromInvestment": "-120846000", "stockBasedCompensation": "8771000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41726000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111302000", "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": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "income_statement": { "revenue": 1001503000, "cost_of_revenue": 432362000, "gross_profit": 569141000, "ebit": 151999000, "ebitda": 260848000, "pretax_income": 112312000, "tax_provision": 2607000, "net_income": 109328000, "net_income_to_common": 109328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67564000, "total_current_assets": 283886000, "total_assets": 3207540000, "short_term_debt": 9545000, "long_term_debt": 1185793000, "total_debt": 1195338000, "total_liabilities": 1611362000, "total_equity": 1589881000, "shares_outstanding": 213188987, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 206239000, "capital_expenditure": 249599000, "free_cash_flow": 455838000, "dividends_paid": 16238000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58821, "ticker_id": 5716, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151999000", "ebitda": "260848000", "netIncome": "109328000", "grossProfit": "569141000", "depreciation": "None", "totalRevenue": "1001503000", "costOfRevenue": "432362000", "interestIncome": "39687000", "incomeBeforeTax": "112312000", "interestExpense": "39687000", "operatingIncome": "162128000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2607000", "reportedCurrency": "USD", "netInterestIncome": "-39687000", "nonInterestIncome": "None", "operatingExpenses": "407013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "-11170000", "costofGoodsAndServicesSold": "432362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108849000", "sellingGeneralAndAdministrative": "25420000", "netIncomeFromContinuingOperations": "109705000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2094000", "currentDebt": "None", "investments": "None", "totalAssets": "3207540000", "longTermDebt": "1185793000", "shortTermDebt": "9545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-700694000", "totalLiabilities": "1611362000", "otherCurrentAssets": "39614000", "totalCurrentAssets": "283886000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "176708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2923654000", "currentAccountsPayable": "166802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2847523000", "shortLongTermDebtTotal": "1296668000", "totalShareholderEquity": "1589881000", "capitalLeaseObligations": "110875000", "otherCurrentLiabilities": "12946000", "totalCurrentLiabilities": "314694000", "otherNonCurrentLiabilities": "245821000", "totalNonCurrentLiabilities": "1296668000", "cashAndShortTermInvestments": "67564000", "commonStockSharesOutstanding": "213188987", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109705000", "profitLoss": "None", "dividendPayout": "16238000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "206239000", "capitalExpenditures": "249599000", "changeInReceivables": "-24034000", "changeInExchangeRate": "None", "cashflowFromFinancing": "74031000", "cashflowFromInvestment": "-248599000", "stockBasedCompensation": "7789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16238000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31671000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13115000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108849000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1001503000, "cost_of_revenue": 432362000, "gross_profit": 569141000, "research_and_development": 0.11, "selling_general_admin": 25420000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151999000, "depreciation_amortisation": 108849000, "ebitda": 260848000, "interest_expense": 39687000, "interest_income": null, "other_non_operating": null, "pretax_income": 112312000, "tax_provision": 2607000, "effective_tax_rate": null, "net_income": 109328000, "net_income_continuing_ops": 109705000, "net_income_to_common": 109328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67564000, "short_term_investments": null, "net_receivables": 176708000, "inventory": null, "other_current_assets": null, "total_current_assets": 283886000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2923654000, "total_assets": 3207540000, "short_term_debt": 9545000, "accounts_payable": 166802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 314694000, "long_term_debt": 1185793000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1296668000, "total_liabilities": 1611362000, "total_debt": 1195338000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -700694000, "total_equity": 1589881000, "shares_outstanding": 213188987, "operating_cash_flow": 206239000, "stock_based_compensation": 7789000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 249599000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -248599000, "dividends_paid": 16238000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74031000, "free_cash_flow": 455838000, "net_change_in_cash": 31671000 }, "raw_data": { "income": { "ebit": "151999000", "ebitda": "260848000", "netIncome": "109328000", "grossProfit": "569141000", "depreciation": "None", "totalRevenue": "1001503000", "costOfRevenue": "432362000", "interestIncome": "39687000", "incomeBeforeTax": "112312000", "interestExpense": "39687000", "operatingIncome": "162128000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2607000", "reportedCurrency": "USD", "netInterestIncome": "-39687000", "nonInterestIncome": "None", "operatingExpenses": "407013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "-11170000", "costofGoodsAndServicesSold": "432362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108849000", "sellingGeneralAndAdministrative": "25420000", "netIncomeFromContinuingOperations": "109705000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2094000", "currentDebt": "None", "investments": "None", "totalAssets": "3207540000", "longTermDebt": "1185793000", "shortTermDebt": "9545000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-700694000", "totalLiabilities": "1611362000", "otherCurrentAssets": "39614000", "totalCurrentAssets": "283886000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "176708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2923654000", "currentAccountsPayable": "166802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2847523000", "shortLongTermDebtTotal": "1296668000", "totalShareholderEquity": "1589881000", "capitalLeaseObligations": "110875000", "otherCurrentLiabilities": "12946000", "totalCurrentLiabilities": "314694000", "otherNonCurrentLiabilities": "245821000", "totalNonCurrentLiabilities": "1296668000", "cashAndShortTermInvestments": "67564000", "commonStockSharesOutstanding": "213188987", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109705000", "profitLoss": "None", "dividendPayout": "16238000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "206239000", "capitalExpenditures": "249599000", "changeInReceivables": "-24034000", "changeInExchangeRate": "None", "cashflowFromFinancing": "74031000", "cashflowFromInvestment": "-248599000", "stockBasedCompensation": "7789000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16238000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31671000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13115000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108849000", "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": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "income_statement": { "revenue": 567134000, "cost_of_revenue": 284990000, "gross_profit": 282144000, "ebit": -155095000, "ebitda": -52132000, "pretax_income": -192138000, "tax_provision": 3267000, "net_income": -194584000, "net_income_to_common": -194584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38620000, "total_current_assets": 196178000, "total_assets": 2965306000, "short_term_debt": 90000000, "long_term_debt": 1067223000, "total_debt": 1157223000, "total_liabilities": 1444342000, "total_equity": 1515214000, "shares_outstanding": 212056923, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2307000, "capital_expenditure": 273759000, "free_cash_flow": 271452000, "dividends_paid": 9936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58826, "ticker_id": 5716, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-155095000", "ebitda": "-52132000", "netIncome": "-194584000", "grossProfit": "282144000", "depreciation": "None", "totalRevenue": "567134000", "costOfRevenue": "284990000", "interestIncome": "36096000", "incomeBeforeTax": "-192138000", "interestExpense": "37043000", "operatingIncome": "-30050000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3267000", "reportedCurrency": "USD", "netInterestIncome": "-36096000", "nonInterestIncome": "None", "operatingExpenses": "312194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.34", "otherNonOperatingIncome": "947000", "costofGoodsAndServicesSold": "284990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102963000", "sellingGeneralAndAdministrative": "32552000", "netIncomeFromContinuingOperations": "-195405000" }, "balance": { "goodwill": "None", "inventory": "36887000", "commonStock": "2107000", "currentDebt": "None", "investments": "None", "totalAssets": "2965306000", "longTermDebt": "1067223000", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-780931000", "totalLiabilities": "1444342000", "otherCurrentAssets": "36887000", "totalCurrentAssets": "196178000", "currentLongTermDebt": "90000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "120671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2769128000", "currentAccountsPayable": "136731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2751656000", "shortLongTermDebtTotal": "1175828000", "totalShareholderEquity": "1515214000", "capitalLeaseObligations": "108605000", "otherCurrentLiabilities": "74104000", "totalCurrentLiabilities": "358514000", "otherNonCurrentLiabilities": "240388000", "totalNonCurrentLiabilities": "1085828000", "cashAndShortTermInvestments": "38620000", "commonStockSharesOutstanding": "212056923", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-195405000", "profitLoss": "None", "dividendPayout": "9936000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2307000", "capitalExpenditures": "273759000", "changeInReceivables": "-63236000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5167000", "cashflowFromInvestment": "-62199000", "stockBasedCompensation": "8744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-59339000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1482000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102963000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 567134000, "cost_of_revenue": 284990000, "gross_profit": 282144000, "research_and_development": 0.34, "selling_general_admin": 32552000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -155095000, "depreciation_amortisation": 102963000, "ebitda": -52132000, "interest_expense": 37043000, "interest_income": null, "other_non_operating": null, "pretax_income": -192138000, "tax_provision": 3267000, "effective_tax_rate": null, "net_income": -194584000, "net_income_continuing_ops": -195405000, "net_income_to_common": -194584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38620000, "short_term_investments": null, "net_receivables": 120671000, "inventory": 36887000, "other_current_assets": null, "total_current_assets": 196178000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2769128000, "total_assets": 2965306000, "short_term_debt": 90000000, "accounts_payable": 136731000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 358514000, "long_term_debt": 1067223000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1085828000, "total_liabilities": 1444342000, "total_debt": 1157223000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -780931000, "total_equity": 1515214000, "shares_outstanding": 212056923, "operating_cash_flow": -2307000, "stock_based_compensation": 8744000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 273759000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62199000, "dividends_paid": 9936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5167000, "free_cash_flow": 271452000, "net_change_in_cash": -59339000 }, "raw_data": { "income": { "ebit": "-155095000", "ebitda": "-52132000", "netIncome": "-194584000", "grossProfit": "282144000", "depreciation": "None", "totalRevenue": "567134000", "costOfRevenue": "284990000", "interestIncome": "36096000", "incomeBeforeTax": "-192138000", "interestExpense": "37043000", "operatingIncome": "-30050000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3267000", "reportedCurrency": "USD", "netInterestIncome": "-36096000", "nonInterestIncome": "None", "operatingExpenses": "312194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.34", "otherNonOperatingIncome": "947000", "costofGoodsAndServicesSold": "284990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102963000", "sellingGeneralAndAdministrative": "32552000", "netIncomeFromContinuingOperations": "-195405000" }, "balance": { "goodwill": "None", "inventory": "36887000", "commonStock": "2107000", "currentDebt": "None", "investments": "None", "totalAssets": "2965306000", "longTermDebt": "1067223000", "shortTermDebt": "90000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-780931000", "totalLiabilities": "1444342000", "otherCurrentAssets": "36887000", "totalCurrentAssets": "196178000", "currentLongTermDebt": "90000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "120671000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2769128000", "currentAccountsPayable": "136731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2751656000", "shortLongTermDebtTotal": "1175828000", "totalShareholderEquity": "1515214000", "capitalLeaseObligations": "108605000", "otherCurrentLiabilities": "74104000", "totalCurrentLiabilities": "358514000", "otherNonCurrentLiabilities": "240388000", "totalNonCurrentLiabilities": "1085828000", "cashAndShortTermInvestments": "38620000", "commonStockSharesOutstanding": "212056923", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-195405000", "profitLoss": "None", "dividendPayout": "9936000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2307000", "capitalExpenditures": "273759000", "changeInReceivables": "-63236000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5167000", "cashflowFromInvestment": "-62199000", "stockBasedCompensation": "8744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-59339000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1482000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102963000", "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": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "income_statement": { "revenue": 299488000, "cost_of_revenue": 340625000, "gross_profit": -41137000, "ebit": -368484000, "ebitda": -253768000, "pretax_income": -422479000, "tax_provision": -26452000, "net_income": -394375000, "net_income_to_common": -394375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111796000, "total_current_assets": 204341000, "total_assets": 3146773000, "short_term_debt": 55000000, "long_term_debt": 1048699000, "total_debt": 1103699000, "total_liabilities": 1427848000, "total_equity": 1711109000, "shares_outstanding": 201670721, "goodwill_and_intangibles": 19600000 }, "cash_flow": { "operating_cash_flow": -83686000, "capital_expenditure": 89636000, "free_cash_flow": 5950000, "dividends_paid": 28857000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58831, "ticker_id": 5716, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-368484000", "ebitda": "-253768000", "netIncome": "-394375000", "grossProfit": "-41137000", "depreciation": "None", "totalRevenue": "299488000", "costOfRevenue": "340625000", "interestIncome": "391000", "incomeBeforeTax": "-422479000", "interestExpense": "53995000", "operatingIncome": "-199315000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-26452000", "reportedCurrency": "USD", "netInterestIncome": "-53604000", "nonInterestIncome": "None", "operatingExpenses": "-41137000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.41", "otherNonOperatingIncome": "391000", "costofGoodsAndServicesSold": "340625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114716000", "sellingGeneralAndAdministrative": "6908000", "netIncomeFromContinuingOperations": "-396027000" }, "balance": { "goodwill": "19600000", "inventory": "23050000", "commonStock": "2101000", "currentDebt": "None", "investments": "None", "totalAssets": "3146773000", "longTermDebt": "1048699000", "shortTermDebt": "55000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-576531000", "totalLiabilities": "1427848000", "otherCurrentAssets": "23050000", "totalCurrentAssets": "204341000", "currentLongTermDebt": "55000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69495000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2942432000", "currentAccountsPayable": "142090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2817356000", "shortLongTermDebtTotal": "1153672000", "totalShareholderEquity": "1711109000", "capitalLeaseObligations": "104973000", "otherCurrentLiabilities": "-15318000", "totalCurrentLiabilities": "329176000", "otherNonCurrentLiabilities": "237059000", "totalNonCurrentLiabilities": "1098672000", "cashAndShortTermInvestments": "111796000", "commonStockSharesOutstanding": "201670721", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "111796000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-396027000", "profitLoss": "None", "dividendPayout": "28857000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-83686000", "capitalExpenditures": "89636000", "changeInReceivables": "44526000", "changeInExchangeRate": "None", "cashflowFromFinancing": "117713000", "cashflowFromInvestment": "-78973000", "stockBasedCompensation": "7225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28857000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-44946000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114716000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 299488000, "cost_of_revenue": 340625000, "gross_profit": -41137000, "research_and_development": 1.41, "selling_general_admin": 6908000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -368484000, "depreciation_amortisation": 114716000, "ebitda": -253768000, "interest_expense": 53995000, "interest_income": null, "other_non_operating": null, "pretax_income": -422479000, "tax_provision": -26452000, "effective_tax_rate": null, "net_income": -394375000, "net_income_continuing_ops": -396027000, "net_income_to_common": -394375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111796000, "short_term_investments": null, "net_receivables": 69495000, "inventory": 23050000, "other_current_assets": null, "total_current_assets": 204341000, "net_ppe": null, "goodwill": 19600000, "intangible_assets": null, "goodwill_and_intangibles": 19600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2942432000, "total_assets": 3146773000, "short_term_debt": 55000000, "accounts_payable": 142090000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 329176000, "long_term_debt": 1048699000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1098672000, "total_liabilities": 1427848000, "total_debt": 1103699000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -576531000, "total_equity": 1711109000, "shares_outstanding": 201670721, "operating_cash_flow": -83686000, "stock_based_compensation": 7225000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89636000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78973000, "dividends_paid": 28857000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 117713000, "free_cash_flow": 5950000, "net_change_in_cash": -44946000 }, "raw_data": { "income": { "ebit": "-368484000", "ebitda": "-253768000", "netIncome": "-394375000", "grossProfit": "-41137000", "depreciation": "None", "totalRevenue": "299488000", "costOfRevenue": "340625000", "interestIncome": "391000", "incomeBeforeTax": "-422479000", "interestExpense": "53995000", "operatingIncome": "-199315000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-26452000", "reportedCurrency": "USD", "netInterestIncome": "-53604000", "nonInterestIncome": "None", "operatingExpenses": "-41137000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1.41", "otherNonOperatingIncome": "391000", "costofGoodsAndServicesSold": "340625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114716000", "sellingGeneralAndAdministrative": "6908000", "netIncomeFromContinuingOperations": "-396027000" }, "balance": { "goodwill": "19600000", "inventory": "23050000", "commonStock": "2101000", "currentDebt": "None", "investments": "None", "totalAssets": "3146773000", "longTermDebt": "1048699000", "shortTermDebt": "55000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-576531000", "totalLiabilities": "1427848000", "otherCurrentAssets": "23050000", "totalCurrentAssets": "204341000", "currentLongTermDebt": "55000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69495000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2942432000", "currentAccountsPayable": "142090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2817356000", "shortLongTermDebtTotal": "1153672000", "totalShareholderEquity": "1711109000", "capitalLeaseObligations": "104973000", "otherCurrentLiabilities": "-15318000", "totalCurrentLiabilities": "329176000", "otherNonCurrentLiabilities": "237059000", "totalNonCurrentLiabilities": "1098672000", "cashAndShortTermInvestments": "111796000", "commonStockSharesOutstanding": "201670721", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "111796000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-396027000", "profitLoss": "None", "dividendPayout": "28857000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-83686000", "capitalExpenditures": "89636000", "changeInReceivables": "44526000", "changeInExchangeRate": "None", "cashflowFromFinancing": "117713000", "cashflowFromInvestment": "-78973000", "stockBasedCompensation": "7225000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28857000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-44946000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114716000", "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": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "income_statement": { "revenue": 938091000, "cost_of_revenue": 690765000, "gross_profit": 247326000, "ebit": 100985000, "ebitda": 217609000, "pretax_income": 206239000, "tax_provision": 22028000, "net_income": 183487000, "net_income_to_common": 183487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122524000, "total_current_assets": 270999000, "total_assets": 3425766000, "short_term_debt": 75000000, "long_term_debt": 1090099000, "total_debt": 1165099000, "total_liabilities": 1504704000, "total_equity": 1912490000, "shares_outstanding": 202741630, "goodwill_and_intangibles": 2600000 }, "cash_flow": { "operating_cash_flow": 193289000, "capital_expenditure": 199259000, "free_cash_flow": 392548000, "dividends_paid": 102052000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58836, "ticker_id": 5716, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100985000", "ebitda": "217609000", "netIncome": "183487000", "grossProfit": "247326000", "depreciation": "None", "totalRevenue": "938091000", "costOfRevenue": "690765000", "interestIncome": "1197000", "incomeBeforeTax": "206239000", "interestExpense": "46584000", "operatingIncome": "219095000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "22028000", "reportedCurrency": "USD", "netInterestIncome": "-45387000", "nonInterestIncome": "None", "operatingExpenses": "28231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "-1176000", "costofGoodsAndServicesSold": "690765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116624000", "sellingGeneralAndAdministrative": "28231000", "netIncomeFromContinuingOperations": "184211000" }, "balance": { "goodwill": "2600000", "inventory": "57268000", "commonStock": "2002000", "currentDebt": "None", "investments": "None", "totalAssets": "3425766000", "longTermDebt": "1090099000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "-178861000", "totalLiabilities": "1504704000", "otherCurrentAssets": "57268000", "totalCurrentAssets": "270999000", "currentLongTermDebt": "75000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3154767000", "currentAccountsPayable": "154389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3026769000", "shortLongTermDebtTotal": "1268724000", "totalShareholderEquity": "1912490000", "capitalLeaseObligations": "103625000", "otherCurrentLiabilities": "-49185000", "totalCurrentLiabilities": "310980000", "otherNonCurrentLiabilities": "234401000", "totalNonCurrentLiabilities": "1193724000", "cashAndShortTermInvestments": "122524000", "commonStockSharesOutstanding": "202741630", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "122524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184211000", "profitLoss": "None", "dividendPayout": "102052000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "193289000", "capitalExpenditures": "199259000", "changeInReceivables": "-5082000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39365000", "cashflowFromInvestment": "-65730000", "stockBasedCompensation": "6385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102052000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "88194000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43313000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 938091000, "cost_of_revenue": 690765000, "gross_profit": 247326000, "research_and_development": 0.22, "selling_general_admin": 28231000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100985000, "depreciation_amortisation": 116624000, "ebitda": 217609000, "interest_expense": 46584000, "interest_income": null, "other_non_operating": null, "pretax_income": 206239000, "tax_provision": 22028000, "effective_tax_rate": null, "net_income": 183487000, "net_income_continuing_ops": 184211000, "net_income_to_common": 183487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122524000, "short_term_investments": null, "net_receivables": 91207000, "inventory": 57268000, "other_current_assets": null, "total_current_assets": 270999000, "net_ppe": null, "goodwill": 2600000, "intangible_assets": 0, "goodwill_and_intangibles": 2600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3154767000, "total_assets": 3425766000, "short_term_debt": 75000000, "accounts_payable": 154389000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 310980000, "long_term_debt": 1090099000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1193724000, "total_liabilities": 1504704000, "total_debt": 1165099000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -178861000, "total_equity": 1912490000, "shares_outstanding": 202741630, "operating_cash_flow": 193289000, "stock_based_compensation": 6385000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 199259000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65730000, "dividends_paid": 102052000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39365000, "free_cash_flow": 392548000, "net_change_in_cash": 88194000 }, "raw_data": { "income": { "ebit": "100985000", "ebitda": "217609000", "netIncome": "183487000", "grossProfit": "247326000", "depreciation": "None", "totalRevenue": "938091000", "costOfRevenue": "690765000", "interestIncome": "1197000", "incomeBeforeTax": "206239000", "interestExpense": "46584000", "operatingIncome": "219095000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "22028000", "reportedCurrency": "USD", "netInterestIncome": "-45387000", "nonInterestIncome": "None", "operatingExpenses": "28231000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.22", "otherNonOperatingIncome": "-1176000", "costofGoodsAndServicesSold": "690765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116624000", "sellingGeneralAndAdministrative": "28231000", "netIncomeFromContinuingOperations": "184211000" }, "balance": { "goodwill": "2600000", "inventory": "57268000", "commonStock": "2002000", "currentDebt": "None", "investments": "None", "totalAssets": "3425766000", "longTermDebt": "1090099000", "shortTermDebt": "75000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "-178861000", "totalLiabilities": "1504704000", "otherCurrentAssets": "57268000", "totalCurrentAssets": "270999000", "currentLongTermDebt": "75000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3154767000", "currentAccountsPayable": "154389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3026769000", "shortLongTermDebtTotal": "1268724000", "totalShareholderEquity": "1912490000", "capitalLeaseObligations": "103625000", "otherCurrentLiabilities": "-49185000", "totalCurrentLiabilities": "310980000", "otherNonCurrentLiabilities": "234401000", "totalNonCurrentLiabilities": "1193724000", "cashAndShortTermInvestments": "122524000", "commonStockSharesOutstanding": "202741630", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "122524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "184211000", "profitLoss": "None", "dividendPayout": "102052000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "193289000", "capitalExpenditures": "199259000", "changeInReceivables": "-5082000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39365000", "cashflowFromInvestment": "-65730000", "stockBasedCompensation": "6385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102052000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "88194000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43313000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118339000", "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": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "income_statement": { "revenue": 863704000, "cost_of_revenue": 599500000, "gross_profit": 264204000, "ebit": -506439000, "ebitda": 236607000, "pretax_income": 90897000, "tax_provision": 3101000, "net_income": 87784000, "net_income_to_common": 87784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43863000, "total_current_assets": 189018000, "total_assets": 3197580000, "short_term_debt": 348219000, "long_term_debt": 977966000, "total_debt": 1326185000, "total_liabilities": 1306987000, "total_equity": 1890593000, "shares_outstanding": 206131150, "goodwill_and_intangibles": 63945000 }, "cash_flow": { "operating_cash_flow": 219304000, "capital_expenditure": 115171000, "free_cash_flow": 334475000, "dividends_paid": 102709000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58841, "ticker_id": 5716, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-506439000", "ebitda": "236607000", "netIncome": "87784000", "grossProfit": "264204000", "depreciation": "None", "totalRevenue": "863704000", "costOfRevenue": "599500000", "interestIncome": "1806000", "incomeBeforeTax": "90897000", "interestExpense": "40970000", "operatingIncome": "104845000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3101000", "reportedCurrency": "USD", "netInterestIncome": "-39164000", "nonInterestIncome": "None", "operatingExpenses": "155246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "1806000", "costofGoodsAndServicesSold": "599500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "743046000", "sellingGeneralAndAdministrative": "50722000", "netIncomeFromContinuingOperations": "87796000" }, "balance": { "goodwill": "None", "inventory": "47735000", "commonStock": "2045000", "currentDebt": "None", "investments": "None", "totalAssets": "3197580000", "longTermDebt": "977966000", "shortTermDebt": "348219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "63945000", "reportedCurrency": "USD", "retainedEarnings": "-245620000", "totalLiabilities": "1306987000", "otherCurrentAssets": "10506000", "totalCurrentAssets": "189018000", "currentLongTermDebt": "348219000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3008562000", "currentAccountsPayable": "124073000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2944617000", "shortLongTermDebtTotal": "1326185000", "totalShareholderEquity": "1890593000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-321880000", "totalCurrentLiabilities": "329021000", "otherNonCurrentLiabilities": "178609000", "totalNonCurrentLiabilities": "977966000", "cashAndShortTermInvestments": "43863000", "commonStockSharesOutstanding": "206131150", "intangibleAssetsExcludingGoodwill": "63945000", "cashAndCashEquivalentsAtCarryingValue": "43863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87796000", "profitLoss": "None", "dividendPayout": "102709000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "219304000", "capitalExpenditures": "115171000", "changeInReceivables": "-5686000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7167000", "cashflowFromInvestment": "-344312000", "stockBasedCompensation": "5573000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102709000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-132175000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33113000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104740000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 863704000, "cost_of_revenue": 599500000, "gross_profit": 264204000, "research_and_development": 0.11, "selling_general_admin": 50722000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -506439000, "depreciation_amortisation": 743046000, "ebitda": 236607000, "interest_expense": 40970000, "interest_income": null, "other_non_operating": null, "pretax_income": 90897000, "tax_provision": 3101000, "effective_tax_rate": null, "net_income": 87784000, "net_income_continuing_ops": 87796000, "net_income_to_common": 87784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43863000, "short_term_investments": null, "net_receivables": 86914000, "inventory": 47735000, "other_current_assets": null, "total_current_assets": 189018000, "net_ppe": null, "goodwill": null, "intangible_assets": 63945000, "goodwill_and_intangibles": 63945000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3008562000, "total_assets": 3197580000, "short_term_debt": 348219000, "accounts_payable": 124073000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 329021000, "long_term_debt": 977966000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 977966000, "total_liabilities": 1306987000, "total_debt": 1326185000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -245620000, "total_equity": 1890593000, "shares_outstanding": 206131150, "operating_cash_flow": 219304000, "stock_based_compensation": 5573000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115171000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -344312000, "dividends_paid": 102709000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7167000, "free_cash_flow": 334475000, "net_change_in_cash": -132175000 }, "raw_data": { "income": { "ebit": "-506439000", "ebitda": "236607000", "netIncome": "87784000", "grossProfit": "264204000", "depreciation": "None", "totalRevenue": "863704000", "costOfRevenue": "599500000", "interestIncome": "1806000", "incomeBeforeTax": "90897000", "interestExpense": "40970000", "operatingIncome": "104845000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3101000", "reportedCurrency": "USD", "netInterestIncome": "-39164000", "nonInterestIncome": "None", "operatingExpenses": "155246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "1806000", "costofGoodsAndServicesSold": "599500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "743046000", "sellingGeneralAndAdministrative": "50722000", "netIncomeFromContinuingOperations": "87796000" }, "balance": { "goodwill": "None", "inventory": "47735000", "commonStock": "2045000", "currentDebt": "None", "investments": "None", "totalAssets": "3197580000", "longTermDebt": "977966000", "shortTermDebt": "348219000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "63945000", "reportedCurrency": "USD", "retainedEarnings": "-245620000", "totalLiabilities": "1306987000", "otherCurrentAssets": "10506000", "totalCurrentAssets": "189018000", "currentLongTermDebt": "348219000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3008562000", "currentAccountsPayable": "124073000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2944617000", "shortLongTermDebtTotal": "1326185000", "totalShareholderEquity": "1890593000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-321880000", "totalCurrentLiabilities": "329021000", "otherNonCurrentLiabilities": "178609000", "totalNonCurrentLiabilities": "977966000", "cashAndShortTermInvestments": "43863000", "commonStockSharesOutstanding": "206131150", "intangibleAssetsExcludingGoodwill": "63945000", "cashAndCashEquivalentsAtCarryingValue": "43863000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87796000", "profitLoss": "None", "dividendPayout": "102709000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "219304000", "capitalExpenditures": "115171000", "changeInReceivables": "-5686000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7167000", "cashflowFromInvestment": "-344312000", "stockBasedCompensation": "5573000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102709000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-132175000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33113000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104740000", "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": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "income_statement": { "revenue": 258162000, "cost_of_revenue": 117715000, "gross_profit": 140447000, "ebit": 28372000, "ebitda": 56912000, "pretax_income": 14579000, "tax_provision": 46000, "net_income": 14464000, "net_income_to_common": 14464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39293000, "total_current_assets": 39293000, "total_assets": 3010042000, "short_term_debt": null, "long_term_debt": 1098944000, "total_debt": 1098944000, "total_liabilities": 1556662000, "total_equity": 1448166000, "shares_outstanding": 206800878, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21939000, "capital_expenditure": 20813000, "free_cash_flow": 42752000, "dividends_paid": 25182000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58804, "ticker_id": 5716, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28372000", "ebitda": "56912000", "netIncome": "14464000", "grossProfit": "140447000", "depreciation": "None", "totalRevenue": "258162000", "costOfRevenue": "117715000", "interestIncome": "648000", "incomeBeforeTax": "14579000", "interestExpense": "13793000", "operatingIncome": "28621000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "46000", "reportedCurrency": "USD", "netInterestIncome": "-13570000", "nonInterestIncome": "None", "operatingExpenses": "111826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28540000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "14533000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2046000", "currentDebt": "None", "investments": "None", "totalAssets": "3010042000", "longTermDebt": "1098944000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-666433000", "totalLiabilities": "1556662000", "otherCurrentAssets": "-161239000", "totalCurrentAssets": "39293000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2661670000", "currentAccountsPayable": "164831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1195531000", "totalShareholderEquity": "1448166000", "capitalLeaseObligations": "96587000", "otherCurrentLiabilities": "-164831000", "totalCurrentLiabilities": "6990000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1549672000", "cashAndShortTermInvestments": "39293000", "commonStockSharesOutstanding": "206800878", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14533000", "profitLoss": "None", "dividendPayout": "25182000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21939000", "capitalExpenditures": "20813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28031000", "cashflowFromInvestment": "-20813000", "stockBasedCompensation": "1705000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25182000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2849000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28540000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 258162000, "cost_of_revenue": 117715000, "gross_profit": 140447000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28372000, "depreciation_amortisation": 28540000, "ebitda": 56912000, "interest_expense": 13793000, "interest_income": null, "other_non_operating": null, "pretax_income": 14579000, "tax_provision": 46000, "effective_tax_rate": null, "net_income": 14464000, "net_income_continuing_ops": 14533000, "net_income_to_common": 14464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39293000, "short_term_investments": null, "net_receivables": 161239000, "inventory": null, "other_current_assets": null, "total_current_assets": 39293000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2661670000, "total_assets": 3010042000, "short_term_debt": null, "accounts_payable": 164831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6990000, "long_term_debt": 1098944000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1549672000, "total_liabilities": 1556662000, "total_debt": 1098944000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -666433000, "total_equity": 1448166000, "shares_outstanding": 206800878, "operating_cash_flow": 21939000, "stock_based_compensation": 1705000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20813000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20813000, "dividends_paid": 25182000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28031000, "free_cash_flow": 42752000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28372000", "ebitda": "56912000", "netIncome": "14464000", "grossProfit": "140447000", "depreciation": "None", "totalRevenue": "258162000", "costOfRevenue": "117715000", "interestIncome": "648000", "incomeBeforeTax": "14579000", "interestExpense": "13793000", "operatingIncome": "28621000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "46000", "reportedCurrency": "USD", "netInterestIncome": "-13570000", "nonInterestIncome": "None", "operatingExpenses": "111826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28540000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "14533000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2046000", "currentDebt": "None", "investments": "None", "totalAssets": "3010042000", "longTermDebt": "1098944000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-666433000", "totalLiabilities": "1556662000", "otherCurrentAssets": "-161239000", "totalCurrentAssets": "39293000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "161239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2661670000", "currentAccountsPayable": "164831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1195531000", "totalShareholderEquity": "1448166000", "capitalLeaseObligations": "96587000", "otherCurrentLiabilities": "-164831000", "totalCurrentLiabilities": "6990000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1549672000", "cashAndShortTermInvestments": "39293000", "commonStockSharesOutstanding": "206800878", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14533000", "profitLoss": "None", "dividendPayout": "25182000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21939000", "capitalExpenditures": "20813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28031000", "cashflowFromInvestment": "-20813000", "stockBasedCompensation": "1705000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25182000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2849000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28540000", "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": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "income_statement": { "revenue": 274534000, "cost_of_revenue": 16074000, "gross_profit": 258460000, "ebit": 41145000, "ebitda": 69864000, "pretax_income": 24501000, "tax_provision": -1849000, "net_income": 26216000, "net_income_to_common": 26216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68084000, "total_current_assets": 68084000, "total_assets": 3003701000, "short_term_debt": null, "long_term_debt": 1098850000, "total_debt": 1098850000, "total_liabilities": 1546616000, "total_equity": 1447885000, "shares_outstanding": 208264530, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 67920000, "capital_expenditure": 20622000, "free_cash_flow": 88542000, "dividends_paid": 18901000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58805, "ticker_id": 5716, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41145000", "ebitda": "69864000", "netIncome": "26216000", "grossProfit": "258460000", "depreciation": "None", "totalRevenue": "274534000", "costOfRevenue": "16074000", "interestIncome": "2233000", "incomeBeforeTax": "24501000", "interestExpense": "15661000", "operatingIncome": "36030000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1849000", "reportedCurrency": "USD", "netInterestIncome": "-14523000", "nonInterestIncome": "None", "operatingExpenses": "222430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16074000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28719000", "sellingGeneralAndAdministrative": "7683000", "netIncomeFromContinuingOperations": "26350000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2037000", "currentDebt": "None", "investments": "None", "totalAssets": "3003701000", "longTermDebt": "1098850000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-662209000", "totalLiabilities": "1546616000", "otherCurrentAssets": "-137787000", "totalCurrentAssets": "68084000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2685499000", "currentAccountsPayable": "193456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1185903000", "totalShareholderEquity": "1447885000", "capitalLeaseObligations": "87053000", "otherCurrentLiabilities": "159857000", "totalCurrentLiabilities": "360713000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1185903000", "cashAndShortTermInvestments": "68084000", "commonStockSharesOutstanding": "208264530", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26350000", "profitLoss": "None", "dividendPayout": "18901000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67920000", "capitalExpenditures": "20622000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139494000", "cashflowFromInvestment": "-20622000", "stockBasedCompensation": "1686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18901000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120593000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28719000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 274534000, "cost_of_revenue": 16074000, "gross_profit": 258460000, "research_and_development": null, "selling_general_admin": 7683000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41145000, "depreciation_amortisation": 28719000, "ebitda": 69864000, "interest_expense": 15661000, "interest_income": null, "other_non_operating": null, "pretax_income": 24501000, "tax_provision": -1849000, "effective_tax_rate": null, "net_income": 26216000, "net_income_continuing_ops": 26350000, "net_income_to_common": 26216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68084000, "short_term_investments": null, "net_receivables": 137787000, "inventory": null, "other_current_assets": null, "total_current_assets": 68084000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2685499000, "total_assets": 3003701000, "short_term_debt": null, "accounts_payable": 193456000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 360713000, "long_term_debt": 1098850000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1185903000, "total_liabilities": 1546616000, "total_debt": 1098850000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -662209000, "total_equity": 1447885000, "shares_outstanding": 208264530, "operating_cash_flow": 67920000, "stock_based_compensation": 1686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20622000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20622000, "dividends_paid": 18901000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139494000, "free_cash_flow": 88542000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41145000", "ebitda": "69864000", "netIncome": "26216000", "grossProfit": "258460000", "depreciation": "None", "totalRevenue": "274534000", "costOfRevenue": "16074000", "interestIncome": "2233000", "incomeBeforeTax": "24501000", "interestExpense": "15661000", "operatingIncome": "36030000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1849000", "reportedCurrency": "USD", "netInterestIncome": "-14523000", "nonInterestIncome": "None", "operatingExpenses": "222430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16074000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28719000", "sellingGeneralAndAdministrative": "7683000", "netIncomeFromContinuingOperations": "26350000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2037000", "currentDebt": "None", "investments": "None", "totalAssets": "3003701000", "longTermDebt": "1098850000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-662209000", "totalLiabilities": "1546616000", "otherCurrentAssets": "-137787000", "totalCurrentAssets": "68084000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2685499000", "currentAccountsPayable": "193456000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1185903000", "totalShareholderEquity": "1447885000", "capitalLeaseObligations": "87053000", "otherCurrentLiabilities": "159857000", "totalCurrentLiabilities": "360713000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1185903000", "cashAndShortTermInvestments": "68084000", "commonStockSharesOutstanding": "208264530", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68084000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26350000", "profitLoss": "None", "dividendPayout": "18901000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "67920000", "capitalExpenditures": "20622000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139494000", "cashflowFromInvestment": "-20622000", "stockBasedCompensation": "1686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18901000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120593000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28719000", "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": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "income_statement": { "revenue": 285384000, "cost_of_revenue": 125773000, "gross_profit": 159611000, "ebit": 39248000, "ebitda": 67588000, "pretax_income": 23107000, "tax_provision": 469000, "net_income": 22525000, "net_income_to_common": 22525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145336000, "total_current_assets": 369094000, "total_assets": 3146403000, "short_term_debt": null, "long_term_debt": 1098756000, "total_debt": 1098756000, "total_liabilities": 1568937000, "total_equity": 1568366000, "shares_outstanding": 206392934, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 74556000, "capital_expenditure": 19671000, "free_cash_flow": 94227000, "dividends_paid": 19046000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58807, "ticker_id": 5716, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39248000", "ebitda": "67588000", "netIncome": "22525000", "grossProfit": "159611000", "depreciation": "None", "totalRevenue": "285384000", "costOfRevenue": "125773000", "interestIncome": "2298000", "incomeBeforeTax": "23107000", "interestExpense": "17111000", "operatingIncome": "44846000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "469000", "reportedCurrency": "USD", "netInterestIncome": "-14337000", "nonInterestIncome": "None", "operatingExpenses": "114765000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28340000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "22638000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2039000", "currentDebt": "None", "investments": "None", "totalAssets": "3146403000", "longTermDebt": "1098756000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-661187000", "totalLiabilities": "1568937000", "otherCurrentAssets": "50081000", "totalCurrentAssets": "369094000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2777309000", "currentAccountsPayable": "225040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1185341000", "totalShareholderEquity": "1568366000", "capitalLeaseObligations": "86585000", "otherCurrentLiabilities": "17430000", "totalCurrentLiabilities": "383596000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1185341000", "cashAndShortTermInvestments": "145336000", "commonStockSharesOutstanding": "206392934", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "145336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22525000", "profitLoss": "None", "dividendPayout": "19046000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74556000", "capitalExpenditures": "19671000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36975000", "cashflowFromInvestment": "-19671000", "stockBasedCompensation": "1855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19046000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11815000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28340000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 285384000, "cost_of_revenue": 125773000, "gross_profit": 159611000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39248000, "depreciation_amortisation": 28340000, "ebitda": 67588000, "interest_expense": 17111000, "interest_income": null, "other_non_operating": null, "pretax_income": 23107000, "tax_provision": 469000, "effective_tax_rate": null, "net_income": 22525000, "net_income_continuing_ops": 22638000, "net_income_to_common": 22525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145336000, "short_term_investments": null, "net_receivables": 173677000, "inventory": null, "other_current_assets": null, "total_current_assets": 369094000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2777309000, "total_assets": 3146403000, "short_term_debt": null, "accounts_payable": 225040000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 383596000, "long_term_debt": 1098756000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1185341000, "total_liabilities": 1568937000, "total_debt": 1098756000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -661187000, "total_equity": 1568366000, "shares_outstanding": 206392934, "operating_cash_flow": 74556000, "stock_based_compensation": 1855000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19671000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19671000, "dividends_paid": 19046000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36975000, "free_cash_flow": 94227000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39248000", "ebitda": "67588000", "netIncome": "22525000", "grossProfit": "159611000", "depreciation": "None", "totalRevenue": "285384000", "costOfRevenue": "125773000", "interestIncome": "2298000", "incomeBeforeTax": "23107000", "interestExpense": "17111000", "operatingIncome": "44846000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "469000", "reportedCurrency": "USD", "netInterestIncome": "-14337000", "nonInterestIncome": "None", "operatingExpenses": "114765000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28340000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "22638000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2039000", "currentDebt": "None", "investments": "None", "totalAssets": "3146403000", "longTermDebt": "1098756000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-661187000", "totalLiabilities": "1568937000", "otherCurrentAssets": "50081000", "totalCurrentAssets": "369094000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2777309000", "currentAccountsPayable": "225040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1185341000", "totalShareholderEquity": "1568366000", "capitalLeaseObligations": "86585000", "otherCurrentLiabilities": "17430000", "totalCurrentLiabilities": "383596000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1185341000", "cashAndShortTermInvestments": "145336000", "commonStockSharesOutstanding": "206392934", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "145336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22525000", "profitLoss": "None", "dividendPayout": "19046000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74556000", "capitalExpenditures": "19671000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36975000", "cashflowFromInvestment": "-19671000", "stockBasedCompensation": "1855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19046000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11815000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28340000", "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": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "income_statement": { "revenue": 305720000, "cost_of_revenue": 240121000, "gross_profit": 65599000, "ebit": 56134000, "ebitda": 84290000, "pretax_income": 42030000, "tax_provision": 991000, "net_income": 40835000, "net_income_to_common": 40835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52402000, "total_current_assets": 275376000, "total_assets": 3061315000, "short_term_debt": null, "long_term_debt": 1020320000, "total_debt": 1020320000, "total_liabilities": 1476817000, "total_equity": 1575525000, "shares_outstanding": 207916308, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 73568000, "capital_expenditure": 15708000, "free_cash_flow": 89276000, "dividends_paid": 19159000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58808, "ticker_id": 5716, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56134000", "ebitda": "84290000", "netIncome": "40835000", "grossProfit": "65599000", "depreciation": "None", "totalRevenue": "305720000", "costOfRevenue": "240121000", "interestIncome": "764000", "incomeBeforeTax": "42030000", "interestExpense": "14868000", "operatingIncome": "56134000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "991000", "reportedCurrency": "USD", "netInterestIncome": "-14104000", "nonInterestIncome": "None", "operatingExpenses": "9465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240121000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28156000", "sellingGeneralAndAdministrative": "9465000", "netIncomeFromContinuingOperations": "41039000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2053000", "currentDebt": "None", "investments": "None", "totalAssets": "3061315000", "longTermDebt": "1020320000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-664721000", "totalLiabilities": "1476817000", "otherCurrentAssets": "51155000", "totalCurrentAssets": "275376000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "171819000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2785939000", "currentAccountsPayable": "212425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1106443000", "totalShareholderEquity": "1575525000", "capitalLeaseObligations": "86123000", "otherCurrentLiabilities": "17394000", "totalCurrentLiabilities": "370374000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1106443000", "cashAndShortTermInvestments": "52402000", "commonStockSharesOutstanding": "207916308", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "52402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41039000", "profitLoss": "None", "dividendPayout": "19159000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73568000", "capitalExpenditures": "15708000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104566000", "cashflowFromInvestment": "-15704000", "stockBasedCompensation": "2580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19159000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12588000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28156000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 305720000, "cost_of_revenue": 240121000, "gross_profit": 65599000, "research_and_development": null, "selling_general_admin": 9465000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56134000, "depreciation_amortisation": 28156000, "ebitda": 84290000, "interest_expense": 14868000, "interest_income": null, "other_non_operating": null, "pretax_income": 42030000, "tax_provision": 991000, "effective_tax_rate": null, "net_income": 40835000, "net_income_continuing_ops": 41039000, "net_income_to_common": 40835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52402000, "short_term_investments": null, "net_receivables": 171819000, "inventory": null, "other_current_assets": null, "total_current_assets": 275376000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2785939000, "total_assets": 3061315000, "short_term_debt": null, "accounts_payable": 212425000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 370374000, "long_term_debt": 1020320000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1106443000, "total_liabilities": 1476817000, "total_debt": 1020320000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -664721000, "total_equity": 1575525000, "shares_outstanding": 207916308, "operating_cash_flow": 73568000, "stock_based_compensation": 2580000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15708000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15704000, "dividends_paid": 19159000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104566000, "free_cash_flow": 89276000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56134000", "ebitda": "84290000", "netIncome": "40835000", "grossProfit": "65599000", "depreciation": "None", "totalRevenue": "305720000", "costOfRevenue": "240121000", "interestIncome": "764000", "incomeBeforeTax": "42030000", "interestExpense": "14868000", "operatingIncome": "56134000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "991000", "reportedCurrency": "USD", "netInterestIncome": "-14104000", "nonInterestIncome": "None", "operatingExpenses": "9465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "240121000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28156000", "sellingGeneralAndAdministrative": "9465000", "netIncomeFromContinuingOperations": "41039000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2053000", "currentDebt": "None", "investments": "None", "totalAssets": "3061315000", "longTermDebt": "1020320000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-664721000", "totalLiabilities": "1476817000", "otherCurrentAssets": "51155000", "totalCurrentAssets": "275376000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "171819000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2785939000", "currentAccountsPayable": "212425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1106443000", "totalShareholderEquity": "1575525000", "capitalLeaseObligations": "86123000", "otherCurrentLiabilities": "17394000", "totalCurrentLiabilities": "370374000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1106443000", "cashAndShortTermInvestments": "52402000", "commonStockSharesOutstanding": "207916308", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "52402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41039000", "profitLoss": "None", "dividendPayout": "19159000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73568000", "capitalExpenditures": "15708000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104566000", "cashflowFromInvestment": "-15704000", "stockBasedCompensation": "2580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19159000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12588000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28156000", "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": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "income_statement": { "revenue": 254853000, "cost_of_revenue": 120177000, "gross_profit": 134676000, "ebit": 25235000, "ebitda": 53127000, "pretax_income": 11073000, "tax_provision": -842000, "net_income": 11857000, "net_income_to_common": 11857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100621000, "total_current_assets": 311250000, "total_assets": 3101597000, "short_term_debt": 293694000, "long_term_debt": 1092941000, "total_debt": 1386635000, "total_liabilities": 1527945000, "total_equity": 1564896000, "shares_outstanding": 210346070, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 27606000, "capital_expenditure": 25562000, "free_cash_flow": 53168000, "dividends_paid": 51025000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58809, "ticker_id": 5716, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25235000", "ebitda": "53127000", "netIncome": "11857000", "grossProfit": "134676000", "depreciation": "None", "totalRevenue": "254853000", "costOfRevenue": "120177000", "interestIncome": "1464000", "incomeBeforeTax": "11073000", "interestExpense": "15158000", "operatingIncome": "24767000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-842000", "reportedCurrency": "USD", "netInterestIncome": "-13233000", "nonInterestIncome": "None", "operatingExpenses": "109909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27892000", "sellingGeneralAndAdministrative": "7683000", "netIncomeFromContinuingOperations": "11915000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2069000", "currentDebt": "None", "investments": "None", "totalAssets": "3101597000", "longTermDebt": "1092941000", "shortTermDebt": "293694000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-686428000", "totalLiabilities": "1527945000", "otherCurrentAssets": "49638000", "totalCurrentAssets": "311250000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "160991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2790347000", "currentAccountsPayable": "191974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2714843000", "shortLongTermDebtTotal": "1178615000", "totalShareholderEquity": "1564896000", "capitalLeaseObligations": "85674000", "otherCurrentLiabilities": "17334000", "totalCurrentLiabilities": "349330000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1178615000", "cashAndShortTermInvestments": "100621000", "commonStockSharesOutstanding": "210346070", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11915000", "profitLoss": "None", "dividendPayout": "51025000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27606000", "capitalExpenditures": "25562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69593000", "cashflowFromInvestment": "63457000", "stockBasedCompensation": "1302000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51025000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27892000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 254853000, "cost_of_revenue": 120177000, "gross_profit": 134676000, "research_and_development": null, "selling_general_admin": 7683000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25235000, "depreciation_amortisation": 27892000, "ebitda": 53127000, "interest_expense": 15158000, "interest_income": null, "other_non_operating": null, "pretax_income": 11073000, "tax_provision": -842000, "effective_tax_rate": null, "net_income": 11857000, "net_income_continuing_ops": 11915000, "net_income_to_common": 11857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100621000, "short_term_investments": null, "net_receivables": 160991000, "inventory": null, "other_current_assets": null, "total_current_assets": 311250000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2790347000, "total_assets": 3101597000, "short_term_debt": 293694000, "accounts_payable": 191974000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 349330000, "long_term_debt": 1092941000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1178615000, "total_liabilities": 1527945000, "total_debt": 1386635000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -686428000, "total_equity": 1564896000, "shares_outstanding": 210346070, "operating_cash_flow": 27606000, "stock_based_compensation": 1302000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25562000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 63457000, "dividends_paid": 51025000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69593000, "free_cash_flow": 53168000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25235000", "ebitda": "53127000", "netIncome": "11857000", "grossProfit": "134676000", "depreciation": "None", "totalRevenue": "254853000", "costOfRevenue": "120177000", "interestIncome": "1464000", "incomeBeforeTax": "11073000", "interestExpense": "15158000", "operatingIncome": "24767000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-842000", "reportedCurrency": "USD", "netInterestIncome": "-13233000", "nonInterestIncome": "None", "operatingExpenses": "109909000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27892000", "sellingGeneralAndAdministrative": "7683000", "netIncomeFromContinuingOperations": "11915000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2069000", "currentDebt": "None", "investments": "None", "totalAssets": "3101597000", "longTermDebt": "1092941000", "shortTermDebt": "293694000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-686428000", "totalLiabilities": "1527945000", "otherCurrentAssets": "49638000", "totalCurrentAssets": "311250000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "160991000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2790347000", "currentAccountsPayable": "191974000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2714843000", "shortLongTermDebtTotal": "1178615000", "totalShareholderEquity": "1564896000", "capitalLeaseObligations": "85674000", "otherCurrentLiabilities": "17334000", "totalCurrentLiabilities": "349330000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1178615000", "cashAndShortTermInvestments": "100621000", "commonStockSharesOutstanding": "210346070", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "100621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11915000", "profitLoss": "None", "dividendPayout": "51025000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27606000", "capitalExpenditures": "25562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69593000", "cashflowFromInvestment": "63457000", "stockBasedCompensation": "1302000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51025000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27892000", "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": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "income_statement": { "revenue": 279051000, "cost_of_revenue": 128231000, "gross_profit": 150820000, "ebit": 7136000, "ebitda": 36182000, "pretax_income": -10451000, "tax_provision": 845000, "net_income": -11243000, "net_income_to_common": -11243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81381000, "total_current_assets": 368136000, "total_assets": 3172251000, "short_term_debt": 295808000, "long_term_debt": 1095294000, "total_debt": 1391102000, "total_liabilities": 1573319000, "total_equity": 1590235000, "shares_outstanding": 208965671, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 75794000, "capital_expenditure": 53713000, "free_cash_flow": 129507000, "dividends_paid": 8764000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58810, "ticker_id": 5716, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7136000", "ebitda": "36182000", "netIncome": "-11243000", "grossProfit": "150820000", "depreciation": "None", "totalRevenue": "279051000", "costOfRevenue": "128231000", "interestIncome": "1072000", "incomeBeforeTax": "-10451000", "interestExpense": "16082000", "operatingIncome": "35143000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "845000", "reportedCurrency": "USD", "netInterestIncome": "-14610000", "nonInterestIncome": "None", "operatingExpenses": "115677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128231000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29046000", "sellingGeneralAndAdministrative": "37423000", "netIncomeFromContinuingOperations": "-11296000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2076000", "currentDebt": "None", "investments": "None", "totalAssets": "3172251000", "longTermDebt": "1095294000", "shortTermDebt": "295808000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-679050000", "totalLiabilities": "1573319000", "otherCurrentAssets": "140808000", "totalCurrentAssets": "368136000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "145947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2804115000", "currentAccountsPayable": "200935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2721152000", "shortLongTermDebtTotal": "1180529000", "totalShareholderEquity": "1590235000", "capitalLeaseObligations": "85235000", "otherCurrentLiabilities": "52386000", "totalCurrentLiabilities": "392790000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1180529000", "cashAndShortTermInvestments": "81381000", "commonStockSharesOutstanding": "208965671", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "81381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11296000", "profitLoss": "None", "dividendPayout": "8764000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75794000", "capitalExpenditures": "53713000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13072000", "cashflowFromInvestment": "-53713000", "stockBasedCompensation": "1074000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8764000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2249000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29046000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 279051000, "cost_of_revenue": 128231000, "gross_profit": 150820000, "research_and_development": null, "selling_general_admin": 37423000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7136000, "depreciation_amortisation": 29046000, "ebitda": 36182000, "interest_expense": 16082000, "interest_income": null, "other_non_operating": null, "pretax_income": -10451000, "tax_provision": 845000, "effective_tax_rate": null, "net_income": -11243000, "net_income_continuing_ops": -11296000, "net_income_to_common": -11243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81381000, "short_term_investments": null, "net_receivables": 145947000, "inventory": null, "other_current_assets": null, "total_current_assets": 368136000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2804115000, "total_assets": 3172251000, "short_term_debt": 295808000, "accounts_payable": 200935000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 392790000, "long_term_debt": 1095294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1180529000, "total_liabilities": 1573319000, "total_debt": 1391102000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -679050000, "total_equity": 1590235000, "shares_outstanding": 208965671, "operating_cash_flow": 75794000, "stock_based_compensation": 1074000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53713000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53713000, "dividends_paid": 8764000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13072000, "free_cash_flow": 129507000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7136000", "ebitda": "36182000", "netIncome": "-11243000", "grossProfit": "150820000", "depreciation": "None", "totalRevenue": "279051000", "costOfRevenue": "128231000", "interestIncome": "1072000", "incomeBeforeTax": "-10451000", "interestExpense": "16082000", "operatingIncome": "35143000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "845000", "reportedCurrency": "USD", "netInterestIncome": "-14610000", "nonInterestIncome": "None", "operatingExpenses": "115677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128231000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29046000", "sellingGeneralAndAdministrative": "37423000", "netIncomeFromContinuingOperations": "-11296000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2076000", "currentDebt": "None", "investments": "None", "totalAssets": "3172251000", "longTermDebt": "1095294000", "shortTermDebt": "295808000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-679050000", "totalLiabilities": "1573319000", "otherCurrentAssets": "140808000", "totalCurrentAssets": "368136000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "145947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2804115000", "currentAccountsPayable": "200935000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2721152000", "shortLongTermDebtTotal": "1180529000", "totalShareholderEquity": "1590235000", "capitalLeaseObligations": "85235000", "otherCurrentLiabilities": "52386000", "totalCurrentLiabilities": "392790000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1180529000", "cashAndShortTermInvestments": "81381000", "commonStockSharesOutstanding": "208965671", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "81381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11296000", "profitLoss": "None", "dividendPayout": "8764000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75794000", "capitalExpenditures": "53713000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13072000", "cashflowFromInvestment": "-53713000", "stockBasedCompensation": "1074000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8764000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2249000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29046000", "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": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "income_statement": { "revenue": 285129000, "cost_of_revenue": 127083000, "gross_profit": 158046000, "ebit": 43482000, "ebitda": 71838000, "pretax_income": 26975000, "tax_provision": 418000, "net_income": 26432000, "net_income_to_common": 26432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75287000, "total_current_assets": 287739000, "total_assets": 3181323000, "short_term_debt": 127292000, "long_term_debt": 1097215000, "total_debt": 1224507000, "total_liabilities": 1523445000, "total_equity": 1649128000, "shares_outstanding": 210208081, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 61662000, "capital_expenditure": 22629000, "free_cash_flow": 84291000, "dividends_paid": 8885000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58812, "ticker_id": 5716, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43482000", "ebitda": "71838000", "netIncome": "26432000", "grossProfit": "158046000", "depreciation": "None", "totalRevenue": "285129000", "costOfRevenue": "127083000", "interestIncome": "1001000", "incomeBeforeTax": "26975000", "interestExpense": "16986000", "operatingIncome": "44556000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "418000", "reportedCurrency": "USD", "netInterestIncome": "-15985000", "nonInterestIncome": "None", "operatingExpenses": "113490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28356000", "sellingGeneralAndAdministrative": "7660000", "netIncomeFromContinuingOperations": "26557000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2073000", "currentDebt": "None", "investments": "None", "totalAssets": "3181323000", "longTermDebt": "1097215000", "shortTermDebt": "127292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-616934000", "totalLiabilities": "1523445000", "otherCurrentAssets": "44493000", "totalCurrentAssets": "287739000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2893584000", "currentAccountsPayable": "165955000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2823811000", "shortLongTermDebtTotal": "1211602000", "totalShareholderEquity": "1649128000", "capitalLeaseObligations": "114387000", "otherCurrentLiabilities": "6664000", "totalCurrentLiabilities": "311843000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1211602000", "cashAndShortTermInvestments": "75287000", "commonStockSharesOutstanding": "210208081", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "75287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26557000", "profitLoss": "None", "dividendPayout": "8885000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61662000", "capitalExpenditures": "22629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89677000", "cashflowFromInvestment": "-22629000", "stockBasedCompensation": "1083000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8885000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28356000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 285129000, "cost_of_revenue": 127083000, "gross_profit": 158046000, "research_and_development": null, "selling_general_admin": 7660000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43482000, "depreciation_amortisation": 28356000, "ebitda": 71838000, "interest_expense": 16986000, "interest_income": null, "other_non_operating": null, "pretax_income": 26975000, "tax_provision": 418000, "effective_tax_rate": null, "net_income": 26432000, "net_income_continuing_ops": 26557000, "net_income_to_common": 26432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75287000, "short_term_investments": null, "net_receivables": 167959000, "inventory": null, "other_current_assets": null, "total_current_assets": 287739000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2893584000, "total_assets": 3181323000, "short_term_debt": 127292000, "accounts_payable": 165955000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 311843000, "long_term_debt": 1097215000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1211602000, "total_liabilities": 1523445000, "total_debt": 1224507000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -616934000, "total_equity": 1649128000, "shares_outstanding": 210208081, "operating_cash_flow": 61662000, "stock_based_compensation": 1083000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22629000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22629000, "dividends_paid": 8885000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -89677000, "free_cash_flow": 84291000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43482000", "ebitda": "71838000", "netIncome": "26432000", "grossProfit": "158046000", "depreciation": "None", "totalRevenue": "285129000", "costOfRevenue": "127083000", "interestIncome": "1001000", "incomeBeforeTax": "26975000", "interestExpense": "16986000", "operatingIncome": "44556000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "418000", "reportedCurrency": "USD", "netInterestIncome": "-15985000", "nonInterestIncome": "None", "operatingExpenses": "113490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28356000", "sellingGeneralAndAdministrative": "7660000", "netIncomeFromContinuingOperations": "26557000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2073000", "currentDebt": "None", "investments": "None", "totalAssets": "3181323000", "longTermDebt": "1097215000", "shortTermDebt": "127292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-616934000", "totalLiabilities": "1523445000", "otherCurrentAssets": "44493000", "totalCurrentAssets": "287739000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167959000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2893584000", "currentAccountsPayable": "165955000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2823811000", "shortLongTermDebtTotal": "1211602000", "totalShareholderEquity": "1649128000", "capitalLeaseObligations": "114387000", "otherCurrentLiabilities": "6664000", "totalCurrentLiabilities": "311843000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1211602000", "cashAndShortTermInvestments": "75287000", "commonStockSharesOutstanding": "210208081", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "75287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26557000", "profitLoss": "None", "dividendPayout": "8885000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61662000", "capitalExpenditures": "22629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-89677000", "cashflowFromInvestment": "-22629000", "stockBasedCompensation": "1083000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8885000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28356000", "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": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "income_statement": { "revenue": 309280000, "cost_of_revenue": 133498000, "gross_profit": 175782000, "ebit": 41688000, "ebitda": 69561000, "pretax_income": 25999000, "tax_provision": 1368000, "net_income": 24530000, "net_income_to_common": 24530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125219000, "total_current_assets": 342217000, "total_assets": 3248652000, "short_term_debt": 446172000, "long_term_debt": 1172479000, "total_debt": 1618651000, "total_liabilities": 1599620000, "total_equity": 1640354000, "shares_outstanding": 212016445, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55787000, "capital_expenditure": 16911000, "free_cash_flow": 72698000, "dividends_paid": 8844000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58813, "ticker_id": 5716, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41688000", "ebitda": "69561000", "netIncome": "24530000", "grossProfit": "175782000", "depreciation": "None", "totalRevenue": "309280000", "costOfRevenue": "133498000", "interestIncome": "1195000", "incomeBeforeTax": "25999000", "interestExpense": "15689000", "operatingIncome": "41006000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1368000", "reportedCurrency": "USD", "netInterestIncome": "-15007000", "nonInterestIncome": "None", "operatingExpenses": "134776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27873000", "sellingGeneralAndAdministrative": "28519000", "netIncomeFromContinuingOperations": "24631000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2079000", "currentDebt": "None", "investments": "None", "totalAssets": "3248652000", "longTermDebt": "1172479000", "shortTermDebt": "446172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-633919000", "totalLiabilities": "1599620000", "otherCurrentAssets": "45205000", "totalCurrentAssets": "342217000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "171793000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2906435000", "currentAccountsPayable": "168570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1286258000", "totalShareholderEquity": "1640354000", "capitalLeaseObligations": "113779000", "otherCurrentLiabilities": "6067000", "totalCurrentLiabilities": "313362000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1286258000", "cashAndShortTermInvestments": "125219000", "commonStockSharesOutstanding": "212016445", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "125219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24631000", "profitLoss": "None", "dividendPayout": "8844000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55787000", "capitalExpenditures": "16911000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33629000", "cashflowFromInvestment": "-16911000", "stockBasedCompensation": "7527000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8844000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22341000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27873000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 309280000, "cost_of_revenue": 133498000, "gross_profit": 175782000, "research_and_development": null, "selling_general_admin": 28519000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41688000, "depreciation_amortisation": 27873000, "ebitda": 69561000, "interest_expense": 15689000, "interest_income": null, "other_non_operating": null, "pretax_income": 25999000, "tax_provision": 1368000, "effective_tax_rate": null, "net_income": 24530000, "net_income_continuing_ops": 24631000, "net_income_to_common": 24530000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125219000, "short_term_investments": null, "net_receivables": 171793000, "inventory": 1, "other_current_assets": null, "total_current_assets": 342217000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2906435000, "total_assets": 3248652000, "short_term_debt": 446172000, "accounts_payable": 168570000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 313362000, "long_term_debt": 1172479000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1286258000, "total_liabilities": 1599620000, "total_debt": 1618651000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -633919000, "total_equity": 1640354000, "shares_outstanding": 212016445, "operating_cash_flow": 55787000, "stock_based_compensation": 7527000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16911000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16911000, "dividends_paid": 8844000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33629000, "free_cash_flow": 72698000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41688000", "ebitda": "69561000", "netIncome": "24530000", "grossProfit": "175782000", "depreciation": "None", "totalRevenue": "309280000", "costOfRevenue": "133498000", "interestIncome": "1195000", "incomeBeforeTax": "25999000", "interestExpense": "15689000", "operatingIncome": "41006000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1368000", "reportedCurrency": "USD", "netInterestIncome": "-15007000", "nonInterestIncome": "None", "operatingExpenses": "134776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27873000", "sellingGeneralAndAdministrative": "28519000", "netIncomeFromContinuingOperations": "24631000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "2079000", "currentDebt": "None", "investments": "None", "totalAssets": "3248652000", "longTermDebt": "1172479000", "shortTermDebt": "446172000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-633919000", "totalLiabilities": "1599620000", "otherCurrentAssets": "45205000", "totalCurrentAssets": "342217000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "171793000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2906435000", "currentAccountsPayable": "168570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1286258000", "totalShareholderEquity": "1640354000", "capitalLeaseObligations": "113779000", "otherCurrentLiabilities": "6067000", "totalCurrentLiabilities": "313362000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1286258000", "cashAndShortTermInvestments": "125219000", "commonStockSharesOutstanding": "212016445", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "125219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24631000", "profitLoss": "None", "dividendPayout": "8844000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55787000", "capitalExpenditures": "16911000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33629000", "cashflowFromInvestment": "-16911000", "stockBasedCompensation": "7527000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8844000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22341000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27873000", "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": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "income_statement": { "revenue": 256423000, "cost_of_revenue": 123135000, "gross_profit": 133288000, "ebit": 23001000, "ebitda": 51314000, "pretax_income": 7268000, "tax_provision": -1090000, "net_income": 8328000, "net_income_to_common": 8328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165244000, "total_current_assets": 320988000, "total_assets": 3238797000, "short_term_debt": 8241000, "long_term_debt": 1174733000, "total_debt": 1182974000, "total_liabilities": 1589555000, "total_equity": 1641898000, "shares_outstanding": 212342467, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31233000, "capital_expenditure": 18867000, "free_cash_flow": 50100000, "dividends_paid": 8925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58814, "ticker_id": 5716, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23001000", "ebitda": "51314000", "netIncome": "8328000", "grossProfit": "133288000", "depreciation": "None", "totalRevenue": "256423000", "costOfRevenue": "123135000", "interestIncome": "1069000", "incomeBeforeTax": "7268000", "interestExpense": "16759000", "operatingIncome": "22445000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1090000", "reportedCurrency": "USD", "netInterestIncome": "-15177000", "nonInterestIncome": "None", "operatingExpenses": "110843000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28313000", "sellingGeneralAndAdministrative": "8904000", "netIncomeFromContinuingOperations": "8358000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2100000", "currentDebt": "None", "investments": "None", "totalAssets": "3238797000", "longTermDebt": "1174733000", "shortTermDebt": "8241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-649757000", "totalLiabilities": "1589555000", "otherCurrentAssets": "-320988000", "totalCurrentAssets": "320988000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "155744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2917809000", "currentAccountsPayable": "157104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1287934000", "totalShareholderEquity": "1641898000", "capitalLeaseObligations": "113201000", "otherCurrentLiabilities": "14427000", "totalCurrentLiabilities": "301621000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1287934000", "cashAndShortTermInvestments": "165244000", "commonStockSharesOutstanding": "212342467", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "165244000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8328000", "profitLoss": "None", "dividendPayout": "8925000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31233000", "capitalExpenditures": "18867000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14293000", "cashflowFromInvestment": "-18867000", "stockBasedCompensation": "2335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2907000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 256423000, "cost_of_revenue": 123135000, "gross_profit": 133288000, "research_and_development": null, "selling_general_admin": 8904000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23001000, "depreciation_amortisation": 28313000, "ebitda": 51314000, "interest_expense": 16759000, "interest_income": null, "other_non_operating": null, "pretax_income": 7268000, "tax_provision": -1090000, "effective_tax_rate": null, "net_income": 8328000, "net_income_continuing_ops": 8358000, "net_income_to_common": 8328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165244000, "short_term_investments": null, "net_receivables": 155744000, "inventory": null, "other_current_assets": null, "total_current_assets": 320988000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2917809000, "total_assets": 3238797000, "short_term_debt": 8241000, "accounts_payable": 157104000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 301621000, "long_term_debt": 1174733000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1287934000, "total_liabilities": 1589555000, "total_debt": 1182974000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -649757000, "total_equity": 1641898000, "shares_outstanding": 212342467, "operating_cash_flow": 31233000, "stock_based_compensation": 2335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18867000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18867000, "dividends_paid": 8925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14293000, "free_cash_flow": 50100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23001000", "ebitda": "51314000", "netIncome": "8328000", "grossProfit": "133288000", "depreciation": "None", "totalRevenue": "256423000", "costOfRevenue": "123135000", "interestIncome": "1069000", "incomeBeforeTax": "7268000", "interestExpense": "16759000", "operatingIncome": "22445000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1090000", "reportedCurrency": "USD", "netInterestIncome": "-15177000", "nonInterestIncome": "None", "operatingExpenses": "110843000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28313000", "sellingGeneralAndAdministrative": "8904000", "netIncomeFromContinuingOperations": "8358000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2100000", "currentDebt": "None", "investments": "None", "totalAssets": "3238797000", "longTermDebt": "1174733000", "shortTermDebt": "8241000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-649757000", "totalLiabilities": "1589555000", "otherCurrentAssets": "-320988000", "totalCurrentAssets": "320988000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "155744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2917809000", "currentAccountsPayable": "157104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1287934000", "totalShareholderEquity": "1641898000", "capitalLeaseObligations": "113201000", "otherCurrentLiabilities": "14427000", "totalCurrentLiabilities": "301621000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1287934000", "cashAndShortTermInvestments": "165244000", "commonStockSharesOutstanding": "212342467", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "165244000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8328000", "profitLoss": "None", "dividendPayout": "8925000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31233000", "capitalExpenditures": "18867000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14293000", "cashflowFromInvestment": "-18867000", "stockBasedCompensation": "2335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2907000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28313000", "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": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "income_statement": { "revenue": 263547000, "cost_of_revenue": 122957000, "gross_profit": 140590000, "ebit": 30813000, "ebitda": 59120000, "pretax_income": 10880000, "tax_provision": -103000, "net_income": 10947000, "net_income_to_common": 10947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121595000, "total_current_assets": 121595000, "total_assets": 3238687000, "short_term_debt": 82381000, "long_term_debt": 1177005000, "total_debt": 1259386000, "total_liabilities": 1589704000, "total_equity": 1642075000, "shares_outstanding": 212578308, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 52878000, "capital_expenditure": 17837000, "free_cash_flow": 70715000, "dividends_paid": 8833000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58815, "ticker_id": 5716, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30813000", "ebitda": "59120000", "netIncome": "10947000", "grossProfit": "140590000", "depreciation": "None", "totalRevenue": "263547000", "costOfRevenue": "122957000", "interestIncome": "844000", "incomeBeforeTax": "10880000", "interestExpense": "16360000", "operatingIncome": "26396000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-103000", "reportedCurrency": "USD", "netInterestIncome": "-17549000", "nonInterestIncome": "None", "operatingExpenses": "114194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122957000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28307000", "sellingGeneralAndAdministrative": "8371000", "netIncomeFromContinuingOperations": "10983000" }, "balance": { "goodwill": "None", "inventory": "357436000", "commonStock": "2096000", "currentDebt": "None", "investments": "None", "totalAssets": "3238687000", "longTermDebt": "1177005000", "shortTermDebt": "82381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-48000", "totalLiabilities": "1589704000", "otherCurrentAssets": "-311860000", "totalCurrentAssets": "121595000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2852887000", "currentAccountsPayable": "156085000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1289871000", "totalShareholderEquity": "1642075000", "capitalLeaseObligations": "112866000", "otherCurrentLiabilities": "6324000", "totalCurrentLiabilities": "8349000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1581355000", "cashAndShortTermInvestments": "121595000", "commonStockSharesOutstanding": "212578308", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "121595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10983000", "profitLoss": "None", "dividendPayout": "8833000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52878000", "capitalExpenditures": "17837000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11277000", "cashflowFromInvestment": "-19670000", "stockBasedCompensation": "2031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8833000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28307000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 263547000, "cost_of_revenue": 122957000, "gross_profit": 140590000, "research_and_development": null, "selling_general_admin": 8371000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30813000, "depreciation_amortisation": 28307000, "ebitda": 59120000, "interest_expense": 16360000, "interest_income": null, "other_non_operating": null, "pretax_income": 10880000, "tax_provision": -103000, "effective_tax_rate": null, "net_income": 10947000, "net_income_continuing_ops": 10983000, "net_income_to_common": 10947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121595000, "short_term_investments": null, "net_receivables": 144689000, "inventory": 357436000, "other_current_assets": null, "total_current_assets": 121595000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2852887000, "total_assets": 3238687000, "short_term_debt": 82381000, "accounts_payable": 156085000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8349000, "long_term_debt": 1177005000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1581355000, "total_liabilities": 1589704000, "total_debt": 1259386000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -48000, "total_equity": 1642075000, "shares_outstanding": 212578308, "operating_cash_flow": 52878000, "stock_based_compensation": 2031000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17837000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19670000, "dividends_paid": 8833000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11277000, "free_cash_flow": 70715000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30813000", "ebitda": "59120000", "netIncome": "10947000", "grossProfit": "140590000", "depreciation": "None", "totalRevenue": "263547000", "costOfRevenue": "122957000", "interestIncome": "844000", "incomeBeforeTax": "10880000", "interestExpense": "16360000", "operatingIncome": "26396000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-103000", "reportedCurrency": "USD", "netInterestIncome": "-17549000", "nonInterestIncome": "None", "operatingExpenses": "114194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122957000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28307000", "sellingGeneralAndAdministrative": "8371000", "netIncomeFromContinuingOperations": "10983000" }, "balance": { "goodwill": "None", "inventory": "357436000", "commonStock": "2096000", "currentDebt": "None", "investments": "None", "totalAssets": "3238687000", "longTermDebt": "1177005000", "shortTermDebt": "82381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-48000", "totalLiabilities": "1589704000", "otherCurrentAssets": "-311860000", "totalCurrentAssets": "121595000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2852887000", "currentAccountsPayable": "156085000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1289871000", "totalShareholderEquity": "1642075000", "capitalLeaseObligations": "112866000", "otherCurrentLiabilities": "6324000", "totalCurrentLiabilities": "8349000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1581355000", "cashAndShortTermInvestments": "121595000", "commonStockSharesOutstanding": "212578308", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "121595000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10983000", "profitLoss": "None", "dividendPayout": "8833000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "52878000", "capitalExpenditures": "17837000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11277000", "cashflowFromInvestment": "-19670000", "stockBasedCompensation": "2031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8833000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28307000", "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": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "income_statement": { "revenue": 276520000, "cost_of_revenue": 199093000, "gross_profit": 77427000, "ebit": 42218000, "ebitda": 69952000, "pretax_income": 27554000, "tax_provision": 224000, "net_income": 27272000, "net_income_to_common": 27272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102737000, "total_current_assets": 312935000, "total_assets": 3256321000, "short_term_debt": 75790000, "long_term_debt": 1179251000, "total_debt": 1255041000, "total_liabilities": 1605722000, "total_equity": 1643914000, "shares_outstanding": 212204989, "goodwill_and_intangibles": 40500000 }, "cash_flow": { "operating_cash_flow": 70262000, "capital_expenditure": 53248000, "free_cash_flow": 123510000, "dividends_paid": 8829000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58817, "ticker_id": 5716, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42218000", "ebitda": "69952000", "netIncome": "27272000", "grossProfit": "77427000", "depreciation": "None", "totalRevenue": "276520000", "costOfRevenue": "199093000", "interestIncome": "772000", "incomeBeforeTax": "27554000", "interestExpense": "15973000", "operatingIncome": "69901000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "224000", "reportedCurrency": "USD", "netInterestIncome": "-15201000", "nonInterestIncome": "None", "operatingExpenses": "7526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199093000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27734000", "sellingGeneralAndAdministrative": "7526000", "netIncomeFromContinuingOperations": "27330000" }, "balance": { "goodwill": "None", "inventory": "42503000", "commonStock": "2096000", "currentDebt": "None", "investments": "None", "totalAssets": "3256321000", "longTermDebt": "1179251000", "shortTermDebt": "75790000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "40500000", "reportedCurrency": "USD", "retainedEarnings": "-651533000", "totalLiabilities": "1605722000", "otherCurrentAssets": "42503000", "totalCurrentAssets": "312935000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2943386000", "currentAccountsPayable": "171686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2863198000", "shortLongTermDebtTotal": "1291083000", "totalShareholderEquity": "1643914000", "capitalLeaseObligations": "111832000", "otherCurrentLiabilities": "6380000", "totalCurrentLiabilities": "314639000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1291083000", "cashAndShortTermInvestments": "102737000", "commonStockSharesOutstanding": "212204989", "intangibleAssetsExcludingGoodwill": "40500000", "cashAndCashEquivalentsAtCarryingValue": "102737000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27330000", "profitLoss": "None", "dividendPayout": "8829000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70262000", "capitalExpenditures": "53248000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11194000", "cashflowFromInvestment": "-49919000", "stockBasedCompensation": "2013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8829000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2423000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27683000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 276520000, "cost_of_revenue": 199093000, "gross_profit": 77427000, "research_and_development": null, "selling_general_admin": 7526000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42218000, "depreciation_amortisation": 27734000, "ebitda": 69952000, "interest_expense": 15973000, "interest_income": null, "other_non_operating": null, "pretax_income": 27554000, "tax_provision": 224000, "effective_tax_rate": null, "net_income": 27272000, "net_income_continuing_ops": 27330000, "net_income_to_common": 27272000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102737000, "short_term_investments": null, "net_receivables": 167695000, "inventory": 42503000, "other_current_assets": null, "total_current_assets": 312935000, "net_ppe": null, "goodwill": null, "intangible_assets": 40500000, "goodwill_and_intangibles": 40500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2943386000, "total_assets": 3256321000, "short_term_debt": 75790000, "accounts_payable": 171686000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 314639000, "long_term_debt": 1179251000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1291083000, "total_liabilities": 1605722000, "total_debt": 1255041000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -651533000, "total_equity": 1643914000, "shares_outstanding": 212204989, "operating_cash_flow": 70262000, "stock_based_compensation": 2013000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53248000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49919000, "dividends_paid": 8829000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11194000, "free_cash_flow": 123510000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42218000", "ebitda": "69952000", "netIncome": "27272000", "grossProfit": "77427000", "depreciation": "None", "totalRevenue": "276520000", "costOfRevenue": "199093000", "interestIncome": "772000", "incomeBeforeTax": "27554000", "interestExpense": "15973000", "operatingIncome": "69901000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "224000", "reportedCurrency": "USD", "netInterestIncome": "-15201000", "nonInterestIncome": "None", "operatingExpenses": "7526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199093000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27734000", "sellingGeneralAndAdministrative": "7526000", "netIncomeFromContinuingOperations": "27330000" }, "balance": { "goodwill": "None", "inventory": "42503000", "commonStock": "2096000", "currentDebt": "None", "investments": "None", "totalAssets": "3256321000", "longTermDebt": "1179251000", "shortTermDebt": "75790000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "40500000", "reportedCurrency": "USD", "retainedEarnings": "-651533000", "totalLiabilities": "1605722000", "otherCurrentAssets": "42503000", "totalCurrentAssets": "312935000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2943386000", "currentAccountsPayable": "171686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2863198000", "shortLongTermDebtTotal": "1291083000", "totalShareholderEquity": "1643914000", "capitalLeaseObligations": "111832000", "otherCurrentLiabilities": "6380000", "totalCurrentLiabilities": "314639000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1291083000", "cashAndShortTermInvestments": "102737000", "commonStockSharesOutstanding": "212204989", "intangibleAssetsExcludingGoodwill": "40500000", "cashAndCashEquivalentsAtCarryingValue": "102737000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27330000", "profitLoss": "None", "dividendPayout": "8829000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70262000", "capitalExpenditures": "53248000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11194000", "cashflowFromInvestment": "-49919000", "stockBasedCompensation": "2013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8829000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2423000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27683000", "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": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "income_statement": { "revenue": 291247000, "cost_of_revenue": 199691000, "gross_profit": 91556000, "ebit": 55432000, "ebitda": 83321000, "pretax_income": 39556000, "tax_provision": 422000, "net_income": 38965000, "net_income_to_common": 38965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98556000, "total_current_assets": 300284000, "total_assets": 3224737000, "short_term_debt": 0, "long_term_debt": 1181428000, "total_debt": 1181428000, "total_liabilities": 1594680000, "total_equity": 1623258000, "shares_outstanding": 212161950, "goodwill_and_intangibles": 40800000 }, "cash_flow": { "operating_cash_flow": 56355000, "capital_expenditure": 26286000, "free_cash_flow": 82641000, "dividends_paid": 8837000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 58818, "ticker_id": 5716, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:24.005219+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55432000", "ebitda": "83321000", "netIncome": "38965000", "grossProfit": "91556000", "depreciation": "None", "totalRevenue": "291247000", "costOfRevenue": "199691000", "interestIncome": "15045000", "incomeBeforeTax": "39556000", "interestExpense": "15567000", "operatingIncome": "83272000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "422000", "reportedCurrency": "USD", "netInterestIncome": "-15045000", "nonInterestIncome": "None", "operatingExpenses": "8284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "522000", "costofGoodsAndServicesSold": "199691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27889000", "sellingGeneralAndAdministrative": "8284000", "netIncomeFromContinuingOperations": "38983000" }, "balance": { "goodwill": "None", "inventory": "-48689000", "commonStock": "2095000", "currentDebt": "None", "investments": "None", "totalAssets": "3224737000", "longTermDebt": "1181428000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "40800000", "reportedCurrency": "USD", "retainedEarnings": "-670063000", "totalLiabilities": "1594680000", "otherCurrentAssets": "37535000", "totalCurrentAssets": "300284000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2924453000", "currentAccountsPayable": "159517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2740395000", "shortLongTermDebtTotal": "1292661000", "totalShareholderEquity": "1623258000", "capitalLeaseObligations": "111233000", "otherCurrentLiabilities": "6437000", "totalCurrentLiabilities": "302019000", "otherNonCurrentLiabilities": "247298000", "totalNonCurrentLiabilities": "1292661000", "cashAndShortTermInvestments": "98556000", "commonStockSharesOutstanding": "212161950", "intangibleAssetsExcludingGoodwill": "40800000", "cashAndCashEquivalentsAtCarryingValue": "98556000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39134000", "profitLoss": "None", "dividendPayout": "8837000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56355000", "capitalExpenditures": "26286000", "changeInReceivables": "-5751000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13191000", "cashflowFromInvestment": "-29615000", "stockBasedCompensation": "2760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8837000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13549000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2014000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27840000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 291247000, "cost_of_revenue": 199691000, "gross_profit": 91556000, "research_and_development": null, "selling_general_admin": 8284000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55432000, "depreciation_amortisation": 27889000, "ebitda": 83321000, "interest_expense": 15567000, "interest_income": null, "other_non_operating": null, "pretax_income": 39556000, "tax_provision": 422000, "effective_tax_rate": null, "net_income": 38965000, "net_income_continuing_ops": 38983000, "net_income_to_common": 38965000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98556000, "short_term_investments": null, "net_receivables": 164193000, "inventory": -48689000, "other_current_assets": null, "total_current_assets": 300284000, "net_ppe": null, "goodwill": null, "intangible_assets": 40800000, "goodwill_and_intangibles": 40800000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2924453000, "total_assets": 3224737000, "short_term_debt": 0, "accounts_payable": 159517000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 302019000, "long_term_debt": 1181428000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1292661000, "total_liabilities": 1594680000, "total_debt": 1181428000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -670063000, "total_equity": 1623258000, "shares_outstanding": 212161950, "operating_cash_flow": 56355000, "stock_based_compensation": 2760000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29615000, "dividends_paid": 8837000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13191000, "free_cash_flow": 82641000, "net_change_in_cash": 13549000 }, "raw_data": { "income": { "ebit": "55432000", "ebitda": "83321000", "netIncome": "38965000", "grossProfit": "91556000", "depreciation": "None", "totalRevenue": "291247000", "costOfRevenue": "199691000", "interestIncome": "15045000", "incomeBeforeTax": "39556000", "interestExpense": "15567000", "operatingIncome": "83272000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "422000", "reportedCurrency": "USD", "netInterestIncome": "-15045000", "nonInterestIncome": "None", "operatingExpenses": "8284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "522000", "costofGoodsAndServicesSold": "199691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27889000", "sellingGeneralAndAdministrative": "8284000", "netIncomeFromContinuingOperations": "38983000" }, "balance": { "goodwill": "None", "inventory": "-48689000", "commonStock": "2095000", "currentDebt": "None", "investments": "None", "totalAssets": "3224737000", "longTermDebt": "1181428000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "40800000", "reportedCurrency": "USD", "retainedEarnings": "-670063000", "totalLiabilities": "1594680000", "otherCurrentAssets": "37535000", "totalCurrentAssets": "300284000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "164193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2924453000", "currentAccountsPayable": "159517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2740395000", "shortLongTermDebtTotal": "1292661000", "totalShareholderEquity": "1623258000", "capitalLeaseObligations": "111233000", "otherCurrentLiabilities": "6437000", "totalCurrentLiabilities": "302019000", "otherNonCurrentLiabilities": "247298000", "totalNonCurrentLiabilities": "1292661000", "cashAndShortTermInvestments": "98556000", "commonStockSharesOutstanding": "212161950", "intangibleAssetsExcludingGoodwill": "40800000", "cashAndCashEquivalentsAtCarryingValue": "98556000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39134000", "profitLoss": "None", "dividendPayout": "8837000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "56355000", "capitalExpenditures": "26286000", "changeInReceivables": "-5751000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13191000", "cashflowFromInvestment": "-29615000", "stockBasedCompensation": "2760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8837000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13549000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2014000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27840000", "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" } ], "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" ] } } }